| Year to | |||
Year to | 30th June 2023 | ||
30th June 2024 | (restated) | ||
Note | $’000 | $’000 | |
| Revenue | |||
Gross fee income | 2 | ||
| Commissions payable | ( | ( | |
Custody fees payable | ( | ( | |
Net fee income | |||
| Administrative expenses | |||
Employee costs | 3(b) | ||
| Other expenses | |||
Depreciation and amortisation | |||
( | ( | ||
Operating profit | 5 | ||
| Finance income | 6a | ||
| Finance expense | 6b | ( | ( |
Gain on investments | 6c | ||
Profit before taxation | |||
Income tax expense | 7 | ( | ( |
Profit for the period | |||
| Profit attributable to: | |||
Equity shareholders of the parent | |||
Basic earnings per share (cents) | 8 | ||
Diluted earnings per share (cents) | 8 |
| Year to | ||
Year to | 30th June 2023 | |
30th June 2024 | (restated) | |
$’000 | $’000 | |
Profit for the period | ||
| Other comprehensive income: Items that may be subsequently | ||
| reclassified to profit or loss if specific conditions are met | ||
Foreign currency translation differences | ( | |
Total comprehensive income for the period | ||
| Attributable to: | ||
Equity shareholders of the parent |
Group | Company | ||||||
30th June 2023 | 30th June 2022 | 30th June 2023 | 30th June 2022 | ||||
30th June 2024 | (restated) | (restated) | 30th June 2024 | (restated) | (restated) | ||
Note | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
| Non-current assets | |||||||
Property and equipment | 9 | 227 | 280 | 302 | |||
| Right-of-use assets | 10 | 925 | 1,152 | 1,321 | |||
| Intangible assets | 11 | 20 | 30 | 22 | |||
| Other financial assets | 12 | 134,283 | 139,150 | 133,328 | |||
Deferred tax asset | 13 | 313 | 332 | 272 | |||
135,768 | 140,944 | 135,245 | |||||
| Current assets | |||||||
Trade and other receivables | 14 | 3,654 | 3,860 | 6,309 | |||
| Current tax receivable | 2,426 | 981 | 1,379 | ||||
Cash and cash equivalents | 15 | 20,381 | 14,779 | 8,427 | |||
26,461 | 19,620 | 16,115 | |||||
| Current liabilities | |||||||
| Trade and other payables | 16 | ( | ( | ( | (5,519) | (5,239) | (4,566) |
| Lease liabilities | 17 | ( | ( | ( | (284) | (44) | (148) |
Current tax payable | ( | ( | – | – | – | ||
| Creditors, amounts falling due | |||||||
within one year | ( | ( | ( | (5,803) | (5,283) | (4,714) | |
Net current assets | 20,658 | 14,337 | 11,401 | ||||
Total assets less current liabilities | 156,426 | 155,281 | 146,646 | ||||
| Non-current liabilities | |||||||
| Lease liabilities | 17 | ( | ( | ( | (964) | (1,257) | (1,250) |
Deferred tax liability | 18 | ( | ( | ( | (256) | (311) | (277) |
Net assets | 155,206 | 153,713 | 145,119 | ||||
| Capital and reserves | |||||||
Share capital | 19 | 644 | 828 | 828 | |||
| Share premium account | 20 | 2,866 | 4,080 | 4,080 | |||
| Merger relief reserve | 19 | 128,984 | 131,188 | 131,188 | |||
| Investment in own shares | 20 | ( | ( | ( | (9,227) | (13,162) | (11,883) |
| Share option reserve | 20 | 187 | 740 | 714 | |||
| EIP share reserve | 20 | 2,046 | 2,246 | 1,943 | |||
| Foreign currency translation reserve | 20 | ( | ( | ( | 466 | (4,732) | (10,866) |
| Capital redemption reserve | 20 | 33 | 52 | 52 | |||
Retained earnings | 20 | 29,207 | 32,473 | 29,063 | |||
| Attributable to: | |||||||
Equity shareholders of the parent | 155,206 | 153,713 | 145,119 | ||||
Total equity | 155,206 | 153,713 | 145,119 |
Foreign | Total | |||||||||
Share | Merger | Investment | Share | EIP | currency | Capital | attributable | |||
Share | premium | relief | in own | option | share | translation | redemption | Retained | to | |
capital | account | reserve | shares | reserve | reserve | reserve | reserve | earnings | shareholders | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
As at 30th June 2022 (restated) | ( | ( | ||||||||
Profit for the period | ||||||||||
Other comprehensive income | ||||||||||
Total comprehensive income | ||||||||||
| Transactions with owners | ||||||||||
Share option exercise | ( | |||||||||
Purchase of own shares | ( | ( | ||||||||
Share-based payment | ||||||||||
EIP vesting/forfeiture | ( | |||||||||
Deferred tax on share options | ( | ( | ( | |||||||
Current tax on share options | ||||||||||
Deferred tax on leases | ||||||||||
Dividends paid | ( | ( | ||||||||
Total transactions with owners | ( | ( | ( | |||||||
As at 30th June 2023 (restated) | ( | ( | ||||||||
Effect of change in functional currency | ( | ( | ( | ( | ( | ( | ( | |||
As at 1st July 2023 | ( | ( | ||||||||
Profit for the period | ||||||||||
Other comprehensive income | ( | ( | ||||||||
Total comprehensive income | ( | |||||||||
| Transactions with owners | ||||||||||
Share option exercise | ( | |||||||||
Purchase of own shares | ( | ( | ||||||||
Share-based payment | ||||||||||
EIP vesting/forfeiture | ( | |||||||||
Deferred tax on share options | ( | ( | ( | |||||||
Current tax on share options | ||||||||||
Dividends paid | ( | ( | ||||||||
Total transactions with owners | ( | ( | ( | |||||||
As at 30th June 2024 | ( | ( |
Group | Company | ||||
30th June 2023 | 30th June 2023 | ||||
30th June 2024 | (restated) | 30th June 2024 | (restated) | ||
Note | $’000 | $’000 | $’000 | $’000 | |
| Cash flow from operating activities | |||||
| Cash flow from operating activities | |||||
| Profit before taxation | 1,675 | 776 | |||
| Adjustments for: | |||||
| Depreciation of property and equipment | 9 | 97 | 92 | ||
| Depreciation of right-of-use assets | 10 | 227 | 215 | ||
| Amortisation of intangible assets | 11 | 10 | 8 | ||
| Loss on disposal of property and equipment | – | – | |||
| Share-based payment charge | 3b | 4 | 4 | ||
| EIP-related charge | 581 | 549 | |||
| Gain on investments | 6c | ( | ( | (323) | (115) |
| Interest receivable | 6a | ( | ( | (898) | (252) |
| Interest payable | 6b | 24 | – | ||
| Interest payable on leased assets | 6b | 17 | 92 | ||
Translation adjustments | ( | 149 | 22 | ||
| Cash generated from operations before changes | |||||
| in working capital | 1,563 | 1,391 | |||
| (Increase)/decrease in trade and other receivables | ( | 880 | 3,662 | ||
Increase/(decrease) in trade and other payables | ( | 3,038 | 2,832 | ||
Cash generated from operations | 5,481 | 7,885 | |||
| Interest received | 6a | 898 | 252 | ||
| Interest payable | 6b | ( | (24) | – | |
| Interest paid on leased assets | 6b | ( | ( | (17) | (92) |
Taxation paid | ( | ( | (3,857) | (1,876) | |
Net cash generated from operating activities | 2,481 | 6,169 | |||
| Cash flow from investing activities | |||||
Dividends received from subsidiaries | 19,150 | 22,131 | |||
| Purchase of property and equipment and intangibles | 9/11 | ( | ( | (44) | (74) |
| Purchase of non-current financial assets | 12 | ( | ( | – | – |
Proceeds from sale of current financial assets | 5,203 | – | |||
Net cash generated from/(used in) investing activities | ( | 24,309 | 22,057 | ||
| Cash flow from financing activities | |||||
Ordinary dividends paid | 21 | ( | ( | (19,889) | (19,378) |
| Purchase of own shares by employee share option trust | ( | ( | (1,315) | (3,078) | |
| Proceeds from sale of own shares by employee benefit trust | 154 | 88 | |||
Payment of lease liabilities | 17(c) | ( | ( | (48) | (149) |
Net cash used in financing activities | ( | ( | (21,098) | (22,517) | |
Net increase/(decrease) in cash and cash equivalents | ( | 5,692 | 5,709 | ||
| Cash and cash equivalents at start of period | 14,779 | 8,427 | |||
| Cash held in funds | – | – | |||
Effect of exchange rate changes | ( | (90) | 643 | ||
Cash and cash equivalents at end of period | 20,381 | 14,779 |
Controlling | Country of | ||
Subsidiary undertakings | Activity | interest | incorporation |
City of London Investment Management Company Limited | Management of funds | 100% | UK |
City of London US Investments Limited | Holding company | 100% | UK |
Karpus Management Inc. (aka – Karpus Investment Management) | Management of funds | 100% | USA |
Global Equity CEF Fund | Delaware Statutory Trust Fund | 100% | USA |
City of London Investment Management (Singapore) PTE Ltd | Management of funds | Singapore |
City of London Latin America Limited | Dormant Company | UK |
| Country of | ||
Subsidiary undertakings | Activity | incorporation |
City of London US Services Limited | Service company | UK |
City of London Investment Management Company Limited | 77 Gracechurch Street, London EC3V 0AS, UK | |
| City of London US Investments Limited | ||
| City of London US Services Limited | ||
| City of London Latin America Limited | ||
City of London Investment Management Company (Singapore) PTE Ltd | 20 Collyer Quay, #10-04, Singapore 049319 | |
Karpus Management Inc. | 183 | Sully’s Trail, Pittsford, New York 14534, USA |
Global Equity CEF Fund | 4005 | Kennett Pike, Suite 250, Greenville, DE 19807, USA |
| Europe | ||||||
USA | Canada | UK | (ex UK) | Other | Total | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
| Year to 30th June 2024 | ||||||
Gross fee income | 66,885 | 1,465 | – | 1,001 | 102 | 69,453 |
| Non-current assets: | ||||||
| Property and equipment | 901 | – | 205 | – | 22 | 1,128 |
| Right-of-use assets | 4,030 | – | 925 | – | 121 | 5,076 |
Intangible assets | 122,833 | – | 20 | – | – | 122,853 |
| Year to 30th June 2023 (restated) | ||||||
Gross fee income | 66,110 | 1,414 | – | 1,121 | 80 | 68,725 |
| Non-current assets: | ||||||
Property and equipment | 641 | – | 264 | – | 16 | 921 |
Right-of-use assets | 1,319 | – | 1,152 | – | 53 | 2,524 |
Intangible assets | 128,432 | – | 30 | – | – | 128,462 |
Group | Company | |||
Year to | Year to | Year to | Year to | |
| (a) Average number of persons employed | 30th June 2024 | 30th June 2023 | 30th June 2024 | 30th June 2023 |
by the Group in the period: | Number | Number | Number | Number |
Investment Management/Research | 39 | 40 | 18 | 19 |
| Performance and Attribution | 5 | 5 | – | – |
| Business Development/Marketing | 16 | 14 | 1 | 1 |
| Client Services | 15 | 15 | 2 | 2 |
Administration, Accounts and Settlements | 43 | 42 | 10 | 8 |
118 | 116 | 31 | 30 |
| Group Company | ||||
Year to | Year to | |||
Year to | 30th June 2023 | Year to | 30th June 2023 | |
| (b) The aggregate employment costs of | 30th June 2024 | (restated) | 30th June 2024 | (restated) |
employees and Directors were: | $’000 | $’000 | $’000 | $’000 |
Wages and salaries | 14,881 | 13,934 | 4,611 | 4,298 |
| Profit sharing payments | 9,588 | 9,458 | 3,062 | 3,086 |
| Social security costs | 1,956 | 1,857 | 1,046 | 999 |
| Defined contribution pension costs | 2,110 | 1,892 | 511 | 458 |
| EIP-related charges | 1,438 | 1,464 | 631 | 683 |
| Share options charge | 35 | 37 | 4 | 4 |
Other staff costs | 917 | 1,120 | 259 | 281 |
30,925 | 29,762 | 10,124 | 9,809 |
Year to | 30th June 2023 | |
30th June 2024 | (restated) | |
Directors’ emoluments comprise: | $’000 | $’000 |
Emoluments (excluding pension contributions and awards under share option schemes) | 1,141 | 1,214 |
| EIP participation | – | 23 |
| Pension contributions | 36 | 36 |
| EIP-related charges | 33 | 48 |
| Gains on exercise of share options | 12 | – |
Other taxable benefits ^ | 28 | 26 |
1,250 | 1,347 | |
Social security costs | 35 | 40 |
1,285 | 1,387 |
Year to | Year to | |
30th June 2024 | 30th June 2023 | |
Number | Number | |
Number of Directors on whose behalf pension contributions were paid during the period | 1 | 1 |
Number of Directors who exercised share options during the period | 1 | – |
| Year to | ||
Year to | 30th June 2023 | |
30th June 2024 | (restated) | |
Highest paid Director’s remuneration: | $’000 | $’000 |
Emoluments (excluding pension contributions and awards under share option schemes) | 791 | 792 |
| EIP participation | – | 23 |
| Pension contributions | 36 | 36 |
| EIP-related charges | 33 | 48 |
| Gains on exercise of share options | 12 | – |
Other taxable benefits ^ | 10 | 12 |
882 | 911 | |
Social security costs | 21 | 22 |
903 | 933 |
| Year to | ||
Year to | 30th June 2023 | |
30th June 2024 | (restated) | |
The operating profit is arrived at after charging: | $’000 | $’000 |
Depreciation of property and equipment | 293 | 274 |
| Depreciation of right-of-use assets | 672 | 553 |
| Amortisation of intangible assets | 5,609 | 5,607 |
| Auditor’s remuneration: | ||
| – Statutory audit of the parent and consolidated financial statements | 149 | 132 |
| – Statutory audit of subsidiaries of the Company | 134 | 100 |
| – Audit related assurance services | 62 | 36 |
Short-term lease expense | 21 | 18 |
| Year to | ||
Year to | 30th June 2023 | |
30th June 2024 | (restated) | |
$’000 | $’000 | |
Interest on cash and cash equivalents | 1,460 | 700 |
| Year to | ||
Year to | 30th June 2023 | |
30th June 2024 | (restated) | |
$’000 | $’000 | |
Interest payable on lease liabilities | 357 | 164 |
Interest payable other | 24 | – |
381 | 164 |
| Year to | ||
Year to | 30th June 2023 | |
30th June 2024 | (restated) | |
$’000 | $’000 | |
Unrealised gain on investments | 180 | 305 |
Realised gain on investments | 871 | 384 |
1,051 | 689 |
| Year to | ||
Year to | 30th June 2023 | |
30th June 2024 | (restated) | |
(a) Analysis of tax charge on ordinary activities: | $’000 | $’000 |
| Current tax: | ||
| UK corporation tax at 25% (2023: 19%) based on the profit for the period | 5,417 | 4,225 |
| Double taxation relief | (887) | (1,074) |
| Change in tax rate to 25% | – | 157 |
Adjustments in respect of prior years | (7) | 106 |
UK tax total | 4,523 | 3,414 |
| Foreign tax | 2,453 | 3,188 |
Adjustments in respect of prior years | (123) | (600) |
Foreign tax total | 2,330 | 2,588 |
Total current tax charge | 6,853 | 6,002 |
| Deferred tax: | ||
UK – origination and reversal of temporary differences | 68 | (5) |
Foreign – origination and reversal of temporary differences | (1,415) | (1,367) |
Total deferred tax credit | (1,347) | (1,372) |
Total tax charge in income statement | 5,506 | 4,630 |
| Year to | ||
Year to | 30th June 2023 | |
30th June 2024 | (restated) | |
$’000 | $’000 | |
Profit on ordinary activities before tax | 22,621 | 22,127 |
| Tax on profit from ordinary activities at the standard rate | (5,655) | (4,204) |
| Effects of: | ||
| Unrelieved foreign tax at rates different to those of the UK | (166) | (1,051) |
| Income ineligible for tax | 75 | 315 |
| Capital allowances greater than/(less than) depreciation | 98 | (26) |
| Prior period adjustments | 129 | 494 |
| Change in tax rate to 25% | – | (157) |
Other | 13 | (1) |
Total tax charge in income statement | (5,506) | (4,630) |
Year to | 30th June 2023 | |
30th June 2024 | (restated) | |
$’000 | $’000 | |
Profit attributable to the equity shareholders of the parent for basic earnings | 17,115 | 17,497 |
Number of shares | Number of shares | |
Issued ordinary shares as at 1st July | 50,679,095 | 50,679,095 |
Effect of own shares held by EBT | (1,875,340) | (1,842,182) |
| Weighted average shares in issue | 48,803,755 | 48,836,913 |
Effect of movements in share options and EIP awards | 978,997 | 892,422 |
Diluted weighted average shares in issue | 49,782,752 | 49,729,335 |
| Basic earnings per share (cents) | 35.1 | 35.8 |
Diluted earnings per share (cents) | 34.4 | 35.2 |
| Basic earnings per share (pence)** | 27.8 | 30.2 |
Diluted earnings per share (pence)** | 27.3 | 29.6 |
| Year to | ||
Year to | 30th June 2023 | |
30th June 2024 | (restated) | |
$’000 | $’000 | |
Profit before tax | 22,621 | 22,127 |
| Add back/(deduct): | ||
| – (Gain) on investments | (1,051) | (689) |
– Amortisation on acquired intangibles | 5,599 | 5,599 |
| Underlying profit before tax | 27,169 | 27,037 |
| Tax expense as per the consolidated income statement | (5,506) | (4,630) |
| Tax effect of fair value adjustments | 261 | 145 |
Unwinding of deferred tax liability | (1,344) | (1,344) |
Underlying profit after tax for the calculation of underlying earnings per share | 20,580 | 21,208 |
| Underlying earnings per share (cents) | 42.2 | 43.4 |
Underlying diluted earnings per share (cents) | 41.3 | 42.6 |
| Underlying earnings per share (pence)** | 33.5 | 36.5 |
Underlying diluted earnings per share (pence)** | 32.8 | 35.8 |
30th June 2024 | 30th June 2023 (restated) | ||||||||
Computer | Short | Computer | Short | ||||||
Furniture | and | leasehold | Furniture | and | leasehold | ||||
and | telephone | improve- | and | telephone | improve- | ||||
equipment | equipment | ments | Total | equipment | equipment | ments | Total | ||
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | ||
| Group | |||||||||
| Cost | |||||||||
At start of period | 491 | 2,021 | 877 | 3,389 | 490 | 2,216 | 788 | 3,494 | |
| Currency translation | – | – | – | – | (24) | (142) | (104) | (270) | |
| Additions | 62 | 210 | 228 | 500 | 161 | 207 | 195 | 563 | |
Disposals | – | (53) | (439) | (492) | (136) | (260) | (2) | (398) | |
At close of period | 553 | 2,178 | 666 | 3,397 | 491 | 2,021 | 877 | 3,389 | |
| Accumulated depreciation | |||||||||
At start of period | 209 | 1,677 | 582 | 2,468 | 354 | 1,944 | 574 | 2,872 | |
| Currency translation | – | – | – | – | (37) | (152) | (91) | (280) | |
| Charge for the period | 52 | 201 | 40 | 293 | 28 | 145 | 101 | 274 | |
Disposals | – | (52) | (440) | (492) | (136) | (260) | (2) | (398) | |
At close of period | 261 | 1,826 | 182 | 2,269 | 209 | 1,677 | 582 | 2,468 | |
| Net book value | |||||||||
At close of period | 292 | 352 | 484 | 1,128 | 282 | 344 | 295 | 921 | |
| Company | |||||||||
| Cost | |||||||||
At start of period | 284 | 650 | 171 | 1,105 | 272 | 624 | 163 | 1,059 | |
| Additions | 3 | 37 | 4 | 44 | – | 56 | 3 | 59 | |
| Disposals | – | (53) | – | (53) | – | (57) | (2) | (59) | |
Currency translation | – | – | – | – 12 | 27 | 7 | 46 | ||
At close of period | 287 | 634 | 175 | 1,096 | 284 | 650 | 171 | 1,105 | |
| Accumulated depreciation | |||||||||
At start of period | 175 | 547 | 103 | 825 | 147 | 522 | 89 | 758 | |
| Charge for the period | 23 | 60 | 14 | 97 | 21 | 59 | 12 | 92 | |
| Disposals | – | (53) | – | (53) | – | (57) | (2) | (59) | |
Currency translation | – | – | – | – | 7 | 23 | 4 | 34 | |
At close of period | 198 | 554 | 117 | 869 | 175 | 547 | 103 | 825 | |
| Net book value | |||||||||
At close of period | 89 | 80 | 58 | 227 | 109 | 103 | 68 | 280 | |
30th June 2024 | 30th June 2023 (restated) | |||||
Office | Office | |||||
Property | equipment | Property | equipment | |||
leases | leases | Total | leases | leases | Total | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
| Group | ||||||
| Cost | ||||||
At start of period | 4,474 | 82 | 4,556 | 4,181 | 82 | 4,263 |
| Currency translation | – | – | – | 293 | – | 293 |
| Lease additions | 3,012 | 89 | 3,101 | – | – | – |
| Lease modifications | 150 | – | 150 | – | – | – |
Disposals | (239) | (82) | (321) | – | – | – |
At close of period | 7,397 | 89 | 7,486 | 4,474 | 82 | 4,556 |
| Depreciation charge | ||||||
At start of period | 1,969 | 63 | 2,032 | 1,280 | 38 | 1,318 |
| Currency translation | – | – | – | 161 | – | 161 |
| Charge for the period | 649 | 23 | 672 | 528 | 25 | 553 |
Disposals | (214) | (80) | (294) | – | – | – |
At close of period | 2,404 | 6 | 2,410 | 1,969 | 63 | 2,032 |
| Net book value | ||||||
At close of period | 4,993 | 83 | 5,076 | 2,505 | 19 | 2,524 |
| Company | ||||||
| Cost | ||||||
At start of period | 2,058 | – | 2,058 | 1,973 | – | 1,973 |
Currency translation | – | – | – | 85 | – | 85 |
At close of period | 2,058 | – | 2,058 | 2,058 | – | 2,058 |
| Depreciation charge | ||||||
At start of period | 906 | – | 906 | 652 | – | 652 |
| Charge for the period | 227 | – | 227 | 215 | – | 215 |
Currency translation | – | – | – | 39 | – | 39 |
At close of period | 1,133 | – | 1,133 | 906 | – | 906 |
| Net book value | ||||||
At close of period | 925 | – | 925 | 1,152 | – | 1,152 |
30th June 2024 | 30th June 2023 | ||||||
| Direct | |||||||
customer | Distribution | Long-term | Total | ||||
Goodwill | relationships | channels | Trade name | software | Total | (restated) | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
| Group | |||||||
| Cost | |||||||
At start of period | 90,072 | 46,052 | 6,301 | 1,405 | 914 | 144,744 | 144,692 |
| Additions | – | – | – | – | – | – | 15 |
Currency translation | – | – | – | – | – | – | 37 |
At close of period | 90,072 | 46,052 | 6,301 | 1,405 | 914 | 144,744 | 144,744 |
| Amortisation charge | |||||||
At start of period | – | 12,665 | 2,476 | 257 | 884 | 16,282 | 10,639 |
| Currency translation | – | – | – | – | – | – | 36 |
Charge for the period | – | 4,605 | 900 | 94 | 10 | 5,609 | 5,607 |
At close of period | – | 17,270 | 3,376 | 351 | 894 | 21,891 | 16,282 |
| Net book value: | |||||||
At close of period | 90,072 | 28,782 | 2,925 | 1,054 | 20 | 122,853 | 128,462 |
| Company | |||||||
| Cost | |||||||
At start of period | – | – | – | – | 112 | 112 | 93 |
| Additions | – | – | – | – | – | – | 15 |
Currency translation | – | – | – | – | – | – | 4 |
At close of period | – | – | – | – | 112 | 112 | 112 |
| Amortisation charge | |||||||
At start of period | – | – | – | – | 82 | 82 | 71 |
| Charge for the period | – | – | – | – | 10 | 10 | 8 |
Currency translation | – | – | – | – | – | – | 3 |
At close of period | – | – | – | – | 92 | 92 | 82 |
Net book value | – | – | – | – | 20 | 20 | 30 |
| 2024 | ||
From | To | |
EV / December LYM FuM – (USD Mn) | 3.5% | 2.5% |
EV / CY 2024 FuM – (USD Mn) | 3.5% | 2.6% |
EV / CY 2023 EBITDA Post Bonus | 10.0x | 7.4x |
EV / CY 2024 EBITDA Post Bonus | 9.0x | 6.4x |
30th June 2024 | 30th June 2023 (restated) | |||||
Unlisted | Listed | Unlisted | Listed | |||
investments | investments | Total | investments | investments | Total | |
Group | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 |
At start of period | 2,431 | 7,589 | 10,020 | 2,214 | 6,840 | 9,054 |
| Additions | – | 4,594 | 4,594 | – | 1,356 | 1,356 |
| Disposals | (2,537) | (7,091) | (9,628) | – | (973) | (973) |
Fair value gains | 156 | 608 | 764 | 217 | 366 | 583 |
At close of period | 50 | 5,700 | 5,750 | 2,431 | 7,589 | 10,020 |
30th June 2024 | 30th June 2023 (restated) | |||||
Investment in | Investment in | |||||
Unlisted | subsidiary | Unlisted | subsidiary | |||
investments | undertakings | Total | investments | undertakings | Total | |
Company | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 |
At start of period | 2,431 | 136,719 | 139,150 | 2,214 | 131,114 | 133,328 |
| Additions | – | 50 | 50 | – | 214 | 214 |
| Disposals | (2,537) | (2,536) | (5,073) | – | (13) | (13) |
Fair value gains | 156 | – | 156 | 217 | 5,404 | 5,621 |
At close of period | 50 | 134,233 | 134,283 | 2,431 | 136,719 | 139,150 |
Share-based payments | Other | Total | |
Group | $’000 | $’000 | $’000 |
At 30th June 2022 (restated) | 444 | 37 | 481 |
Other movements* | – | 683 | 683 |
Revised 30th June 2022 | 444 | 720 | 1,164 |
Credited/(charged) to income statement | 61 | (36) | 25 |
Charged to equity | (17) | – | (17) |
Currency translation | 5 | (1) | 4 |
Other movements* | – | (14) | (14) |
At 30th June 2023 (restated) | 493 | 669 | 1,162 |
Credited to income statement | 23 | 724 | 747 |
Charged to equity | (30) | – | (30) |
At 30th June 2024 | 486 | 1,393 | 1,879 |
Share-based payments | Other | Total | |
Company | $’000 | $’000 | $’000 |
At 30th June 2022 (restated) | 6 | – | 6 |
Other movements* | – | 266 | 266 |
Revised 30th June 2022 | 6 | 266 | 272 |
Credited to income statement | 1 | – | 1 |
Other movements* | – | 59 | 59 |
At 30th June 2023 (restated) | 7 | 325 | 332 |
Credited/(charged) to income statement | 1 | (14) | (13) |
Charged to equity | (6) | – | (6) |
At 30th June 2024 | 2 | 311 | 313 |
Group | Company | |||
30th June 2023 | 30th June 2023 | |||
30th June 2024 | (restated) | 30th June 2024 | (restated) | |
$’000 | $’000 | $’000 | $’000 | |
Trade receivables | 310 | 108 | – | – |
| Accrued income* | 6,131 | 5,834 | – | – |
| Amounts owed by Group undertakings | – | – | 3,102 | 3,155 |
| Other receivables | 246 | 416 | 148 | 235 |
Prepayments | 1,693 | 1,732 | 404 | 470 |
8,380 | 8,090 | 3,654 | 3,860 |
Group | Company | |||
30th June 2023 | 30th June 2023 | |||
30th June 2024 | (restated) | 30th June 2024 | (restated) | |
$’000 | $’000 | $’000 | $’000 | |
Cash held with banks | 1,689 | 2,697 | 140 | 495 |
| Short-term notice deposits | 1,288 | 10,633 | – | 1,905 |
| Short-term treasuries/money market funds | 30,761 | 15,162 | 20,241 | 12,379 |
Cash held by consolidated entities | – | 77 | – | – |
33,738 | 28,569 | 20,381 | 14,779 |
Group | Company | |||
30th June 2023 | 30th June 2023 | |||
30th June 2024 | (restated) | 30th June 2024 | (restated) | |
$’000 | $’000 | $’000 | $’000 | |
Trade payables | 2 | 22 | – | – |
| Sundry payables | 129 | 90 | 5 | – |
| Amounts owed to Group undertakings | – | – | 1,803 | 1,145 |
| Other taxation and social security | 196 | 201 | 180 | 179 |
Accruals and deferred income* | 10,105 | 10,420 | 3,531 | 3,915 |
10,432 | 10,733 | 5,519 | 5,239 |
Group | Company | |||
30th June 2023 | 30th June 2023 | |||
30th June 2024 | (restated) | 30th June 2024 | (restated) | |
a) Lease liabilities | $’000 | $’000 | $’000 | $’000 |
| Lease liabilities | ||||
| Current | 526 | 251 | 284 | 44 |
Non-current | 5,207 | 2,498 | 964 | 1,257 |
5,733 | 2,749 | 1,248 | 1,301 |
Group | Company | |||
Present value | Undiscounted | Present value | Undiscounted | |
of minimum | minimum | of minimum | minimum | |
lease payments | lease payments | lease payments | lease payments | |
b) Lease maturities | $’000 | $’000 | $’000 | $’000 |
Within one year | 526 | 916 | 284 | 336 |
| In the second to fifth year inclusive | 2,075 | 3,248 | 964 | 947 |
After five years | 3,132 | 4,361 | – | – |
5,733 | 8,525 | 1,248 | 1,283 |
Group | Company | |
c) Liabilities from financing activities | $’000 | $’000 |
Lease liabilities as at 30th June 2022 (restated) | 3,170 | 1,398 |
Cash flows | (476) | (149) |
Currency translations | 55 | 52 |
Lease liabilities as at 30th June 2023 (restated) | 2,749 | 1,301 |
Cash flows | (231) | (48) |
New and modified leases | 3,224 | – |
Currency translations | (9) | (5) |
Lease liabilities as at 30th June 2024 | 5,733 | 1,248 |
Right-of-use assets | Intangible assets | Other financial assets | Total | |
Group | $’000 | $’000 | $’000 | $’000 |
At 30th June 2022 (restated) | 22 | 10,550 | (48) | 10,524 |
Other movements* | 634 | – | – | 634 |
Revised 30th June 2022 | 656 | 10,550 | (48) | 11,158 |
Credited to income | (4) | (1,340) | – | (1,344) |
Charged to equity – currency translation | 1 | (4) | (2) | (5) |
Other movements* | (20) | – | – | (20) |
At 30th June 2023 (restated) | 633 | 9,206 | (50) | 9,789 |
Debited to income | 2 | (1,343) | 106 | (1,235) |
Other movements* | 608 | – | – | 608 |
At 30th June 2024 | 1,243 | 7,863 | 56 | 9,162 |
Right-of-use assets | Intangible assets | Other financial assets | Total | |
Company | $’000 | $’000 | $’000 | $’000 |
At 30th June 2022 (restated) | 22 | – | 4 | 26 |
Other movements* | 251 | – | – | 251 |
Revised 30th June 2022 | 273 | – | 4 | 277 |
Credited to income | (4) | – | – | (4) |
Charged to equity – currency translation | 1 | – | – | 1 |
Other movements* | 37 | – | – | 37 |
At 30th June 2023 (restated) | 307 | – | 4 | 311 |
Debited to income | 2 | – | – | 2 |
Other movements* | (57) | – | – | (57) |
At 30th June 2024 | 252 | – | 4 | 256 |
Share capital | Merger relief reserve | |
Group and Company | $’000 | $’000 |
At start and end of period 50,679,095 ordinary shares of 1p each | 644 | 128,984 |
| 30th June 2023 | ||
30th June 2024 | (restated) | |
$’000 | $’000 | |
| Dividends paid: | ||
| Interim dividend of 11p per share (2023: 11p) | 6,840 | 6,472 |
30th June 2023 of 22p per share (2022: 22p) | 13,049 | 12,906 |
19,889 | 19,378 |
| Number | |||||||||
Expected | Risk-free | Share price | Exercise | Dividend | Estimated | originally | |||
Date of grant | Expiry date | life (yrs) | rate | at grant (£) | price (£) | Volatility | yield | Fair value (£) | granted |
31/03/2022 | 31/03/2032 | 6.5 | 1.4678% | 4.86 | 4.795 | 35.7981% | 6.79% | 0.8037 | 18,500 |
Year to 30th June 2024 | Year to 30th June 2023 | |||
Weighted average | Weighted average | |||
exercise price | exercise price | |||
Number | £ | Number | £ | |
Outstanding at the beginning of the period | 290,900 | 4.15 | 328,750 | 4.11 |
| Granted during the period | – | – | – | – |
| Forfeited during the period | 5,000 | 5.04 | 14,500 | 5.04 |
| Exercised during the period | 47,400 | 2.55 | 23,350 | 3.04 |
| Outstanding at the end of the period | 238,500 | 5.07 | 290,900 | 4.15 |
| Exercisable at the end of the period | 220,000 | 4.43 | 136,400 | 3.18 |
| The weighted average share price at the date of exercise | ||||
for share options exercised during the period was | 3.11 | 4.34 |
Estimated | Actual | |||||||||||||
Vesting | charge | charge | 2019/20 | 2020/21 | 2021/22 | 2022/23 | 2023/24 | 2024/25 | 2025/26 | 2026/27 | 2027/28 | 2028/29 | Total | |
date | £’000s | £’000s | £’000s | £’000s | £’000s | £’000s | £’000s | £’000s | £’000s | £’000s | £’000s | £’000s | £’000s | |
| Awards granted October 2020 | ||||||||||||||
Bonus Shares tranche 1 | Oct-21 | 242 | 241 | 103 | 103 | 35 | – | – | – | – | – | – | – | 241 |
Bonus Shares tranche 2 | Oct-22 | 242 | 240 | 72 | 72 | 72 | 24 | – | – | – | – | – | – | 240 |
Bonus Shares tranche 3 | Oct-23 | 242 | 240 | 55 | 55 | 56 | 56 | 18 | – | – | – | – | – | 240 |
726 | 721 | 230 | 230 | 163 | 80 | 18 | – | – | – | – | – | 721 | ||
| Awards granted October 2021 | ||||||||||||||
Bonus Shares tranche 1 | Oct-22 | 289 | 281 | – | 88 | 154 | 39 | – | – | – | – | – | – | 281 |
Bonus Shares tranche 2 | Oct-23 | 289 | 281 | – | 88 | 81 | 85 | 27 | – | – | – | – | – | 281 |
Bonus Shares tranche 3 | Oct-24 | 289 | 281 | – | 88 | 41 | 65 | 66 | 21 | – | – | – | – | 281 |
Bonus Shares tranche 4 | Oct-25 | 33 | 32 | – | 8 | 4 | 6 | 6 | 6 | 2 | – | – | – | 32 |
Bonus Shares tranche 5 | Oct-26 | 33 | 32 | – | 9 | 2 | 8 | 4 | 4 | 4 | 1 | – | – | 32 |
933 | 907 | – | 281 | 282 | 203 | 103 | 31 | 6 | 1 | – | – | 907 | ||
| Awards granted October 2022 | ||||||||||||||
Bonus Shares tranche 1 | Oct-23 | 360 | 360 | – | – | 112 | 197 | 51 | – | – | – | – | – | 360 |
Bonus Shares tranche 2 | Oct-24 | 360 | 361 | – | – | 113 | 105 | 108 | 35 | – | – | – | – | 361 |
Bonus Shares tranche 3 | Oct-25 | 360 | 361 | – | – | 111 | 55 | 85 | 83 | 27 | – | – | – | 361 |
Bonus Shares tranche 4 | Oct-26 | 52 | 52 | – | – | 13 | 6 | 10 | 10 | 10 | 3 | – | – | 52 |
Bonus Shares tranche 5 | Oct-27 | 52 | 52 | – | – | 14 | 3 | 8 | 8 | 8 | 8 | 3 | – | 52 |
1,184 | 1,186 | – | – | 363 | 366 | 262 | 136 | 45 | 11 | 3 | – | 1,186 | ||
| Awards granted October 2023 | ||||||||||||||
Bonus Shares tranche 1 | Oct-24 | 338 | 313 | – | – | – | 108 | 162 | 43 | – | – | – | – | 313 |
Bonus Shares tranche 2 | Oct-25 | 338 | 312 | – | – | – | 108 | 80 | 93 | 31 | – | – | – | 312 |
Bonus Shares tranche 3 | Oct-26 | 338 | 314 | – | – | – | 108 | 37 | 73 | 73 | 23 | – | – | 314 |
Bonus Shares tranche 4 | Oct-27 | 5 | 4 | – | – | – | 1 | 1 | 1 | – | 1 | – | – | 4 |
Bonus Shares tranche 5 | Oct-28 | 4 | 4 | – | – | – | 1 | – | 1 | – | – | 1 | 1 | 4 |
1,023 | 947 | – | – | – | 326 | 280 | 211 | 104 | 24 | 1 | 1 | 947 | ||
Awards expected to be granted October 2024 | ||||||||||||||
Bonus Shares tranche 1 | Oct-25 | 188 | – | – | – | – | – | 80 | 80 | 28 | – | – | – | 188 |
Bonus Shares tranche 2 | Oct-26 | 188 | – | – | – | – | – | 56 | 56 | 56 | 20 | – | – | 188 |
Bonus Shares tranche 3 | Oct-27 | 188 | – | – | – | – | – | 44 | 44 | 43 | 42 | 15 | – | 188 |
564 | – | – | – | – | – | 180 | 180 | 127 | 62 | 15 | – | 564 | ||
Total EIP charge | 230 | 511 | 808 | 975 | 843 | 558 | 282 | 98 | 19 | 1 | 4,325 |
| Assets at fair | |||
Financial assets | value through | ||
30th June 2024 | at amortised cost | profit or loss | Total |
Assets as per statement of financial position | $’000 | $’000 | $’000 |
Other non-current financial assets | – | 5,750 | 5,750 |
| Trade and other receivables | 6,687 | – | 6,687 |
Cash and cash equivalents | 33,738 | _ | 33,738 |
Total | 40,425 | 5,750 | 46,175 |
| Liabilities at | |||
Financial | fair value | ||
liabilities at | through | ||
amortised cost | profit or loss | Total | |
Liabilities as per statement of financial position | $’000 | $’000 | $’000 |
Trade and other payables | 10,236 | – | 10,236 |
| Current lease liabilities | 526 | – | 526 |
Non-current lease liabilities | 5,207 | – | 5,207 |
Total | 15,969 | – | 15,969 |
| Assets at fair | |||
Financial assets at | value through | ||
30th June 2023 (restated) | amortised cost | profit or loss | Total |
Assets as per statement of financial position | $’000 | $’000 | $’000 |
Other non-current financial assets | – | 10,020 | 10,020 |
Trade and other receivables | 6,259 | 99 | 6,358 |
Cash and cash equivalents | 28,569 | _ | 28,569 |
Total | 34,828 | 10,119 | 44,947 |
| Liabilities at | |||
Financial | fair value | ||
liabilities at | through | ||
amortised cost | profit or loss | Total | |
Liabilities as per statement of financial position | $’000 | $’000 | $’000 |
Trade and other payables | 10,532 | – | 10,532 |
Current lease liabilities | 251 | – | 251 |
Non-current lease liabilities | 2,498 | – | 2,498 |
Total | 13,281 | – | 13,281 |
| Company Assets at fair | ||||
Investment in | Financial assets at | value through | ||
30th June 2024 | subsidiaries | amortised cost | profit or loss | Total |
Assets as per statement of financial position | $’000 | $’000 | $’000 | $’000 |
Other non-current financial assets | 131,733 | 2,500 | 50 | 134,283 |
| Trade and other receivables | – | 3,250 | – | 3,250 |
Cash and cash equivalents | – | 20,381 | – | 20,381 |
Total | 131,733 | 26,131 | 50 | 157,914 |
| Liabilities at | |||
Financial | fair value | ||
liabilities at | through | ||
amortised cost | profit or loss | Total | |
Liabilities as per statement of financial position | $’000 | $’000 | $’000 |
Trade and other payables | 5,339 | – | 5,339 |
| Current lease liabilities | 284 | – | 284 |
Non-current lease liabilities | 964 | – | 964 |
Total | 6,587 | – | 6,587 |
Financial | Assets at fair | |||
Investment | assets at | value through | ||
30th June 2023 (restated) | in subsidiaries | amortised cost | profit or loss | Total |
Assets as per statement of financial position | $’000 | $’000 | $’000 | $’000 |
Other non-current financial assets | 131,719 | 5,000 | 2,431 | 139,150 |
Trade and other receivables | – | 3,300 | 90 | 3,390 |
Cash and cash equivalents | – | 14,779 | – | 14,779 |
Total | 131,719 | 23,079 | 2,521 | 157,319 |
| Liabilities at | |||
Financial | fair value | ||
liabilities at | through | ||
amortised cost | profit or loss | Total | |
Liabilities as per statement of financial position | $’000 | $’000 | $’000 |
Trade and other payables | 5,060 | – | 5,060 |
Current lease liabilities | 44 | – | 44 |
Non-current lease liabilities | 1,257 | – | 1,257 |
Total | 6,361 | – | 6,361 |
Level 1 | Level 2 | Level 3 | Total | |
30th June 2023 | $’000 | $’000 | $’000 | $’000 |
| Financial assets at fair value through profit or loss | ||||
Investment in other non-current financial assets | 5,700 | 50 | – | 5,750 |
Total | 5,700 | 50 | – | 5,750 |
Level 1 | Level 2 | Level 3 | Total | |
30th June 2023 (restated) | $’000 | $’000 | $’000 | $’000 |
| Financial assets at fair value through profit or loss | ||||
Investment in other non-current financial assets | 7,589 | 2,431 | – | 10,020 |
Foreign currency trades | – | 99 | – | 99 |
Total | 7,589 | 2,530 | – | 10,119 |
Level 1 | Level 2 | Level 3 | Total | |
30th June 2024 | $’000 | $’000 | $’000 | $’000 |
Investment in other non-current financial assets | – | 50 | – | 50 |
Forward currency trades | – | – | – | – |
Total | – | 50 | – | 50 |
Level 1 | Level 2 | Level 3 | Total | |
30th June 2023 (restated) | $’000 | $’000 | $’000 | $’000 |
Investment in other non-current financial assets | – | 2,431 | – | 2,431 |
Foreign currency trades | – | 90 | – | 90 |
Total | – | 2,521 | – | 2,521 |