| Estimated useful lives are as follows: | |
| Right-of-use assets | Over the period of the lease |
| Short term leasehold property improvements | Over the period of the lease |
| Plant, equipment and motor vehicles | 4 to 10 years |
| Fixtures and fittings | 5 to 7 years |
| Products | ||||||
| Publishing | ||||||
| Rights | Total | Products | ||||
| Publishing | ||||||
| Rights | Total | |||||
| 2022 | ||||||
| $000 | ||||||
| 2022 | ||||||
| $000 | ||||||
| 2022 | ||||||
| $000 | ||||||
| 2021 | ||||||
| $000 | ||||||
| 2021 | ||||||
| $000 | ||||||
| 2021 | ||||||
| $000 | ||||||
| Sales | 136,026 | 4,991 | 141,017 | 147,939 | 3,544 | 151,483 |
| 2022 | |||
| US Publishing | |||
| $000 | |||
| UK Publishing | |||
| $000 | |||
| Total Group | |||
| $000 | |||
| Continuing operations: | |||
| External revenue | 75,329 | 65,688 | 141,017 |
| Operating profit before amortization of acquired intangibles, exceptional items and | |||
| unallocated corporate expenses | |||
| 10,608 | 11,875 | 22,483 | |
| Amortization of acquired intangibles | — | — | — |
| Segment result before amortization of acquired intangibles, exceptional items and | |||
| unallocated corporate expenses | |||
| 10,608 | 11,875 | 22,483 | |
| Unallocated corporate expenses | (1,159) | ||
| Corporate exceptional items | 774 | ||
| Operating profit | 22,098 | ||
| Finance costs | (1,213) | ||
| Profit before tax | 20,885 | ||
| Tax | (4,279) | ||
| Profit after tax | 16,606 | ||
| Capital expenditure | 20 | 1,218 | 1,238 |
| Disposals excluding right-of-use assets | (1,277) | (1,116) | (2,393) |
| Depreciation and software amortization | (1,195) | (884) | (2,079) |
| Depreciation on disposals | 1,274 | 1,116 | 2,390 |
| Investment in pre-publication costs | 9,681 | 8,386 | 18,067 |
| Amounts expensed work-in-progress | (1,640) | (1,235) | (2,875) |
| Amortization and impairment of pre-publication costs | (7,907) | (8,424) | (16,331) |
| Deferred income released | 1,444 | 10,649 | 12,093 |
| 2021 | |||
| Restated | |||
| 1 | |||
| US Publishing | |||
| $000 | |||
| Restated | |||
| 1 | |||
| UK Publishing | |||
| $000 | |||
| Restated | |||
| 1 | |||
| Total Group | |||
| $000 | |||
| Continuing operations: | |||
| External revenue | 81,062 | 70,421 | 151,483 |
| Operating profit before amortization of acquired intangibles, exceptional items | |||
| and unallocated corporate expenses | |||
| 10,024 | 7,001 | 17,025 | |
| Amortization of acquired intangibles | (7) | — | (7) |
| Segment result before amortization of acquired intangibles, exceptional items and | |||
| unallocated corporate expenses | |||
| 10,017 | 7,001 | 17,018 | |
| Unallocated corporate expenses | |||
| (1,066) | |||
| Corporate exceptional items | — | ||
| Operating profit | |||
| 15,952 | |||
| Finance costs | (1,796) | ||
| Profit before tax | |||
| 14,156 | |||
| Tax | (4,230) | ||
| Profit after tax | 9,926 | ||
| Capital expenditure | |||
| 39 | 72 | 111 | |
| Disposals excluding right-of-use assets | |||
| (44) | — | (44) | |
| Depreciation and software amortization | |||
| (1,399) | (443) | (1,842) | |
| Depreciation on disposals | |||
| 44 | — | 44 | |
| Investment in pre-publication costs | |||
| 10,280 | 9,949 | 20,229 | |
| Amounts expensed work-in-progress | (2,108) | (2,325) | (4,433) |
| Amortization and impairment of pre-publication costs | |||
| (12,330) | (14,237) | (26,567) | |
| Deferred income released | |||
| 1,811 | 10,617 | 12,428 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Quarto Publishing Group USA | 65,945 | 54,313 |
| Quarto Publishing Group UK | 49,590 | 71,877 |
| Unallocated (Deferred tax and cash) | 13,311 | 30,772 |
| Total assets | 128,846 | 156,962 |
| Quarto Publishing Group USA | 21,175 | 28,472 |
| Quarto Publishing Group UK | 22,265 | 30,351 |
| Unallocated (Deferred tax, corporation tax and debt) | 18,066 | 44,930 |
| Total liabilities | 61,506 | 103,753 |
| Revenue | Non-current assets | |||
| 2022 | ||||
| $000 | ||||
| 2021 | ||||
| $000 | ||||
| 2022 | ||||
| $000 | ||||
| 2021 | ||||
| $000 | ||||
| United States of America | 85,397 | 93,399 | 28,908 | 31,333 |
| United Kingdom | 17,052 | 20,241 | 22,865 | 23,126 |
| Europe | 23,099 | 21,204 | — | — |
| Rest of the world | 15,469 | 16,639 | — | — |
| 141,017 | 151,483 | 51,773 | 54,459 |
| 2022 | ||
| $000 | ||
| Restated | ||
| 1 | ||
| 2021 | ||
| $000 | ||
| Direct costs | ||
| Purchase of goods and changes in inventories | 57,071 | 61,414 |
| Royalties and product development | 11,042 | 11,483 |
| Amounts expensed work-in-progress (note 12) | 2,875 | 4,433 |
| Amortization and impairment of pre-publication costs (note 12) | 16,331 | 26,567 |
| 87,319 | 103,897 | |
| Operating costs | ||
| Staff | 13,366 | 14,651 |
| Depreciation of property, plant and equipment (note 10) | 2,029 | 1,741 |
| Software amortization (note 13) | 50 | 101 |
| Distribution Costs | 7,582 | 8,439 |
| Marketing Costs | 4,243 | 4,461 |
| Impairment of losses of financial assets | 69 | 874 |
| Other | 5,035 | 1,360 |
| 32,374 | 31,627 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Fees payable to the Company’s auditor for the audit of the Company’s annual accounts | 150 | 142 |
| Fees payable to the Company’s auditor and its associates for the audit of subsidiary companies | 210 | 223 |
| 360 | 365 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Smartlab disposal | (1,498) | — |
| Cares Act loan forgiveness | 2,272 | — |
| 774 | — |
| 2022 | ||
| Number | ||
| 2021 | ||
| Number | ||
| Average monthly number of employees (excluding Executive Directors) | 305 | 304 |
| $000 | $000 | |
| Wages and salaries | 22,537 | 23,107 |
| Share-based credits | — | (38) |
| Social security costs | 2,215 | 2,214 |
| Other pension costs | 835 | 918 |
| 25,587 | 26,201 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Short term employee benefits | 669 | 900 |
| Long term employee benefits | — | 281 |
| Termination benefits | 144 | 29 |
| Post-employment benefits | 41 | 50 |
| 854 | 1,260 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Short term employee benefits | 356 | 620 |
| Post-employment benefits | 27 | 20 |
| 383 | 640 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Short term employee benefits | 1,031 | 1,366 |
| Long term employee benefits | 409 | 281 |
| Termination benefits | 144 | 29 |
| Post-employment benefits | 61 | 88 |
| 1,645 | 1,764 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Interest expense on borrowings | 778 | 1,399 |
| Amortization of debt issuance costs and bank fees | 70 | 85 |
| Interest expense on lease liabilities | 365 | 276 |
| Other interest | — | 36 |
| 1,213 | 1,796 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Corporation tax | ||
| Current tax | 3,477 | 6,209 |
| Prior periods | 201 | — |
| Total current tax | 3,678 | 6,209 |
| Deferred tax (note 18) | ||
| Origination and reversal of temporary differences | 601 | (1,979) |
| Total tax expense | 4,279 | 4,230 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Profit before tax | 20,885 | 14,156 |
| Tax at the UK corporation tax rate of 19% (2021: 19%) | 3,968 | 2,690 |
| Effect of different tax rates of subsidiaries operating in other jurisdictions | 813 | 1,058 |
| Tax effect of items that are not deductible in determining taxable profit | (10) | (16) |
| Tax effect of non-taxable items | (587) | — |
| Adjustment to prior years | 201 | — |
| Other | (106) | 498 |
| Tax expense | 4,279 | 4,230 |
| Effective tax rate | 20.5% | 29.9% |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| From continuing operations | ||
| Profit for the year | 16,606 | 9,926 |
| Amortization of acquired intangibles (net of tax) | — | 5 |
| Exceptional items (net of tax) | (1,160) | — |
| Earnings for the purposes of adjusted earnings per share | 15,446 | 9,931 |
| Number of shares | Number | Number |
| Weighted average number of ordinary shares | 40,889,100 | 40,889,100 |
| Diluted weighted average number of ordinary shares | 40,889,100 | 40,889,100 |
| Earnings per share (cents) – continuing operations | ||
| Basic | 40.6 | 24.3 |
| Diluted | 40.6 | 24.3 |
| Adjusted earnings per share (cents) | ||
| Basic | 37.8 | 24.3 |
| Diluted | 37.8 | 24.3 |
| Cost | |||||
| Short-term | |||||
| Leasehold | |||||
| Improvements | |||||
| $000 | |||||
| Right-of-use | |||||
| Leasehold | |||||
| Property | |||||
| $000 | |||||
| Plant, | |||||
| Equipment | |||||
| and Motor | |||||
| Vehicles | |||||
| $000 | |||||
| Fixture and | |||||
| Fittings | |||||
| $000 | |||||
| Total | |||||
| $000 | |||||
| At 1 January 2021 | 1,031 | 9,096 | 1,256 | 1,088 | 12,471 |
| Exchange difference | (11) | — | (13) | (1) | (25) |
| Additions | 27 | — | 84 | — | 111 |
| Disposals | — | — | (44) | — | (44) |
| At 31 December 2021 | 1,047 | 9,096 | 1,283 | 1,087 | 12,513 |
| Exchange difference | (83) | 247 | (85) | (9) | 70 |
| Additions | 893 | 3,661 | 158 | 187 | 4,899 |
| Disposals | (707) | (1,507) | (832) | (854) | (3,900) |
| Remeasure | — | 1,100 | — | — | 1,100 |
| Effect of modification to lease term | — | (939) | — | — | (939) |
| At 31 December 2022 | 1,150 | 11,658 | 524 | 411 | 13,743 |
| Depreciation | |||||
| At 1 January 2021 | 480 | 3,121 | 1,049 | 1,003 | 5,653 |
| Exchange differences | (7) | — | (11) | — | (18) |
| Charge for the year: right-of-use asset | — | 1,432 | — | — | 1,432 |
| Charge for the year: other property, plant and equipment | 115 | — | 129 | 65 | 309 |
| Disposals | — | — | (44) | — | (44) |
| At 31 December 2021 | 588 | 4,553 | 1,123 | 1,068 | 7,332 |
| Exchange differences | (37) | (39) | (69) | (5) | (150) |
| Charge for the year: right-of-use asset | — | 1,552 | — | — | 1,552 |
| Charge for the year: other property, plant and equipment | 370 | — | 89 | 18 | 477 |
| Disposals | (707) | (1,507) | (830) | (853) | (3,897) |
| Impairment | — | 228 | — | — | 228 |
| Remeasure | — | 524 | — | — | 524 |
| At 31 December 2022 | 214 | 5,311 | 313 | 228 | 6,066 |
| Net book value | |||||
| At 31 December 2022 | 936 | 6,347 | 211 | 183 | 7,677 |
| At 31 December 2021 | 459 | 4,543 | 160 | 19 | 5,181 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Cost | ||
| At 1 January | 43,007 | 43,102 |
| Exchange differences | (664) | (95) |
| At 31 December | 42,343 | 43,007 |
| Accumulated impairment losses | ||
| At 1 January | (23,721) | (23,721) |
| Exchange differences | — | — |
| At 31 December | (23,721) | (23,721) |
| Carrying value | ||
| At 31 December | 18,622 | 19,286 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Quarto Publishing Group USA (QUS) | 12,882 | 12,882 |
| Quarto Publishing Group UK (QUK) | 5,740 | 6,404 |
| 18,622 | 19,286 |
| Terminal Growth Rates | Discount Rates | |||
| 2022 | 2021 | 2022 | 2021 | |
| United States of America | 2% | 2% | 10.75% | 11.13% |
| United Kingdom | 2% | 2% | 11.13% | 10.86% |
| 2022 | ||||||
| $000 | ||||||
| 2022 | ||||||
| $000 | ||||||
| 2022 | ||||||
| $000 | ||||||
| 2021 | ||||||
| $000 | ||||||
| 2021 | ||||||
| $000 | ||||||
| 2021 | ||||||
| $000 | ||||||
| Work-in- | ||||||
| progress | ||||||
| Published | ||||||
| products | Total | |||||
| Work-in- | ||||||
| progress | ||||||
| Published | ||||||
| products | Total | |||||
| Cost | ||||||
| At 1 January | 10,105 | 102,528 | 112,633 | 11,442 | 86,496 | 97,938 |
| Exchange difference | (456) | (7,240) | (7,696) | (64) | (1,037) | (1,101) |
| Additions | 18,067 | — | 18,067 | 20,229 | — | 20,229 |
| Transfers | (16,036) | 16,036 | — | (17,069) | 17,069 | — |
| Amounts expensed | ||||||
| 1 | ||||||
| (2,875) | — | (2,875) | (4,433) | — | (4,433) | |
| Disposals (note 5) | (626) | (4,072) | (4,698) | — | — | — |
| At 31 December | 8,179 | 107,252 | 115,431 | 10,105 | 102,528 | 112,633 |
| Amortization and impairment | ||||||
| At 1 January | — | 82,692 | 82,692 | — | 57,025 | 57,025 |
| Exchange difference | — | (6,193) | (6,193) | — | (900) | (900) |
| Amortization charge | — | 17,060 | 17,060 | — | 19,808 | 19,808 |
| (Reversal)/impairment of published | ||||||
| product | ||||||
| — | (729) | (729) | — | 6,759 | 6,759 | |
| Disposals (note 5) | — | (2,872) | (2,872) | — | — | — |
| At 31 December | — | 89,958 | 89,958 | — | 82,692 | 82,692 |
| Net book value | 8,179 | 17,294 | 25,473 | 10,105 | 19,836 | 29,941 |
| Backlists | |||
| $000 | |||
| Software | |||
| $000 | |||
| Total | |||
| $000 | |||
| Cost | |||
| At 1 January 2021 | 21,253 | 1,630 | 22,883 |
| Exchange differences | (39) | — | (39) |
| At 1 January 2022 | 21,214 | 1,630 | 22,844 |
| Exchange differences | (147) | — | (147) |
| Disposals | — | (86) | (86) |
| At 31 December 2022 | 21,067 | 1,544 | 22,611 |
| Amortization and impairment | |||
| At 1 January 2021 | 21,245 | 1,479 | 22,724 |
| Exchange differences | (39) | — | (39) |
| Charge for the year | 7 | 101 | 108 |
| At 1 January 2022 | 21,213 | 1,580 | 22,793 |
| Exchange differences | (147) | — | (147) |
| Charge for the year | — | 50 | 50 |
| Disposals | — | (86) | (86) |
| At 31 December 2022 | 21,066 | 1,544 | 22,610 |
| Carrying amount | |||
| At 31 December 2022 | 1 | — | 1 |
| At 31 December 2021 | 1 | 50 | 51 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Finished goods | 21,690 | 20,267 |
| Raw materials | 136 | 126 |
| 21,826 | 20,393 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Trade receivables | 34,389 | 45,086 |
| Other receivables and prepayments | 5,733 | 6,156 |
| 40,122 | 51,242 |
| 31 December 2022 | Current | |||||
| Overdue | ||||||
| Less Than | ||||||
| 30 Days | ||||||
| Overdue | ||||||
| Less Than | ||||||
| 60 Days | ||||||
| Overdue | ||||||
| Less Than | ||||||
| 90 Days | ||||||
| Overdue More | ||||||
| Than | ||||||
| 90 Days | Total | |||||
| Gross carrying amount $000 | 27,824 | 5,074 | 1,297 | 665 | 1,953 | 36,813 |
| Expected credit loss rate | 2.1% | 6.3% | 6.5% | 8.5% | 70.9% | 6.6% |
| Lifetime expected credit loss $000 | 581 | 318 | 84 | 56 | 1,385 | 2,424 |
| 31 December 2021 | Current | |||||
| Overdue | ||||||
| Less Than | ||||||
| 30 Days | ||||||
| Overdue | ||||||
| Less Than | ||||||
| 60 Days | ||||||
| Overdue | ||||||
| Less Than | ||||||
| 90 Days | ||||||
| Overdue More | ||||||
| Than | ||||||
| 90 Days | Total | |||||
| Gross carrying amount $000 | 39,177 | 3,317 | 2,010 | 1,166 | 2,195 | 47,865 |
| Expected credit loss rate | 3.1% | 3.1% | 4.2% | 13.2% | 55.3% | 5.8% |
| Lifetime expected credit loss $000 | 1,223 | 103 | 85 | 154 | 1,214 | 2,779 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Provision at beginning of year | 2,779 | 1,914 |
| Amounts de-recognized in the year | (305) | (109) |
| Amounts recovered during the year | 37 | 124 |
| Exchange differences | (156) | (24) |
| Increase in allowance recognized in profit or loss | 69 | 874 |
| Provision at end of the year | 2,424 | 2,779 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Cash and cash equivalents | 13,290 | 28,432 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Bank and other loans | 13,937 | 33,946 |
| Less: Amount due for settlement within 12 months (shown under current liabilities) | (4,636) | (5,438) |
| Amount due for settlement after 12 months | 9,301 | 28,508 |
| Total | |||||
| $000 | |||||
| Fixed rate | |||||
| borrowings | |||||
| $000 | |||||
| Variable rate | |||||
| borrowings | |||||
| $000 | |||||
| Weighted | |||||
| average | |||||
| interest rate | |||||
| for fixed rate | |||||
| borrowings | |||||
| % | |||||
| Average | |||||
| time over | |||||
| which interest | |||||
| rate is fixed | |||||
| Months | |||||
| US dollar borrowings | 13,780 | 8,280 | 5,500 | 3.75 | 20 |
| Other currency borrowings | 157 | — | 157 | — | — |
| As at 31 December 2022 | 13,937 | 8,280 | 5,657 | 3.75 | 20 |
| US dollar borrowings | 33,879 | 27,212 | 6,667 | 3.75 | 32 |
| Other currency borrowings | 67 | — | 67 | — | — |
| As at 31 December 2021 | 33,946 | 27,212 | 6,734 | 3.75 | 32 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Other loans (unsecured) | 8,280 | 27,212 |
| Less: Amount due for settlement within 12 months (shown under current liabilities) | (280) | (2,771) |
| Amount due for settlement after 12 months | 8,000 | 24,441 |
| Total | |||||
| $000 | |||||
| Fixed rate | |||||
| borrowings | |||||
| $000 | |||||
| Variable | |||||
| rate | |||||
| borrowings | |||||
| $000 | |||||
| Weighted | |||||
| average | |||||
| interest rate | |||||
| for fixed rate | |||||
| borrowings | |||||
| % | |||||
| Average | |||||
| time over | |||||
| which interest | |||||
| rate is fixed | |||||
| Months | |||||
| US dollar borrowings | |||||
| As at 31 December 2022 | 8,280 | 8,280 | — | 4.00 | 20 |
| As at 31 December 2021 | 27,212 | 27,212 | — | 3.75 | 32 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Bank loans | 5,657 | 6,734 |
| Less: Amount due for settlement within 12 months (shown under current liabilities) | (4,356) | (2,667) |
| Amount due for settlement after 12 months | 1,301 | 4,067 |
| Total | |||||
| $000 | |||||
| Fixed rate | |||||
| borrowings | |||||
| $000 | |||||
| Variable rate | |||||
| borrowings | |||||
| $000 | |||||
| Weighted | |||||
| average | |||||
| interest rate | |||||
| for fixed rate | |||||
| borrowings | |||||
| % | |||||
| Average | |||||
| time over | |||||
| which interest | |||||
| rate is fixed | |||||
| Months | |||||
| US dollar borrowings | 5,500 | — | 5,500 | — | — |
| Other currency borrowings | 157 | — | 157 | — | — |
| As at 31 December 2022 | 5,657 | — | 5,657 | — | — |
| US dollar borrowings | 6,667 | — | 6,667 | — | — |
| Other currency borrowings | 67 | — | 67 | — | — |
| As at 31 December 2021 | 6,734 | — | 6,734 | — | — |
| 1 January | ||||||
| 2022 | ||||||
| $000 | ||||||
| Profit and | ||||||
| Loss | ||||||
| $000 | ||||||
| Cashflows | ||||||
| $000 | ||||||
| Non-Cash | ||||||
| items | ||||||
| $000 | ||||||
| Foreign | ||||||
| Exchange | ||||||
| $000 | ||||||
| 31 December | ||||||
| 2022 | ||||||
| $000 | ||||||
| Borrowings | (33,946) | — | 18,193 | 1,906 | (91) | (13,938) |
| IFRS 16 lease liabilities | (5,035) | — | 1,708 | (3,697) | (197) | (7,221) |
| Interest | — | (1,213) | 397 | 816 | — | — |
| Cash and cash equivalents | 28,432 | — | (14,711) | — | (431) | 13,290 |
| Net debt | (10,549) | (1,213) | 5,587 | (975) | (719) | (7,869) |
| 1 January | ||||||
| 2021 | ||||||
| $000 | ||||||
| Profit and | ||||||
| Loss | ||||||
| $000 | ||||||
| Cashflows | ||||||
| $000 | ||||||
| Non-cash | ||||||
| items | ||||||
| $000 | ||||||
| Foreign | ||||||
| exchange | ||||||
| $000 | ||||||
| 31 December | ||||||
| 2021 | ||||||
| $000 | ||||||
| Borrowings | (41,819) | — | 7,846 | (417) | 444 | (33,946) |
| IFRS 16 lease liabilities | (6,278) | — | 1,426 | (207) | 24 | (5,035) |
| Interest | — | (1,796) | 1,866 | (70) | — | — |
| Cash and cash equivalents | 22,079 | — | 6,173 | — | 180 | 28,432 |
| Net debt | (26,018) | (1,796) | 17,311 | (694) | 648 | (10,549) |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Deferred tax liabilities | ||
| Pre-publication costs and other temporary differences – UK | 2,798 | 3,130 |
| 2,798 | 3,130 | |
| Deferred tax assets | ||
| Pre-publication costs and other temporary differences – US | (1,777) | — |
| Goodwill, intangible assets and other temporary differences – US | 3,612 | 2,436 |
| 1,835 | 2,436 | |
| Net deferred taxation liability | 963 | 694 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Net provision at 1 January | 694 | 2,719 |
| Exchange difference through other comprehensive income | (332) | (45) |
| Debit/(credit) to profit and loss | 601 | (1,980) |
| Net provision at 31 December | 963 | 694 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| 1 | ||
| $000 | ||
| Current | 944 | 1,363 |
| Non-current | 6,277 | 3,672 |
| 7,221 | 5,035 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| At 1 January | 5,035 | 6,278 |
| Addition | 3,598 | — |
| Remeasurement | 684 | — |
| Effect of modification of lease term | (916) | — |
| Interest | 331 | 276 |
| Lease payments | (1,708) | (1,426) |
| Exchange difference | 197 | (93) |
| At 31 December | 7,221 | 5,035 |
| Right-of-use | |||||||
| asset | |||||||
| No of right-of- | |||||||
| use assets | |||||||
| leased | |||||||
| Range of | |||||||
| remaining term | |||||||
| Average | |||||||
| remaining lease | |||||||
| term | |||||||
| No of lease with | |||||||
| extension | |||||||
| options | |||||||
| No of lease with | |||||||
| options to | |||||||
| purchase | |||||||
| No of lease with | |||||||
| variable | |||||||
| payments linked | |||||||
| to an index | |||||||
| No of lease with | |||||||
| termination | |||||||
| options | |||||||
| Office | |||||||
| building | |||||||
| 6 | 1-7 years | 3 years | 1 | Nil | 4 | 1 |
| Minimum lease payments due US$000 | |||||||
| Within 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | After 5 years | Total | |
| 31 December 2022 | |||||||
| Lease payments | 1,275 | 1,831 | 1,764 | 1,289 | 1,011 | 1,104 | 8,274 |
| Finance charges | (331) | (276) | (198) | (131) | (77) | (40) | (1,053) |
| Net present value | 944 | 1,555 | 1,566 | 1,158 | 934 | 1,064 | 7,221 |
| 31 December 2021 | |||||||
| Lease payments | 1,601 | 794 | 450 | 272 | 161 | 2,414 | 5,692 |
| Finance charges | (223) | (164) | (122) | (80) | (42) | (26) | (657) |
| Net present value | 1,378 | 630 | 328 | 192 | 119 | 2,388 | 5,035 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Trade payables | 13,497 | 29,450 |
| Other payables | 20,372 | 24,339 |
| 33,869 | 53,789 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Opening liability | 1,957 | 2,274 |
| Deferred income invoiced | 13,408 | 12,136 |
| Revenue recognized | (12,093) | (12,428) |
| Exchange difference | (209) | (25) |
| Closing liability | 3,063 | 1,957 |
| 2022 | ||||
| Restated | ||||
| 1 | ||||
| 2021 | ||||
| $000 | ||||
| Sterling | ||||
| $000 | ||||
| Other | ||||
| $000 | ||||
| Sterling | ||||
| $000 | ||||
| Other | ||||
| Financial assets | 14,433 | 806 | 16,965 | 1,394 |
| Financial liabilities | (811) | (1,082) | (1,596) | (1,000) |
| Short-term exposure | 13,622 | (276) | 15,369 | 394 |
| Financial liabilities | (4,175) | — | (1,385) | — |
| Long-term exposure | (4,175) | — | (1,385) | — |
| At 31 December | 9,447 | (276) | 13,984 | 394 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| (Loss)/Profit after tax for the year | (107) | 46 |
| Equity | (107) | 46 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Profit/(Loss) after tax for the year | 107 | (46) |
| Equity | 107 | (46) |
| 2022 | ||
| $000 | ||
| Restated | ||
| 1 | ||
| 2021 | ||
| $000 | ||
| Loss for the year | (43) | (52) |
| Equity | (43) | (52) |
| 2022 | ||
| $000 | ||
| Restated | ||
| 1 | ||
| 2021 | ||
| $000 | ||
| Profit for the year | 43 | 52 |
| Equity | 43 | 52 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Cash and cash equivalents | 13,290 | 28,432 |
| Trade receivables | 34,389 | 45,086 |
| 47,679 | 73,518 |
| Current | Non-Current | |||
| 31 December 2022 | ||||
| Within 6 | ||||
| months | ||||
| $000 | ||||
| 6 to 12 | ||||
| months | ||||
| $000 | ||||
| 1 to 5 | ||||
| years | ||||
| $000 | ||||
| Over 5 | ||||
| years | ||||
| $000 | ||||
| Bank and other loans | 3,635 | 1,528 | 9,539 | — |
| Lease liabilities | 638 | 638 | 5,895 | 1,103 |
| Trade payables | 13,497 | — | — | — |
| Other short-term financial liabilities | 17,756 | — | — | — |
| 35,526 | 2,166 | 15,434 | 1,103 |
| Restated | ||||
| 1 | ||||
| Current | ||||
| Restated | ||||
| 1 | ||||
| Non-Current | ||||
| 31 December 2021 | ||||
| Within 6 | ||||
| months | ||||
| $000 | ||||
| 6 to 12 | ||||
| months | ||||
| $000 | ||||
| 1 to 5 | ||||
| years | ||||
| $000 | ||||
| Over 5 | ||||
| years | ||||
| $000 | ||||
| Bank and other loans | 2,436 | 4,198 | 29,623 | — |
| Lease liabilities | 800 | 800 | 1,934 | 2,155 |
| Trade payables | 29,450 | — | — | — |
| Other short-term financial liabilities | 21,237 | — | — | — |
| 53,923 | 4,998 | 31,557 | 2,155 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Current assets | ||
| Financial assets at amortized cost: | ||
| Trade receivables | 34,389 | 45,086 |
| Cash and cash equivalents | 13,290 | 28,432 |
| 47,679 | 73,518 | |
| Current liabilities | ||
| Financial liabilities measured at amortized cost: | ||
| Borrowings | ||
| 4,636 | 5,438 | |
| Trade payables | ||
| 13,497 | 29,450 | |
| Other payables | 17,756 | 21,475 |
| 35,889 | 56,363 | |
| Non-current liabilities | ||
| Financial liabilities measured at amortized cost: | ||
| Borrowings | 9,301 | 28,508 |
| 9,301 | 28,508 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Authorized | ||
| 55,000,000 (2021: 55,000,000) shares of common stock of par value of US$0.10 each | 5,500 | 5,500 |
| Allotted, called up and fully paid: | ||
| 40,889,100 (2021: 40,889,100) shares of common stock of par value of US$0.10 each | 4,089 | 4,089 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| At 1 January | 48,701 | 48,701 |
| Issue of new common stock | — | — |
| At 31 December | ||
| 48,701 | 48,701 |
| 2022 | ||
| Number | ||
| 2021 | ||
| Number | ||
| Outstanding at beginning of the year | — | 65,223 |
| Lapsed during the year | — | (65,223) |
| Outstanding at the end of the year | — | — |
| EPS Portion | TSR Portion | |
| Share price at date of grant | £2.64 | £2.64 |
| Expected life (years) | 4 | 4 |
| Fair value per award | £2.20 | £0.48 |
| Weighted average remaining contractual life (years) | 3.3 | 3.3 |
| Dividend yield (%) | £4.55 | £4.55 |
| Expected volatility of share price (%) | n/a | 18.6 |
| Model used | Dividend | |
| discount | ||
| Monte- | ||
| Carlo |
| Lion Rock Group Limited | ||
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Accounts payable at start of year | 16,602 | 12,895 |
| Purchases | 21,523 | 23,830 |
| Payments | (31,621) | (20,123) |
| Accounts payable at end of year | 6,504 | 16,602 |
| At 31 | ||
| December | ||
| 2022 | ||
| $000 | ||
| At 31 | ||
| December | ||
| 2021 | ||
| $000 | ||
| Loans | 8,000 | 23,000 |
| Accrued interest on loans at end of year | 280 | 1,789 |
| At 31 | ||
| December | ||
| 2022 | ||
| $000 | ||
| At 31 | ||
| December | ||
| 2021 | ||
| $000 | ||
| Revenues | 325 | 631 |
| Outstanding receivables balance at end of year | 92 | 126 |
| Pavilion Books Limited | ||
| At 31 | ||
| December | ||
| 2022 | ||
| $000 | ||
| At 31 | ||
| December | ||
| 2021 | ||
| $000 | ||
| Net sales less distribution fees | — | 1,357 |
| 2022 | ||
| $000 | ||
| 2021 | ||
| $000 | ||
| Adjusted operating profit | ||
| Operating profit | 22,098 | 15,952 |
| Add back: Amortization of acquired intangibles | — | 7 |
| Other exceptional items (note 5) | (774) | — |
| Adjusted operating profit | 21,324 | 15,959 |
| EBITDA | ||
| Operating profit before amortization of acquired intangibles and exceptional items | 21,324 | 15,959 |
| Less: Net finance costs | (1,213) | (1,796) |
| Impact of IFRS 16 | (586) | (18) |
| Adjusted profit before tax | 19,525 | 14,145 |
| Net finance costs | 1,213 | 1,796 |
| Depreciation of property, plant and equipment and software (excluding right-of-use assets) | 527 | 410 |
| Share based payments | — | 10 |
| EBITDA for banking purposes | 21,265 | 16,361 |
| Impact of IFRS 16 | 586 | 18 |
| Depreciation of right-of-use assets | 1,552 | 1,432 |
| EBITDA | 23,403 | 17,811 |
| Adjusted profit before tax before amortization of acquired intangibles and exceptional items | ||
| Adjusted operating profit before amortization of acquired intangibles and exceptional items | 21,324 | 15,959 |
| Less: net finance costs | (1,213) | (1,796) |
| Adjusted profit before tax before amortization of acquired intangibles and exceptional items | 20,111 | 14,163 |
| Free cashflow | ||
| Net cash from operating activities | 24,859 | 37,651 |
| Investment in pre-publication costs | (18,067) | (20,229) |
| Purchases of property, plant and equipment excluding IFRS 16 assets | (1,238) | (111) |
| Free cashflow | 5,554 | 17,311 |
| Net debt | ||
| Short-term borrowings | 4,636 | 5,438 |
| Long-term borrowings | 9,301 | 28,508 |
| Cash and cash equivalents | (13,290) | (28,432) |
| Net debt | 647 | 5,514 |