AI assistant
Asbis Enterprises PLC — Interim / Quarterly Report 2018
May 9, 2018
5509_rns_2018-05-09_baded089-abdf-4c64-b619-863ac1fa688a.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
INTERIM MANAGEMENT REPORT FOR THE THREE MONTHS ENDED 31 MARCH 2018
Limassol, May 9 th, 2018
Table of Contents
| Directors' report on the Company's and Group's operations | 3 |
|---|---|
| Part I: Additional information | 4 |
| Part II: Financial Information | Error! Bookmark not defined. |
Directors' report on the company's and group's operations
We have prepared this report as required by Paragraph 82 section 1 point 1 of the Regulation of the Ministry of Finance dated 19 February 2009 on current and periodic information to be published by issuers of securities and conditions of recognition of information required by the law of non-member country as equal.
Presentation of financial and other information
In this quarterly report all references to the Company apply to ASBISc Enterprises Plc and all references to the Group apply to ASBISc Enterprises Plc and its consolidated subsidiaries. Expressions such as "we", "us", "our" and similar apply generally to the Group (including its particular subsidiaries, depending on the country discussed), unless from the context it is clear that they apply to the Company alone.
Financial and Operating Data
This quarterly report contains financial statements of, and financial information relating to the Group. In particular, this quarterly report contains our interim consolidated financial statements for the three months ended 31 March 2018. The financial statements appended to this quarterly report are presented in U.S. dollars and have been prepared in accordance with International Accounting Standard ("IAS") 34.
The functional currency of the Company is U.S. dollars. Accordingly, transactions in currencies other than our functional currency are translated into U.S. dollars at the exchange rates prevailing on the applicable transaction dates.
Certain arithmetical data contained in this quarterly report, including financial and operating information, have been subject to rounding adjustments. Accordingly, in certain instances, the sum of the numbers in a column or a row in tables contained in this quarterly report may not conform exactly to the total figure given for that column or row.
Currency Presentation
Unless otherwise indicated, all references in this quarterly report to "US\$" or "U.S. dollars" are to the lawful currency of the United States; all references to "€" or the "Euro" are to the lawful currency of the member states of the European Union that adopt the single currency in accordance with the EC Treaty, which means the Treaty establishing the European Community (signed in Rome on 25 March 1957), as amended by the Treaty on European Union (signed in Maastricht on 7 February 1992) and as amended by the Treaty of Amsterdam (signed in Amsterdam on 2 October 1997) and includes, for this purpose, Council Regulations (EC) No. 1103/97 and No. 974/98; and all references to "PLN" or "Polish Zloty" are to the lawful currency of the Republic of Poland.
All references to U.S. dollars, Polish Zloty, Euro and other currencies are in thousands, except share and per share data, unless otherwise stated.
Forward-looking statements
This quarterly report contains forward-looking statements relating to our business, financial condition and results of operations. You can find many of these statements by looking for words such as "may", "will", "expect", "anticipate", "believe", "estimate" and similar words used in this quarterly report. By their nature, forward-looking statements are subject to numerous assumptions, risks and uncertainties. Accordingly, actual results may differ materially from those expressed or implied by the forward-looking statements. We caution you not to place undue reliance on such statements, which speak only as of the date of this quarterly report.
The cautionary statements set out above should be considered in connection with any subsequent written or oral forward-looking statements that we or persons acting on our behalf may issue. We do not undertake any obligation to review or confirm analysts' expectations or estimates or to release publicly any revisions to any forward-looking statements to reflect events or circumstances after the date of this quarterly report.
Part I: Additional information
1. Overview
ASBISc Enterprises Plc is one of the leading distributors of Information Technology ("IT") products in Europe, Middle East and Africa ("EMEA") Emerging Markets: Central and Eastern Europe, the Baltic States, the Former Soviet Union, the Middle East and Africa, combining a broad geographical reach with a wide range of products distributed on a "one-stop-shop" basis. Our main focus is on the following countries: Slovakia, Czech Republic, Romania, Croatia, Slovenia, Bulgaria, Serbia, Hungary, Poland, Middle East countries (i.e. United Arab Emirates, Iraq, Qatar and other Gulf states), Russia, Belarus, Kazakhstan and Ukraine.
The Group distributes IT components (to assemblers, system integrators, local brands and retail) as well as Abranded finished products like desktop PCs, laptops, servers, and networking to SMB and retail. Our IT product portfolio encompasses a wide range of IT components, blocks and peripherals, and mobile IT systems. We currently purchase the majority of our products from leading international manufacturers, including Apple, Intel, Advanced Micro Devices ("AMD"), Seagate, Western Digital, Samsung, Microsoft, Toshiba, Dell, Acer, Lenovo and Hitachi. In addition, a part of our revenues is comprised of sales of IT products under our private labels, Prestigio and Canyon.
ASBISc commenced business in 1990 in Belarus and in 1995 we incorporated our holding Company in Cyprus and moved our headquarters to Limassol. Our Cypriot headquarters support, through two master distribution centres (located in the Czech Republic and the United Arab Emirates), our network of 31 warehouses located in 24 countries. This network supplies products to the Group's in-country operations and directly to its customers in approximately 60 countries.
The Company's registered and principal administrative office is at Diamond Court, 43 Kolonakiou Street, Ayios Athanasios, CY-4103 Limassol, Cyprus.
2. Executive summary for the three-month period ended 31 March 2018
The principal events of the three months ended 31 March 2018 were as follows:
- Revenues in Q1 2018 increased by 73% to US\$ 503,303 from US\$ 290,201 in Q1 2017.
- Gross profit in Q1 2018 has increased by 50% to US\$ 22,765 from US\$ 15,139 in Q1 2017.
- Gross profit margin in Q1 2018 reached 4.52% from 5.22% in Q1 2017.
- Selling expenses in Q1 2018 have increased to US\$ 11,055 from US\$6,873 Q1 2017.
- Administrative expenses in Q1 2018 have increased to US\$ 6,371 from US\$ 4,280 in Q1 2017.
- Financial expenses in Q1 2018 have increased to US\$ 4,053 from US\$ 3,570 in Q1 2017.
- EBITDA in Q1 2018 increased by 32% to US\$5,965 in comparison to US\$4,517 in Q1 2017.
- As a result, in Q1 2018, net profit after taxation have increased by 211% to US\$ 1,713 in comparison to US\$ 551 in Q1 2017.
The following table presents revenues breakdown by regions for Q1 2018 and Q1 2017 (in US\$ thousand):
| Region | Q1 2018 | Q1 2017 | YoY change |
|---|---|---|---|
| Former Soviet Union | 251,984 | 139,736 | 80% |
| Central and Eastern Europe | 160,014 | 91,313 | 75% |
| Middle East and Africa | 46,998 | 36,398 | 29% |
| Western Europe | 35,174 | 21,135 | 66% |
| Other | 9,142 | 1,620 | 464% |
| Total | 503,303 | 290,201 | 73% |
3. Summary historical financial data
The following data sets out our summary historical consolidated financial information for the periods presented. You should read the information in conjunction with the interim condensed consolidated financial statements and results of operations contained elsewhere in this interim report.
For your convenience, certain US\$ amounts as of and for the three months ended March 31st, 2018 and 2017, have been converted into Euro and PLN, based on the exchange rates provided by the National Bank of Poland:
| As at 31 March 2018 |
Three months ended 31 March 2018 average |
As at 31 March 2017 |
Three months ended 31 March 2017 average |
|
|---|---|---|---|---|
| USD/PLN | 3.4139 | 3.4010 | 3.9455 | 3.9416 |
| EUR/PLN | 4.2085 | 4.1811 | 4.2198 | 4.3559 |
Balance sheet items have been translated using the exchange rate as at the reporting date, while income statement and cash flow statement items have been translated using the arithmetic average rate for the period.
| Three months ended 31 March 2018 | Three months ended 31 March 2017 | |||||
|---|---|---|---|---|---|---|
| (in thousands) | USD | PLN | EUR | USD | PLN | EUR |
| Revenue | 503,303 | 1,711,733 | 409,398 | 290,201 | 1,167,481 | 272,197 |
| Cost of sales | (480,538) | (1,634,308) | (390,880) | (275,062) | (1,106,575) | (257,997) |
| Gross profit | 22,765 | 77,425 | 18,518 | 15,139 | 60,906 | 14,200 |
| Selling expenses | (11,055) | (37,598) | (8,992) | (6,873) | (27,651) | (6,447) |
| Administrative expenses | (6,371) | (21,668) | (5,182) | (4,280) | (17,217) | (4,014) |
| Profit from operations | 5,339 | 18,159 | 4,343 | 3,987 16,038 |
3,739 | |
| Financial income | 911 | 3,098 | 741 | 187 753 |
176 | |
| Financial expenses | (4,053) | (13,785) | (3,297) | (3,570) | (14,363) | (3,349) |
| Other gains and losses | 27 | 92 | 22 | 68 275 |
64 | |
| Profit before taxation | 2,224 | 7,565 | 1,809 | 672 2,702 |
630 | |
| Taxation | (511) | (1,737) | (416) | (121) (487) |
(114) | |
| Profit after taxation | 1,713 | 5,827 | 1,394 | 551 2,215 |
516 | |
| Attributable to: Non-controlling interests |
(9) | (32) | (8) | 3 11 |
3 | |
| Owners of the Company | 1,723 | 5,859 | 1,401 | 548 2,204 |
514 | |
| 1,713 | 5,827 | 1,394 | 551 2,215 |
517 | ||
| USD cents | PLN grosz | EUR cents | USD cents | PLN grosz | EUR cents | |
| Basic and diluted earnings per share from continuing operations |
3.10 | 10.56 | 2.53 | 0.99 3.97 |
0.93 | |
| Three months ended 31 March 2018 | Three months ended 31 March 2017 | |||||
| (in thousands) Net cash movement from operating |
USD | PLN | EUR | USD | PLN | EUR |
| activities | (45,924) | (156,186) | (37,112) | (29,679) | (119,400) | (27,838) |
| Net cash movement from investing activities |
(713) | (2,423) | (576) | (375) (1,507) |
(352) | |
| Net cash movement from financing activities |
2,253 | 7,664 | 1,821 | (432) (1,736) |
(405) | |
| Net movement in cash and cash equivalents |
(44,383) | (150,946) | (35,867) | (30,486) | (122,643) | (28,594) |
| Cash at the beginning of the period | 45,933 | 156,219 | 37,120 | 6,537 26,298 |
6,131 |
| Cash at the end of the period | 1,550 | 5,273 | 1,253 | (23,949) | (96,345) | (22,463) |
|---|---|---|---|---|---|---|
| As at 31 March 2018 | As at 31 March 2017 | |||||
| (in thousands) | USD | PLN | EUR | USD | PLN | EUR |
| Current assets | 441,156 | 1,500,372 | 358,846 | 339,603 | 1,339,904 | 317,528 |
| Non-current assets | 28,903 | 98,298 | 23,510 | 28,624 | 112,935 | 26,763 |
| Total assets | 470,059 | 1,598,670 | 382,356 | 368,227 | 1,452,839 | 344,291 |
| Current liabilities | 372,448 | 1,266,695 | 302,957 | 279,319 | 1,102,053 | 261,162 |
| Non-current liabilities | 617 | 2,098 | 502 | 1,958 | 7,725 | 1,831 |
| Total liabilities | 373,065 | 1,268,793 | 303,459 | 281,277 | 1,109,778 | 262,993 |
| Equity | 96,994 | 329,877 | 78,897 | 86,950 | 343,061 | 81,298 |
4. Organization of ASBIS Group
The following table presents our corporate structure as at March 31st , 2018:
| Company | Consolidation Method |
|---|---|
| ASBISC Enterprises PLC | Mother company |
| Asbis Ukraine Limited (Kiev, Ukraine ) | Full (100% subsidiary) |
| Asbis PL Sp.z.o.o (Warsaw, Poland) | Full (100% subsidiary) |
| Asbis Poland Sp. z o.o. (Warsaw, Poland) | Full (100% subsidiary) |
| Asbis Romania S.R.L (Bucharest, Romania) | Full (100% subsidiary) |
| Asbis Cr d.o.o (Zagreb, Croatia) | Full (100% subsidiary) |
| Asbis d.o.o Beograd (Belgrade, Serbia) | Full (100% subsidiary) |
| Asbis Hungary Commercial Limited (Budapest, Hungary) | Full (100% subsidiary) |
| Asbis Bulgaria Limited (Sofia, Bulgaria) | Full (100% subsidiary) |
| Asbis CZ,spoI.s.r.o (Prague, Czech Republic) | Full (100% subsidiary) |
| UAB Asbis Vilnius (Vilnius, Lithuania) | Full (100% subsidiary) |
| Asbis Slovenia d.o.o (Trzin, Slovenia) | Full (100% subsidiary) |
| Asbis Middle East FZE (Dubai, U.A.E) | Full (100% subsidiary) |
| Asbis SK sp.l sr.o (Bratislava, Slovakia) | Full (100% subsidiary) |
| Asbis Limited (Charlestown, Ireland) | Full (100% subsidiary) |
| FPUE Automatic Systems of Business Control (Minsk, Belarus) | Full (100% subsidiary) |
| E.M. Euro-Mall Ltd (former ISA Hardware Limited–Group) (Limassol, Cyprus) | Full (100% subsidiary) |
| OOO ' Asbis'-Moscow (Moscow, Russia) | Full (100% subsidiary) |
| Asbis Morocco Limited (Casablanca, Morocco) | Full (100% subsidiary) |
| EUROMALL CZ s.r.o. (formerly ISA Hardware s.r.o.) (Prague, Czech Republic) | Full (100% subsidiary) |
| S.C. EUROMALL 2008 S.R.L (formerly ISA Hardware International S.R.L) (Bucharest, Romania) | Full (100% subsidiary) |
| ISA Hardware s.r.o Slovakia (Bratislava, Slovakia) | Full (100% subsidiary) |
| Euro-Mall SRB d.o.o. (former ISA Hardware d.o.o Beograd) (Belgrade, Serbia) | Full (100% subsidiary) |
| Prestigio Plaza Sp. z o.o in liquidation (Warsaw, Poland) | Full (100% subsidiary) |
| Prestigio Plaza Ltd (formerly Prestigio Technologies) (Limassol, Cyprus) | Full (100% subsidiary) |
| Prestigio Europe s.r.o (Prague, Czech Republic) | Full (100% subsidiary) |
| Asbis Kypros Ltd (Limassol, Cyprus) | Full (100% subsidiary) |
| Asbis TR Bilgisayar Limited Sirketi (Istanbul, Turkey) | Full (100% subsidiary) |
| SIA "ASBIS LV" (Riga, Latvia) | Full (100% subsidiary) |
| Asbis d.o.o. (former Megatrend d.o.o.) (Sarajevo, Bosnia Herzegovina) | Full (90% ownership) |
| ASBIS Close Joint-Stock Company (former CZAO ASBIS) (Minsk, Belarus) | Full (100% subsidiary) |
| ASBIS Kazakhstan LLP (Almaty, Kazakhstan) | Full (100% subsidiary) |
|---|---|
| Euro-Mall SRO (Bratislava, Slovakia) | Full (100% subsidiary) |
| Prestigio China Corp. (former AOSBIS TECHNOLOGY (SHENZHEN) CORP.) (Shenzhen,China) | Full (100% subsidiary) |
| ASBIS DE GMBH, (Munchen, Germany) | Full (100% subsidiary) |
| EUROMALL BULGARIA EOOD (Sofia, Bulgaria) | Full (100% subsidiary) |
| Advanced Systems Company LLC (Riyadh, Kingdom of Saudi Arabia) | Full (100% subsidiary) |
| SHARK ONLINE a.s. (Bratislava, Slovakia) | Full (100% subsidiary) |
| SHARK Computers a.s. (Bratislava, Slovakia) | Full (100% subsidiary) |
| E-vision Production Unitary Enterprise (Minsk, Belarus) | Full (100% subsidiary) |
| ASBIS UK LTD (Hounslow, England) | Full (100% subsidiary) |
5. Changes in the structure of the Company
During the three months ended March 31st, 2018 ASBIS ESTONIA AS and PRESTIGIO PLAZA NL BV have both been liquidated, being dormant and empty companies.
6. Discussion of the difference of the Company's results and published forecasts
We have not published any forecasts for the three-month period ended March 31st , 2018. However, on March 27 th , 2018 the Company announced its official financial forecast for 2018. Having seen Q1 2018 results, we fully sustain our forecasts that assume revenues between US\$ 1,80 billion and 1,90 billion and net profit after tax between US\$ 9 and US\$ 10 million.
7. Information on dividend payment
For the three-month period ended March 31 st , 2018 no dividend was paid.
However, on March 27th, 2018 the Company's Board of Directors announced its decision to recommend to the forthcoming Annual General Meeting of Shareholders the payment of a dividend on Y2017 results. The Board of Directors will recommend to the AGM to pay US\$ 0.06 per share, an amount of US\$ 3,330,000. The dividend was approved by the Annual General Meeting on May 8th 2018.
8. Shareholders possessing more than 5% of the Company's shares as of the date of publication of the interim report
The following table presents shareholders possessing more than 5% of the Company's shares as of the date of publication of this report, according to our best knowledge. The information included in the table is based on the information received from the shareholders pursuant to Art. 69, sec. 1, point 2 of the Act on Public Offering, conditions governing the introduction of financial instruments to organized trading and public companies.
| Name | Number of shares |
% of share |
Number of votes |
% of votes |
|---|---|---|---|---|
| KS Holdings Ltd | 20,401,361 | capital 36.76% |
20,401,361 | 36.76% |
| ASBISc Enterprises Plc (buy-back program) |
13,389 | 0.02% | 13,389 | 0.02% |
| Free float | 35,085,250 | 63.22% | 35,085,250 | 63.22% |
| Total | 55,500,000 | 100% | 55,500,000 | 100% |
In the three-month period ended on March 31st, 2018 the Company has not received any information about changes in its shareholders' structure.
On April 23rd 2018, the BOD has received from Nationale-Nederlanden Otwarty Fundusz Emerytalny (Fund) notification that total share of this Fund descended below the threshold of 5% of total number of votes at the Company's General Meeting of Shareholders.
According to the notification, before the abovementioned change of share the Fund had 2,792,890 Company's shares that were equal to 5.03% in the Company's share capital and had 2,792,890 votes from these shares, that were equal to 5.03% of total number of votes.
According to the notification, as of April 19th 2018 the Fund held 2,692,890 Company's shares, equal to 4.85% in the Company's share capital and had 2,692,890 votes from these shares, equal to 4.85% of total number of votes.
9. Changes in the number of shares owned by the members of the Board of Directors
During the three-month period ended on 31 March 2018, as well as for the period between March 29th , 2018 (the date of the publication of the Annual Report for 2017) and May 9 th , 2018 (date of this report) there were no changes in the number of shares possessed by the members of the Board of Directors.
The table below presents the number of shares held by the members of the Board of Directors as of the date of this report. The information included in the table below is based on information received from members of our Management Board pursuant to Art. 160 sec. 1 of the Act on Public Trading:
| Name | Number of Shares | % of the share capital |
|---|---|---|
| Siarhei Kostevitch (directly and indirectly) | 20,443,127 | 36.83% |
| Constantinos Tziamalis | 555,000 | 1.00% |
| Marios Christou | 463,061 | 0.83% |
| Yuri Ulasovich | 210,000 | 0,38% |
| Demos Demou | 0 | 0% |
| Chris Pavlou | 0 | 0% |
| ____ |
Siarhei Kostevitch holds shares as the shareholder of KS Holdings Ltd.
10. Changes in the members of managing bodies
During the three-month period ended March 31st, 2018 there were no changes in the members of the Company's Board of Directors.
11. Significant administrative and court proceedings against the Company
As of March 31st, 2018, no court, arbitration or administrative proceedings whose single or aggregate value exceeds 10% of our equity were pending against us or any of the members of our Group.
12. Related Party Transactions
During the three months ended March 31st, 2018 we have not had any material related party transaction exceeding the Polish Zloty equivalent of Euro 500 thousand other than typical or routine transactions.
13. Information on guarantees granted to third parties
The Company has increased, as at 31st March 2018, corporate guarantees, to support its subsidiaries' local financing, to an amount of US\$ 171,314 representing more than 10% of the Company's equity. The total bank guarantees and letters of credit raised by the Group (mainly to Group suppliers) as at March 31st, 2018 was US\$ 22,259 – as per note number 16 to the financial statements – which is less than 10% of the Company's equity.
14. Information on changes in conditional commitments or conditional assets, occurred since the end of last fiscal year
No changes in conditional commitments or conditional assets occurred since the end of the last fiscal year.
15. Other information important for the assessment of our personnel, economic and financial position, as well as our financial results
In the three month period ended March 31st, 2018, the Company's results of operations have been affected and are expected to continue to be affected by a number of factors. These factors are presented in brief below:
The in-country financial conditions affecting our major markets, gross profit and gross profit margin
Throughout the years of operation, the Company has from time to time suffered from specific in-country problems, emanating from the deterioration of specific countries' financial situation, due to a number of issues including but not limited to the political instability. We need to monitor any developments, react fast and weather every risk showing up in specific market to secure our results.
The company needs to keep in mind that different in-country problems might arise at any time and affect our operations. Despite the fact that we have improved our procedures, we cannot be certain that all risks are mitigated.
Currency fluctuations
The Company's reporting currency is the U.S. dollar. About 40% of the Company's revenues are denominated in U.S. dollars, while the balance is denominated in Euro, Ruble and other currencies, some of which are pegged to the Euro. Since most of the Company's trade payable balances are denominated in U.S. dollars (about 80%), the Company is exposed to foreign exchange risk that remains a crucial risk factor that might affect the Group's results in the future. Although the problem still persists and will persist as the Euro and other Eastern European currencies fluctuate in a steep manner against the U.S. dollar, the Group has adopted hedging strategies to tackle this problem and this has been successful despite large volatility of some currencies. The management believe that hedging is very important in our industry and we shall continue enhancing it going forward, by adopting to new market realities and finding solutions to hedge all exotic currencies in the region.
Competition and price pressure
The IT distribution industry is a highly competitive market, particularly with regards to products selection and quality, inventory, price, customer services and credit availability and hence is open to margin pressure from competitors and new entrants. The Company competes at the international level with a wide variety of distributors of varying sizes, covering different product categories and geographic markets. In particular, in each of the markets in which the Company operates it faces competition from:
- a) international distributors such as Avnet Inc., Tech Data Corp., Ingram Micro Inc. and Arrow Electronics Inc., which are much larger than the Company, but do not always cover the same geographic regions with local presence as the Company does,
- b) regional or local distributors, such as Elko, mainly in the Baltic States, Russia and Ukraine, Merlion in the Former Soviet Union, AB, ABC Data in Poland and ATC and ED System-BGS Levi in the Czech Republic and Slovakia.
Competition and price pressures from market competitors and new market entrants may lead to significant reductions in the Company's sales prices. Such pressures may also lead to a loss of market share in certain of the Group's markets. Price pressures can have a material adverse effect on the Company's profit margins and its overall profitability, especially in view of the fact that its gross profit margins, like those of most of its competitors, are low and sensitive to sales price fluctuations.
This was also visible in the tablet and smartphone segments where we have experienced the entrance of a number of strong competitors. This had a negative result on our profitability since we had to lower prices to get rid of stocks.
Low gross profit margins
The Company's business is both traditional distribution of third party products and own brand sales. This allows the Company to deliver healthier gross profit margins when conditions are favourable. However, the own brand business, has been significantly affected by new entrants and the margins have been lowered.
In the traditional distribution business, the Company's gross profit margins, like those of other distributors of IT products, are low and the Company expects that in the distribution arm of its business they will remain low in the foreseeable future. Increased competition arising from industry consolidation and low demand for certain IT products may hinder the Company's ability to maintain or improve its gross margins. A portion of the Company's operating expenses is relatively fixed, and planned expenditures are based in part on anticipated orders that are forecasted with limited visibility of future demand. As a result, the Company may not be able to reduce its operating expenses as a percentage of revenue in order to mitigate any reductions in gross margins in the future.
In an effort to increase gross margins, the Company has developed the own brand business, that allows for higher gross profit margins. It has also invested in VAD Business Unit which is expected to bring higher gross profit margins. It is very important for the company to address all risks associated with these business lines and avoid negative surprises which might lead to significant losses.
Inventory obsolescence and price erosion
The Company is often required to buy components and finished products according to forecasted requirements and orders of its customers and in anticipation of market demand. The market for IT finished products and components is characterized by rapid changes in technology and short product shelf life, and, consequently, inventory may rapidly become obsolete. Due to the fast pace of technological changes, the industry may sometimes face a shortage or, at other times, an oversupply of IT products. As the Company increases the scope of its business and, in particular, of inventory management for its customers, there is an increasing need to hold inventory to serve as a buffer in anticipation of the actual needs of the Company's customers. This increases the risk of inventory becoming devalued or obsolete and could affect the Company's profits either because prices for obsolete products tend to decline quickly, or as a result of the need to make provisions for write-offs. In an oversupply situation, other distributors may elect to proceed with price reductions in order to dispose of their existing inventories, forcing the Company to lower its prices to stay competitive. The Company's ability to manage its inventory and protect its business against price erosion is critical to its success.
A number of the Company's most significant contracts with its major suppliers contain advantageous contract terms that protect the Company against exposure to price fluctuations, defective products and stock obsolescence.
Credit risk
The Company buys components and finished products from its suppliers on its own account and resells them to its customers. The Company extends credit to some of its customers at terms ranging from 21 to 90 days or, in a few cases, to 120 days. The Company's payment obligations towards its suppliers under such agreements are separate and distinct from its customers' obligations to pay for their purchases, except in limited cases where the Company's arrangements with its suppliers require the Company to resell to certain resellers or distributors. Thus, the Company is liable to pay its suppliers regardless of whether its customers pay for their respective purchases. As the Company's profit margin is relatively low compared to the total price of the products sold, in the event where the Company is not able to recover payments from its customers, it is exposed to a financial liquidity risk. The Company has in place credit insurance which covers such an eventuality for approximately 60% of its revenue.
Despite all efforts to secure our revenues, certain countries remained non- insured (Ukraine and Belarus) therefore is very important for us to ensure that we find other sources of securities which help us minimizing our credit risk. The Group Directors, have decided to enhance risk management procedures. These do not guarantee that all issues will be avoided, however granted the Company with confidence that is in a position to weather any possible major credit issue that may arise.
Worldwide financial environment
The world's financial crisis has eased throughout the last few years. Following partial recovery, the Company has undertaken certain efforts to benefit from this recovery both in revenues and profitablity. The revised strategy and adaptation to the new environment, i.e., by rebuilding our product portfolio, has paid off in terms of increased market share and sales.
However, there are many uncertainties about the world economy following turmoils in diferent countries, volatility of currencies and fragility of demand in many markets. Additionally, from time to time, unpredictable situations may happen in selected markets. However, with the experience we have gained, the management strongly believe that the Company is much more flexible and better prepared to weather any obstacles that may arise due to worldwide financial environment.
Seasonality
Traditionally the IT distribution industry in which the Company operates experiences high demand during the months prior to and leading up to the Christmas and New Year holiday period. In particular, IT distributors' demand tends to increase in the period starting from September till the end of the year.
Development of own brand business
The Company's strategy is to focus more on profitability than on revenues, thus we continue to develop the own brand business that allows for higher gross profit margins. This includes the development of smartphones, tablets and other product lines that are sold under Prestigio and Canyon brands in all regions of the Company's operations.
In order to keep quality under control and get the maximum possible gross profit margins, the Company's Directors have decided to go under a back-to-back scheme. This implies that orders are placed with ODMs, only if they are in advance confirmed by customers.
The Company is undertaking a number of quality control measures to mitigate this risk, but given the volumes and the large amount of factories used to produce these products, these controls might not be sufficient. Moreover, competition has already been intensified and the Company may not be able to sustain its profitability levels.
Warranty claims from own brand products
The own brand business requires us to put extra efforts to avoid any problems with quality of devices. Despite all our efforts, we have noticed significant returns on specific models produced in the recent past, though this situation has much improved in the course of Q1 2018.
This risk has negatively affected our results in the past when certain ODMs have not honored their contractual obligations on products with epidemic failure. The Group is undertaking all possible steps towards ensuring proper compensation of past expenses. In the same time, in an effort to avoid such problems in the future, a much more scrutinized selection of suppliers is currently in place, which however, does not guarantee 100% elimination of the risk of warranty losses.
High cost of debt
The distribution business entails a higher need for cash available to support growth. The Group has managed to raise cash from various financial institutions, however in certain cases the cost of this financing is expensive. The Company has already negotiated better terms with some of its supply-chain financiers and is currently undertaking certain extra steps to further lower cost of financing. However, the sanctions imposed to Russia and tensions related to the Ukrainian crisis have resulted in significantly increased cost of financial facilities in these countries and this may limit our efforts to further decrease our average cost of debt. In the course of Q1 2018 we have experienced a stable cost of financing in the F.S.U.
Results of Operations
Three-month period ended 31 March 2018 compared to the three-month period ended 31 March 2017
Revenues: In Q1 2018 revenues increased by 73% to US\$ 503,302 from US\$ 290,201 in Q1 2017.
Gross profit: In Q1 2018 gross profit has increased by 50% to US\$22,765 from US\$ 15,139 in Q1 2017.
- Gross profit margin: In Q1 2018 gross profit margin has decreased to 4.52% from 5.22% in Q1 2017. The decrease of the Gross Profit Margin followed a significant increase in revenues. The company had to sacrifice a certain percentage of Gross Profit Margin in order to ensure its presence in large projects of Data Centers in FSU. In addition to this, the company decided to increase its volumes and market share in the smartphone segment. The company was able to achieve that, having grabbed the opportunity presented by the leading supplier in this segment.
- Selling expenses largely comprise of salaries and benefits paid to sales employees (sales, marketing and logistics departments), marketing and advertising fees, commissions, and traveling expenses, provisions for doubtful debts and other provisions. Selling expenses usually grow together (but not in-line) with growing sales and, most importantly, gross profit.
Selling expenses in Q1 2018 have increased by 61% to US\$ 11,055 from US\$ 6,873 in Q1 2017. This was a result of higher revenues and gross profit and therefore commissions paid to employees. During Q1 2018 a full impact of the new hiring of approximately 200 new employees was visible thus the higher expenses.
Administrative expenses largely comprise of salaries and wages of administration personnel and rent expense. Administrative expenses in Q1 2018 have increased by 49% to US\$6,371 from US\$ 4,280 in Q1 2017.
- Financial expenses in Q1 2018 have increased by 14% to US\$ 4,053 from US\$ 3,570 in Q1 2017. This however should be combined with Financial Income, which was increased significantly due to the ability of group to take advantage of the early payment discounts. As a result, the amount of Net Financial expenses was slightly decreased. This is considered a great achievement taking into consideration the significant increase of revenues.
- Operating profit: In Q1 2018 operating profit has increased by 34% to US\$ 5,339 from US\$3,987 in Q1 2017.
- EBITDA: In Q1 2018 EBITDA was positive and have increased by 32% to US\$ 5,965 from US\$ 4,517 in Q1 2017.
- Net profit: Net profit after taxation in Q1 2018 increased more than threefold to US\$ 1,713 when compared to US\$ 551 in Q1 2017. This result is considered to be very good for the group, confirming once again the strengths of the company and its ability to deliver better results.
Sales by regions and countries
The F.S.U. and the CEE regions traditionally contribute the majority of our revenues. This has not changed in Q1 2018. However, our focus on F.S.U. region allowed it to continue its very good performance and show an impressive 80% growth year-on-year. Following that, the F.S.U. share in our total revenues grew to more than 50% from 48% in Q1 2017.
Our focus on F.S.U. region, did not affect sales in other regions where we have experienced equal strong growth rates. Sales in the Central and Eastern Europe region increased by an impressive 75% in Q1 2018 as compared to Q1 2017.
Sales in Western Europe in Q1 2018 also increased by 66% coupled with an increase of 29% on the MEA region when compared to Q1 of 2017.
Country-by-country analysis confirms the excellent growth rates the Group was able to achieve in all major countries of operations. Leading the chart is, as expected, Russia being number one in revenues and with a growth rate at 35%: however, all three other main countries of the F.S.U. region (Ukraine, Kazakhstan and Belarus) have experienced a 100%+ growth rate indicating the strengthening of our market position in these countries.
In the same time the 24% increase in Slovakia was combined with a 60% growth in Czech Republic, a 53% growth in Romania and have led the CEE growth. The MEA region has grown at a pace of 60% mainly because of the enhanced product portfolio of the local subsidiary.
The table below provides a geographical breakdown of sales in the three month periods ended March 31st , 2018 and 2017.
| Q1 2018 | Q1 2017 | |||
|---|---|---|---|---|
| US\$ thousand |
% of total revenues |
US\$ thousand |
% of total revenues |
|
| Former Soviet Union | 251,984 | 50.07% | 139,736 | 48.15% |
| Central and Eastern Europe | 160,014 | 31.79% | 91,313 | 31.47% |
| Middle East and Africa | 46,989 | 9.34% | 36,398 | 12.54% |
| Western Europe | 35,174 | 6.99% | 21,135 | 7.28% |
| Other | 9,142 | 1.82% | 1,620 | 0.56% |
| Total | 503,303 | 100% | 290.201 | 100% |
| Q1 2018 | Q1 2017 | |||
|---|---|---|---|---|
| Country | Sales | Country | Sales | |
| 1 | Russia | 80,681 | Russia | 59,673 |
| 2 | Ukraine | 66,299 | Slovakia | 31,760 |
| 3 | Kazakhstan | 55,022 | Ukraine | 32,079 |
| 4 | Slovakia | 39,491 | Kazakhstan | 27,548 |
| 5 | United Arab Emirates | 40,399 | United Arab Emirates | 25,117 |
| 6 | Belarus | 28,661 | Czech Republic | 15,592 |
| 7 | Czech Republic | 24,883 | Belarus | 14,133 |
| 8 | The Netherlands | 21,357 | Romania | 13,341 |
| 9 | Romania | 20,424 | The Netherlands | 10,747 |
| 10 | Bulgaria | 12,379 | Hungary | 6,954 |
Revenue breakdown – Top 10 countries in Q1 2018 and Q1 2017 (in U.S. dollar thousand)
Sales by product lines
The Quarter under reporting has proven that ASBIS Group has no issue in significantly raising its revenues when the markets are stable. During Q1 2018, all major product lines of the Group have significantly grown.
52,952 44,747 51,906 55,684 49,601 45,792 49,252 48,169 57,967 28,615 30,728 32,021 32,580 26,068 29,767 33,952 35,700 42,029 12,303 15,898 9,426 16,714 9,114 8,597 15,501 14,356 8,340 20,033 19,305 28,877 26,544 23,170 20,425 27,673 35,392 33,552 6,027 6,203 9,859 16,054 17,207 15,033 16,700 20,741 31,362 0 10,000 20,000 30,000 40,000 50,000 60,000 Q1 2016 Q2 2016 Q3 2016 Q4 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 Q1 2018 Changes in revenue breakdown by main product lines (US\$ thousands) CPUs HDDs Software Laptops SSDs
The chart below indicates the trends in sales per product lines:
In Q1 2018 revenues from CPUs and HDDs increased by 17% and 61%, respectively, as compared to Q1 2017. Sales of SSDs have grown by 82%, however the champion of our revenues per product group is, for one more quarter, smartphones with an immense 163% growth. The Group had the ability and the strength to ensure enough supply from its main vendor ensuring that its market position is strengthened.
From other product lines, the Company has noticed a positive trend for Q1 2018 in accessories and multimedia (+88%), PC mobile (laptops) (+45%) and PC tablets (+86%).
The table below sets a breakdown of revenues, by product lines, for Q1 2018 and Q1 2017 (in US% thousand):
| PRODUCT CATEGORY | Q1 2018 | Q1 2017 | YoY change % |
|---|---|---|---|
| Smartphones | 179,160 | 68,224 | 163% |
| Central Processing Units (CPU) | 57,967 | 49,601 | 17% |
| Hard Diskc Drives (HDD) | 42,029 | 26,068 | 61% |
| PC mobile (laptops) | 33,552 | 23,170 | 45% |
| Solid State Drives (SSD) | 31,362 | 17,207 | 82% |
| Accessories & Multimedia | 30,466 | 16,208 | 88% |
| PC tablets | 18,738 | 10,065 | 86% |
| Other Categories | 110,029 | 79,659 | 38% |
| Total | 503,303 | 290,201 | 73% |
Liquidity and Capital Resources
The Company has in the past funded its liquidity requirements, including ongoing operating expenses, capital expenditures, and investments, for the most part, through operating cash flows, debt financing and equity financing. Cash flow in Q1 2018 has been negatively impacted by revenue growth and the usage of own funds to take advantage of early payment discounts from its suppliers. We do expect cash flow from operations for the full year to be positive.
The following table presents a summary of cash flows for the three months ended March 31 st, 2018 and 2017:
| (in thousands) | Three months ended 31 March 2018 USD |
Three months ended 31 March 2017 USD |
|---|---|---|
| Net cash movement from operating activities | (45,924) | (29,679) |
| Net cash movement from investing activities | (713) | (375) |
| Net cash movement from financing activities | 2,253 | (432) |
| Net movement in cash and cash equivalents | (44,383) | (30,486) |
Net cash outflows from operations
Net cash outflows from operations amounted to US\$ 45,924 for the three months ended March 31 st, 2018, compared to outflows of US\$ 29,679 in the corresponding period of 2017. This is attributed mainly to increased revenues and working capital utilization. The Company expects cash from operations to turn positive for the year 2018.
Net cash outflows from investing activities
Net cash outflows from investing activities was US\$ 713 for the three months ended March 31st, 2018, compared to US\$ 375 in the corresponding period of 2017. These outflows mainly relate to on-going investments for fixed assets (such as computers, furniture etc.).
Net cash outflows from financing activities
Net cash inflows from financing activities was US\$ 2,253 for the three months ended March 31 st, 2018, compared to outflows of US\$ 432 for the corresponding period of 2017. This primarily relates to increased utilization of certain financing lines.
Net decrease in cash and cash equivalents
As a result of higher revenues and increased working capital utilization, cash and cash equivalents have decreased by US\$ 44,383, compared to a decrease of US\$ 30,486 in the corresponding period of 2017.
16. Factors which may affect our results in the future
Political and economic stability in Europe and our regions
The markets the Group operates into, have traditionally shown a vulnerability in political and economic environment. The weak economies in the F.S.U. region and certain politically driven events in all markets, are considered by the management as a crucial external factor, which might adversely affect our results, in the short term.
Having seen the recent improvement in our F.S.U. and other regions, we do believe to be able to further benefit from the work done during the tough times. What is more important, we develop more markets of this region with new product lines and our revenues and profitability benefit from that. We will continue this strategy and focus more on our core regions and strengths, to maximize profits and take advantage of market changes.
The Group's ability to increase revenues and market share while focusing on profits
The diversified geographic coverage of the Group's revenues ensures that we do mitigate the risk of lower sales in a particular country with the possibility of higher sales in a number of other countries. Russia, Ukraine, Slovakia and Kazakhstan are currently the markets that lead in terms of revenue. We need to ensure that we adapt quickly to any changes that may occur in these markets and reinforce our strategy to fully diversify our sales.
The F.S.U. and CEE regions are expected to continue having the leading share in our revenues breakdown. This follows the focus of the Group to its strong competencies and further development of the product portfolio at these market places. We do expect the positive trend in revenues in these regions to continue.
Despite all measures taken by the Company, the possibility of a decrease in demand and sales in a particular country cannot be excluded in the future. Such a situation may limit overall growth. It is of extreme importance for the Company to prepare its structure to offset such a situation with higher sales in other markets. This means both a constant upgrade of the product portfolio and close relations with customers to win more market share from weaker competitors.
The Group's ability to increase gross profit margins
The Group's ability to increase its gross profit margin is of a very big importance. The decrease observed in Q1 2018 as compared to the corresponding period of 2017 was a result of the exceptionally high margins in comparable periods of the previous year and some large volume transactions but with low margin to certain customers in Q1 2018. The pace of growth in gross profit margins is hard to estimate, as the margins may remain under pressure due to enhanced competition together with lower demand in a number of markets. It is of extreme importance for the Group to manage its stock level and refine its product portfolio in order to achieve optimum gross profit margins. The Directors believe that the Group will be able to increase its gross profit margin level for 2018.
Currency volatilities
The multi-currency environment that the Group operates in exposes its financial results to steep currency fluctuations. Although volatility of a number of currencies in Q1 2018 was strong, we have been successfully shielded by our hedging policy. Therefore, the hedging strategy should be followed and further improved without any exception for the quarters to come.
Further depreciation of U.S. dollar against our key selling local currencies, may have a positive impact on demand on specific markets, as seen in the end of 2017, however this will adversely affect expenses and profitability.
Ability of the Group to control expenses
The Group must ensure that its expenses and overheads remain under strict control. The good results of the last couple of years should not make the management less strict on expenses control. It is of high importance to benefit from economies of scale. Increased expenses in Q1 2018 were expected and budgeted for, however further increase might adversely impact the Group's results.
Ability to further develop the Group's product portfolio, both third party and own brands
Because of its size, geographical coverage and good relationship with vendors, the Company has managed to build an extensive product portfolio. It is crucial for the Company to continue refining its product mix constantly by adding new product lines with higher gross (and net) profit margins to boost its profitability.
Ability to cover warranty claims from customers
The own brand business requires us to be very careful with quality as it may affect both consumer satisfaction and our expenses. Since we do not manufacture the devices ourselves, we have built increased warranty provisions and signed separate agreements with our suppliers to cover us against warranty losses of such products. We have much improved our procedures from H2 2015 onwards and this has covered us since then. Therefore, we have not faced any specific problems in this area in Q1 2018 and we do not expect any significant warranty losses in the foreseable future.
17. Information about important events that occurred after the period ended on March 31st, 2018 and before this report release
According to our best knowledge, in the period between March 31st, 2018 and May 9 th, 2018 no events have occurred that could affect either the Company's operations or its financial stability.
Part II: Financial Information
ASBISC ENTERPRISES PLC
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 MARCH 2018
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 MARCH 2018
CONTENTS PAGE
| Condensed consolidated interim statement of profit or loss | 1 |
|---|---|
| Condensed consolidated interim statement of comprehensive income | 2 |
| Condensed consolidated interim statement of financial position | 3 |
| Condensed consolidated interim statement of changes in equity | 4 |
| Condensed consolidated interim statement of cash flows | 5 |
| Notes to the condensed consolidated interim financial statements | 6 - 18 |
CONDENSED CONSOLIDATED INTERIM STATEMENT OF PROFIT OR LOSS FOR THE PERIOD ENDED 31 MARCH 2018
| For the three months ended 31 March 2018 |
For the three months ended 31 March 2017 |
||
|---|---|---|---|
| Note | US\$ | US\$ | |
| Revenue Cost of sales |
4,23 | 503,302,918 (480,537,588) |
290,201,493 (275,062,112) |
| Gross profit Selling expenses Administrative expenses |
22,765,330 (11,055,017) (6,371,013) |
15,139,381 (6,873,133) (4,279,693) |
|
| Profit from operations | 5,339,300 | 3,986,555 | |
| Financial income Financial expenses Other gains and losses |
7 7 5 |
910,853 (4,053,136) 27,187 |
187,062 (3,570,288) 68,347 |
| Profit before tax | 6 | 2,224,204 | 671,676 |
| Taxation | 8 | (510,815) | (121,129) |
| Profit for the period | 1,713,389 | 550,547 | |
| Attributable to: Equity holders of the parent Non-controlling interests |
1,722,854 (9,465) |
547,768 2,779 |
|
| 1,713,389 | 550,547 | ||
| US\$ cents | US\$ cents | ||
| Earnings per share Basic and diluted from continuing operations |
3.10 | 0.99 |
CONDENSED CONSOLIDATED INTERIM STATEMENT OF COMPREHENSIVE INCOME FOR THE PERIOD ENDED 31 MARCH 2018
| For the three months ended 31 March 2018 US\$ |
For the three months ended 31 March 2017 US\$ |
|
|---|---|---|
| Profit for the period | 1,713,389 | 550,547 |
| Other comprehensive income Exchange difference on translating foreign operations Reclassification adjustments relating to foreign operations liquidated in the |
948,792 | 497,430 |
| period | (119,954) | 7,193 |
| Other comprehensive income for the period | 828,838 | 504,623 |
| Total comprehensive income for the period | 2,542,227 | 1,055,170 |
| Total comprehensive income attributable to: | ||
| Equity holders of the parent Non-controlling interests |
2,551,975 (9,748) |
1,049,249 5,921 |
| 2,542,227 | 1,055,170 |
CONDENSED CONSOLIDATED INTERIM STATEMENT OF FINANCIAL POSITION AS AT 31 MARCH 2018
| Notes | As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
|---|---|---|---|
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment | 9 | 24,920,693 | 24,533,220 |
| Intangible assets | 10 | 3,308,479 | 3,164,273 |
| Financial assets at fair value through other comprehensive | |||
| income | 11 | 11,794 | 11,794 |
| Goodwill | 27 | 430,037 | 418,589 |
| Deferred tax assets | 20 | 231,643 | 227,615 |
| Total non-current assets | 28,902,646 | 28,355,491 | |
| Current assets | |||
| Inventories | 12 | 157,972,370 | 144,980,373 |
| Trade receivables | 13 | 197,919,375 | 238,192,248 |
| Other current assets | 14 | 17,769,349 | 18,127,273 |
| Derivative financial asset | 25 | 704,613 | 373,302 |
| Current taxation | 8 | 397,669 | 493,119 |
| Cash at bank and in hand | 26 | 66,392,721 | 93,401,246 |
| Total current assets | 441,156,097 | 495,567,561 | |
| Total assets | 470,058,743 | 523,923,052 | |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Share capital | 15 | 11,100,000 | 11,100,000 |
| Share premium | 23,518,243 | 23,518,243 | |
| Retained earnings and other components of equity | 62,093,846 | 59,541,873 | |
| Equity attributable to owners of the parent | 96,712,089 | 94,160,116 | |
| Non-controlling interests | 281,923 | 307,690 | |
| Total equity | 96,994,012 | 94,467,806 | |
| Non-current liabilities | |||
| Long term borrowings | 17 | 134,028 | 169,324 |
| Other long term liabilities | 18 | 421,019 | 369,341 |
| Deferred tax liabilities | 20 | 61,964 | 60,072 |
| Total non-current liabilities | 617,011 | 598,737 | |
| Current liabilities | |||
| Trade payables | 191,141,219 | 253,021,109 | |
| Other current liabilities | 21 | 37,422,121 | 38,083,176 |
| Short term borrowings | 16 | 142,533,263 | 136,491,999 |
| Derivative financial liability | 24 | 834,887 | 739,587 |
| Current taxation | 8 | 516,230 | 520,638 |
| Total current liabilities | 372,447,720 | 428,856,509 | |
| Total liabilities | 373,064,731 | 429,455,246 | |
| Total equity and liabilities | 470,058,743 | 523,923,052 |
The financial statements were approved by the Board of Directors on 8 May 2018.
Constantinos Tziamalis Marios Christou Director Director
.................................... ....................................
CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN EQUITY FOR THE PERIOD ENDED 31 MARCH 2018
Attributable to the owners of the parent
| Share capital US\$ |
Share premium US\$ |
Treasury stock US\$ |
Translation of foreign operations US\$ |
Retained earnings US\$ |
Total US\$ |
Non controlling interests US\$ |
Total US\$ |
|
|---|---|---|---|---|---|---|---|---|
| Balance at 1 January 2017 | 11,100,000 | 23,518,243 | (14,234) | (13,340,843) | 64,464,342 | 85,727,508 | 167,361 | 85,894,869 |
| Profit for the period 1 January 2017 to 31 March 2017 Other comprehensive income for the period 1 |
- | - | - | - | 547,768 | 547,768 | 2,779 | 550,547 |
| January 2017 to 31 March 2017 | - | - | - | 501,481 | - | 501,481 | 3,142 | 504,623 |
| Balance at 31 March 2017 | 11,100,000 | 23,518,243 | (14,234) | (12,839,362) | 65,012,110 | 86,776,757 | 173,282 | 86,950,039 |
| Profit/(loss) for the period 1 April 2017 to 31 December 2017 Other comprehensive income for the period 1 April |
- | - | - | - | 6,408,053 | 6,408,053 | (49,890) | 6,358,163 |
| 2017 to 31 December 2017 | - | - | - | 2,640,319 | - | 2,640,319 | 27,438 | 2,667,757 |
| Payment of final dividend | - | - | - | - | (1,665,000) | (1,665,000) | - | (1,665,000) |
| Minority interest on establishment of new subsidiary | - | - | - | - | - | - | 156,860 | 156,860 |
| Share-based payments | - | - | (13) | - | - | (13) | - | (13) |
| Balance at 31 December 2017 | 11,100,000 | 23,518,243 | (14,247) | (10,199,043) | 69,755,163 | 94,160,116 | 307,690 | 94,467,806 |
| Profit/(loss) for the period 1 January 2018 to 31 March 2018 |
- | - | - | - | 1,722,852 | 1,722,852 | (9,465) | 1,713,387 |
| Other comprehensive income/(loss) for the period 1 January 2018 to 31 March 2018 Acquisition of shares from non-controlling interests |
- | - | - | 829,121 | - | 829,121 | (283) | 828,838 |
| (note 32) | - | - | - | - | - | - | (16,019) | (16,019) |
| Balance at 31 March 2018 | 11,100,000 | 23,518,243 | (14,247) | (9,369,922) | 71,478,015 | 96,712,089 | 281,923 | 96,994,012 |
CONDENSED CONSOLIDATED INTERIM STATEMENT OF CASH FLOWS FOR THE PERIOD ENDED 31 MARCH 2018
| Note | For the three months ended 31 March 2018 US\$ |
For the three months ended 31 March 2017 US\$ |
|
|---|---|---|---|
| Profit for the period before tax and minority interest | 2,224,204 | 671,676 | |
| Adjustments for: | |||
| Exchange difference arising on consolidation | 385,049 | 253,840 | |
| Depreciation of property, plant and equipment | 9 | 387,505 | 354,325 |
| Amortization of intangible assets | 10 | 238,351 | 175,846 |
| Profit from the sale of property, plant and equipment and intangible | |||
| assets | 5 | (1,391) | (6,731) |
| Provision for bad debts and receivables written off | 937,553 | 687,461 | |
| Bad debts recovered | 5 | (1,795) | (5,815) |
| Provision for slow moving and obsolete stock | 338,512 | 199,603 | |
| Interest received | 7 | (34,294) | (6,537) |
| Interest paid | 7 | 997,586 | 993,953 |
| Operating profit before working capital changes | 5,471,280 | 3,317,621 | |
| Increase in inventories | (13,330,509) | (2,207,412) | |
| Decrease in trade receivables | 39,337,115 | 37,148,487 | |
| Decrease/(increase) in other current assets | 26,613 | (622,351) | |
| Decrease in trade payables | (61,879,888) | (60,274,979) | |
| Decrease in other current liabilities | (565,755) | (1,217,162) | |
| Increase in other non-current liabilities | 51,678 | 15,430 | |
| Decrease in factoring creditors | (13,621,638) | (4,732,695) | |
| Cash outflows from operations | (44,511,104) | (28,573,061) | |
| Interest paid | 7 | (997,586) | (993,953) |
| Taxation paid, net | 8 | (414,926) | (112,266) |
| Net cash outflows from operating activities | (45,923,616) | (29,679,280) | |
| Cash flows from investing activities | |||
| Purchase of intangible assets | 10 | (372,793) | (217,760) |
| Purchase of property, plant and equipment | 9 | (381,307) | (294,945) |
| Proceeds from sale of property, plant and equipment and intangible assets | 7,292 | 131,463 | |
| Interest received | 7 | 34,294 | 6,537 |
| Net cash outflows from investing activities | (712,514) | (374,705) | |
| Cash flows from financing activities (Repayments)/proceeds of long term loans and long term obligations |
|||
| under finance lease Proceeds/(repayments) of short term borrowings and short term |
(35,296) | 294,443 | |
| obligations under finance lease | 2,288,683 | (725,925) | |
| Net cash inflows/(outflows) from financing activities | 2,253,387 | (431,482) | |
| Net decrease in cash and cash equivalents | (44,382,743) | (30,485,467) | |
| Cash and cash equivalents at beginning of the period | 45,933,196 | 6,536,849 | |
| Cash and cash equivalents at end of the period | 26 | 1,550,452 | (23,948,618) |
ASBISC ENTERPRISES PLC
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 MARCH 2018
1. Incorporation and principal activities
ASBISC Enterprises Plc was incorporated in Cyprus on 9 November 1995 with limited liability. These condensed consolidated interim financial statements ("interim financial statements") as at and for the three months ended 31 March 2018 comprise the interim financial statements of the Company and its subsidiaries (together referred to as the "Group"). The Group's and the Company's principal activity is the trading and distribution of computer hardware and software. The main shareholder of the Company is K.S. Holdings Limited, a company incorporated in Cyprus.
The Company is listed on the Warsaw Stock Exchange since 30th October 2007.
2. Basis of preparation
(a) Statement of compliance
These interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting. They do not include all the information required for a complete set of IFRS financial statements and they should be read in conjunction with the audited financial statements for the year ended 31 December 2017. However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in financial position and performance of the Group since the last annual consolidated financial statements as at and for the year ended 31 December 2017.
These interim financial statements were authorized for issue by the Company's Board of Directors on 8 May 2018.
(b) Use of judgments and estimates
Preparing the interim financial statements requires Management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates. The significant judgments made by Management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those that applied to the consolidated financial statements as at and for the year ended 31 December 2017.
3. Significant accounting policies
The accounting policies adopted for the preparation of the condensed consolidated interim financial statements for the three months ended 31 March 2018 are consistent with those followed for the preparation of the annual financial statements for the year 2017 except for the adoption by the Group of all the new and revised standards and interpretations issued by the International Accounting Standards Board (IASB) and the International Financial Reporting Interpretations Committee (IFRIC) of the IASB that are relevant to its operations and effective for annual periods beginning on 1 January 2018. The adoption of new and revised standards and interpretations did not have any material effect on the Group's condensed consolidated financial statements.
4. Effects of seasonality
The Group's revenue and consequently its profitability are significantly lower during the first half of the year. The seasonality is driven by increased household expenditure during the Christmas period as well as the commencement of the academic period during the second half of the year resulting in a positive effect on demand for the Group's products.
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 MARCH 2018
5. Other gains and losses
| For the three months ended 31 March 2018 US\$ |
For the three months ended 31 March 2017 US\$ |
|
|---|---|---|
| Profit on disposal of property, plant and equipment | 1,391 | 6,731 |
| Other income | 11,276 | 36,099 |
| Bad debts recovered | 1,795 | 5,815 |
| Rental income | 12,725 | 19,702 |
| 27,187 | 68,347 |
6. Profit before tax
| For the three months ended |
For the three months ended |
|
|---|---|---|
| 31 March 2018 US\$ |
31 March 2017 US\$ |
|
| Profit before tax is stated after charging : | ||
| (a) Amortization of intangible assets (Note 10) | 238,351 | 175,846 |
| (b) Depreciation (Note 9) | 387,505 | 354,325 |
| (c) Auditors' remuneration | 95,119 | 83,639 |
| (e) Directors' remuneration – executive (Note 28) | 166,825 | 85,448 |
| (e) Directors' remuneration – non-executive (Note 28) | 618 | 534 |
7. Financial expense, net
| For the three months ended 31 March 2018 US\$ |
For the three months ended 31 March 2017 US\$ |
|
|---|---|---|
| Financial income | ||
| Interest income | 34,294 | 6,537 |
| Other financial income | 876,559 | 166,905 |
| Net exchange gain | - | 13,620 |
| 910,853 | 187,062 | |
| Financial expense | ||
| Bank interest | 997,586 | 993,953 |
| Bank charges | 505,386 | 301,195 |
| Derivative charges | 202,503 | 204,223 |
| Factoring interest | 1,458,781 | 1,523,208 |
| Factoring charges | 85,111 | 70,335 |
| Other financial expenses | 45,528 | 36,650 |
| Other interest | 632,536 | 440,724 |
| Net exchange loss | 125,705 | - |
| 4,053,136 | 3,570,288 | |
| Net | (3,142,283) | (3,383,226) |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 MARCH 2018
8. Tax
| As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
|---|---|---|
| Payable/(receivable) balance 1 January | 27,519 | (328,631) |
| Provision for the period/year | 509,130 | 1,407,137 |
| Exchange difference on retranslation | (4,847) | 22,327 |
| Amounts paid, net | (414,926) | (1,058,514) |
| Under/(over) provision of prior year periods | 1,685 | (14,800) |
| Net payable balance 31 March/31 December | 118,561 | 27,519 |
| As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
|---|---|---|
| Tax receivable | (397,669) | (493,119) |
| Tax payable | 516,230 | 520,638 |
| Net | 118,561 | 27,519 |
The consolidated taxation charge for the period consists of the following:
| For the three months ended 31 March 2018 US\$ |
For the three months ended 31 March 2017 US\$ |
|
|---|---|---|
| Provision for the period | 509,130 | 157,704 |
| Under provision of prior years | 1,685 | - |
| Deferred tax charge (Note 20) | - | (36,575) |
| Charge for the period | 510,815 | 121,129 |
The taxation charge of the Group comprises corporation tax charge in Cyprus on the taxable profits of the Company and those of its subsidiaries which are subject to tax in Cyprus and corporation tax in other jurisdictions on the results of the foreign subsidiary companies.
ASBISC ENTERPRISES PLC
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 MARCH 2018
9. Property, plant and equipment
| Land and buildings US\$ |
Computer hardware US\$ |
Warehouse machinery US\$ |
Motor vehicles US\$ |
Furniture and fittings US\$ |
Office equipment US\$ |
Total US\$ |
|
|---|---|---|---|---|---|---|---|
| Cost | |||||||
| At 1 January 2017 | 23,785,847 | 6,035,737 | 374,861 | 2,021,169 | 2,332,396 | 2,711,637 | 37,261,647 |
| Additions | 137,566 | 521,513 | 34,056 | 361,777 | 116,820 | 231,999 | 1,403,731 |
| Disposals | (324,448) | (142,665) | - | (204,671) | (42,385) | (53,812) | (767,981) |
| Foreign exchange difference on retranslation | 1,605,806 | 369,770 | 419 | 115,263 | 171,423 | 156,594 | 2,419,275 |
| At 31 December 2017 | 25,204,771 | 6,784,355 | 409,336 | 2,293,538 | 2,578,254 | 3,046,418 | 40,316,672 |
| Additions | 90,209 | 120,650 | 7,020 | 102,554 | 28,514 | 32,360 | 381,307 |
| Disposals | (28,694) | (333,383) | - | (26,609) | - | (49,142) | (437,828) |
| Foreign exchange difference on retranslation | 356,102 | 94,064 | 95 | 35,658 | 58,482 | 45,912 | 590,313 |
| At 31 March 2018 | 25,622,388 | 6,665,686 | 416,451 | 2,405,141 | 2,665,250 | 3,075,548 | 40,850,464 |
| Accumulated depreciation | |||||||
| At 1 January 2017 | 3,764,457 | 4,828,142 | 155,331 | 1,445,151 | 1,842,977 | 2,016,051 | 14,052,109 |
| Charge for the year | 312,896 | 593,243 | 41,191 | 236,821 | 136,545 | 198,944 | 1,519,640 |
| Disposals | (231,574) | (142,665) | - | (204,671) | (42,385) | (53,812) | (675,107) |
| Foreign exchange difference on retranslation | 263,877 | 283,424 | 408 | 83,578 | 133,993 | 121,530 | 886,810 |
| At 31 December 2017 | 4,109,656 | 5,562,144 | 196,930 | 1,560,879 | 2,071,130 | 2,282,713 | 15,783,452 |
| Charge for the period | 88,492 | 134,017 | 11,324 | 64,241 | 24,219 | 65,212 | 387,505 |
| Disposals | (22,793) | (333,383) | - | (26,609) | - | (49,142) | (431,927) |
| Foreign exchange difference on retranslation | 58,666 | 26,713 | 95 | 21,562 | 48,594 | 35,112 | 190,742 |
| At 31 March 2018 | 4,234,021 | 5,389,491 | 208,349 | 1,620,072 | 2,143,943 | 2,333,895 | 15,929,771 |
| Net book value | |||||||
| At 31 March 2018 | 21,388,367 | 1,276,195 | 208,102 | 785,069 | 521,307 | 741,653 | 24,920,693 |
| At 31 December 2017 | 21,095,115 | 1,222,211 | 212,406 | 732,659 | 507,124 | 763,705 | 24,533,220 |
ASBISC ENTERPRISES PLC
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 MARCH 2018
10. Intangible assets
| Computer software US\$ |
Patents and licenses US\$ |
Total US\$ |
|
|---|---|---|---|
| Cost | |||
| At 1 January 2017 | 8,200,717 | 2,501,126 | 10,701,843 |
| Additions | 842,599 | 85,392 | 927,991 |
| Disposals/ write-offs | (117,752) | (114,184) | (231,936) |
| Foreign exchange difference on retranslation | 69,329 | 42,816 | 112,145 |
| At 31 December 2017 | 8,994,893 | 2,515,150 | 11,510,043 |
| Additions | 111,228 | 261,565 | 372,793 |
| Disposals/ write-offs | (126,234) | (87,461) | (213,695) |
| Foreign exchange difference on retranslation | 24,304 | 5,431 | 29,735 |
| At 31 March 2018 | 9,004,191 | 2,694,685 | 11,698,876 |
| Accumulated amortization | |||
| At 1 January 2017 | 6,209,056 | 1,501,202 | 7,710,258 |
| Charge for the year | 433,275 | 282,789 | 716,064 |
| Disposals/ write-offs | (117,752) | (55,329) | (173,081) |
| Foreign exchange difference on retranslation | 66,388 | 26,141 | 92,529 |
| At 31 December 2017 | 6,590,967 | 1,754,803 | 8,345,770 |
| Charge for the period | 169,268 | 69,083 | 238,351 |
| Disposals/ write-offs | (126,234) | (87,461) | (213,695) |
| Foreign exchange difference on retranslation | 15,204 | 4,767 | 19,971 |
| At 31 March 2018 | 6,649,205 | 1,741,192 | 8,390,397 |
| Net book value | |||
| At 31 March 2018 | 2,354,986 | 953,493 | 3,308,479 |
| At 31 December 2017 | 2,403,926 | 760,347 | 3,164,273 |
11. Financial assets at fair value through other comprehensive income
The details of the investments are as follows:
| Name | Country of incorporation |
Participation % |
Cost US\$ |
Impairment US\$ |
As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|---|---|---|---|---|---|---|
| Investments held in related companies | ||||||
| E-Vision Ltd | Cyprus | 18% | 90,000 | (90,000) | - | - |
| Other investments | ||||||
| Asekol s.r.o. Regnon S.A. |
Czech Republic Poland |
9.09% 0.01% |
9,580 2,214 |
- - |
9,580 2,214 |
9,580 2,214 |
| 101,794 | (90,000) | 11,794 | 11,794 |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 MARCH 2018
12. Inventories
| As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
|---|---|---|
| Goods in transit Goods held for resale Provision for slow moving and obsolete stock |
16,760,160 146,298,090 (5,085,880) |
17,217,879 132,491,293 (4,728,799) |
| 157,972,370 | 144,980,373 | |
| Movement in provision for slow moving and obsolete stock: | For the three months ended 31 March 2018 US\$ |
For the year ended 31 December 2017 US\$ |
| On 1 January Provisions for the period/year Provided stock written off Exchange difference On 31 March/31 December |
4,728,799 (50,950) 389,462 18,570 5,085,881 |
7,128,737 403,105 (2,904,799) 101,756 4,728,799 |
| 13. Trade receivables | As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
| Trade receivables Allowance for doubtful debts |
205,211,296 (7,291,921) 197,919,375 |
244,427,686 (6,235,438) 238,192,248 |
| Movement in provision for doubtful debts: | For the three months ended 31 March 2018 US\$ |
For the year ended 31 December 2017 US\$ |
| On 1 January Provisions for the period/year Amount written-off as uncollectible Bad debts recovered Exchange difference On 31 March/31 December |
6,235,438 837,798 99,755 (1,795) 120,725 7,291,921 |
7,714,943 3,856,736 (5,963,311) (11,906) 638,976 6,235,438 |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 MARCH 2018
14. Other current assets
| As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
|---|---|---|
| Deposits and advances to service providers | 563,172 | 539,913 |
| Employee floats | 77,784 | 47,573 |
| VAT and other taxes refundable | 7,343,142 | 7,727,844 |
| Other debtors and prepayments | 9,785,251 | 9,811,943 |
| 17,769,349 | 18,127,273 |
15. Share capital
| As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
|---|---|---|
| Authorized 63,000,000 (2017: 63,000,000) shares of US\$ 0.20 each |
12,600,000 | 12,600,000 |
| Issued and fully paid 55,500,000 (2017: 55,500,000) ordinary shares of US\$ 0.20 each |
11,100,000 | 11,100,000 |
16. Short term borrowings
| As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
|---|---|---|
| Bank overdrafts (Note 26) Current portion of long term loans Bank short term loans Short term obligations under finance leases (Note 19) |
64,842,269 370,704 25,037,340 64,835 |
47,468,050 298,609 22,819,311 66,276 |
| Total short term debt | 90,315,148 | 70,652,246 |
| Factoring creditors | 52,218,115 142,533,263 |
65,839,753 136,491,999 |
Summary of borrowings and overdraft arrangements
As at 31 March 2018 the Group enjoyed factoring facilities of US\$ 142,898,000 (31 December 2017 US\$ 139,661,000).
In addition, the Group as at 31 March 2018 had the following financing facilities with banks in the countries that the Company and its subsidiaries are operating:
- overdraft lines of US\$ 81,105,000 (31 December 2017: US\$ 75,791,000)
- short term loans/revolving facilities of US\$ 36,806,000 (31 December 2017: US\$ 36,322,000)
- bank guarantee and letters of credit lines of US\$ 22,259,000 (31 December 2017: US\$ 22,633,000)
The Group had for the year ending 31 March 2018 cash lines (overdrafts, loans and revolving facilities) and factoring lines.
ASBISC ENTERPRISES PLC
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 MARCH 2018
The Weighted Average Cost of Debt (cash lines and factoring lines) for the period was 7.3% (for 2017: 9.3%).
The factoring, overdraft and revolving facilities as well as the loans granted to the company and its subsidiaries by their bankers are secured by:
- Floating charges over all assets of the Company
- Mortgage on land and buildings that the Group owns in Cyprus, Czech Republic, Belarus, Middle East, Bulgaria, Slovakia and Ukraine
- Charge over receivables and inventories
- Corporate guarantees to the extent of facilities granted to subsidiary companies
- Assignment of insurance policies
- Pledged deposits of US\$ 16,194,000 (31 December 2017: US\$ 17,583,000)
17. Long term borrowings
| As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
|---|---|---|
| Bank loans | 113,657 | 156,825 |
| Long term obligations under finance leases (Note 19) | 20,371 | 12,499 |
| 134,028 | 169,324 |
18. Other long term liabilities
| As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
|---|---|---|
| Pension provision | 421,019 | 369,341 |
19. Finance leases
| As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
|---|---|---|
| Obligation under finance lease Less: Amount payable within one year |
85,206 (64,835) |
78,775 (66,276) |
| Amounts payable within 2-5 years inclusive | 20,371 | 12,499 |
20. Deferred tax
| For the three months ended 31 March 2018 US\$ |
For the year ended 31 December 2017 US\$ |
|
|---|---|---|
| Debit balance on 1 January | (167,543) | (856,909) |
| Deferred tax charge for the period/year (Note 8) | - | 711,890 |
| Exchange difference on retranslation | (2,136) | (22,524) |
| At 31 March/31 December | (169,679) | (167,543) |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 MARCH 2018
20. Deferred tax (continued)
| As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
|---|---|---|
| Deferred tax assets Deferred tax liabilities |
(231,643) 61,964 |
(227,615) 60,072 |
| Net deferred tax assets | (169,679) | (167,543) |
21. Other current liabilities
| As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
|---|---|---|
| Salaries payable and related costs | 1,262,242 | 1,176,671 |
| VAT payable | 4,374,472 | 8,822,098 |
| Accruals and deferred income | 26,323,225 | 23,176,940 |
| Non-trade accounts payable | 2,416,020 | 2,327,162 |
| Provision for warranties | 3,046,162 | 2,580,305 |
| 37,422,121 | 38,083,176 |
22. Commitments and contingencies
As at 31 March 2018 the Group was committed in respect of purchases of inventories of a total cost value of US\$ 7,396,000 (31 December 2017: US\$ 2,218,000) which were in transit at 31 March 2018 and delivered in April 2018. Such inventories and the corresponding liability towards the suppliers have not been included in these financial statements since, according to the terms of purchase title of the goods has not passed to the Group at period end.
As at 31 March 2018 the Group was contingently liable in respect of bank guarantees and letters of credit of US\$ 22,259,000 (31 December 2017: US\$ 22,633,000) which the Group has extended mainly to its suppliers.
As at 31 March 2018 the Group had no other capital or legal commitments and contingencies.
23. Operating segments
1.1 Reportable segments
The Group mainly operates in a single industry segment as a distributor of IT products. The Group's operating segments are based on geographic location, and the measure of segment profit is profit from operations. The Group operates in four principal geographical areas – Former Soviet Union, Central Eastern Europe, Western Europe and Middle East & Africa
1.2 Segment revenues
| For the three months ended |
For the three months ended |
|
|---|---|---|
| 31 March 2018 US\$ |
31 March 2017 US\$ |
|
| Former Soviet Union | 251,983,664 | 139,736,394 |
| Central Eastern Europe | 160,014,005 | 91,312,547 |
| Middle East & Africa | 46,989,403 | 36,397,807 |
| Western Europe | 35,174,369 | 21,135,212 |
| Other | 9,141,477 | 1,619,533 |
| 503,302,918 | 290,201,493 |
ASBISC ENTERPRISES PLC
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 MARCH 2018
1.3 Segment results
| For the three months ended 31 March 2018 US\$ |
For the three months ended 31 March 2017 US\$ |
|
|---|---|---|
| Former Soviet Union | 3,104,048 | 2,304,882 |
| Central Eastern Europe | 1,738,846 | 1,338,550 |
| Middle East & Africa | 304,357 | 249,494 |
| Western Europe | 77,266 | 60,521 |
| Other | 114,783 | 33,108 |
| Profit from operations | 5,339,300 | 3,986,555 |
| Net financial expenses | (3,142,283) | (3,383,226) |
| Other gains and losses | 27,187 | 68,347 |
| Profit before taxation | 2,224,204 | 671,676 |
1.4 Segment capital expenditure (CAPEX)
| As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
|---|---|---|
| Former Soviet Union | 4,366,979 | 4,372,717 |
| Central Eastern Europe | 12,967,754 | 12,502,008 |
| Middle East & Africa | 3,044,546 | 3,084,118 |
| Unallocated | 8,279,930 | 8,157,239 |
| 28,659,209 | 28,116,082 |
1.5 Segment depreciation and amortization
| For the three months ended 31 March 2018 US\$ |
For the three months ended 31 March 2017 US\$ |
|
|---|---|---|
| Central Eastern Europe | 185,824 | 170,134 |
| Former Soviet Union | 99,627 | 87,006 |
| Middle East & Africa | 49,027 | 50,256 |
| Unallocated | 291,378 | 222,775 |
| 625,856 | 530,171 |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 MARCH 2018
1.6 Segment assets
| As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
|---|---|---|
| Former Soviet Union | 205,547,527 | 232,984,691 |
| Central Eastern Europe | 161,853,556 | 177,942,005 |
| Middle East & Africa | 37,053,552 | 45,286,320 |
| Western Europe Total |
29,184,059 433,638,694 |
34,503,594 490,716,610 |
| Assets allocated in capital expenditure (1.4) Other unallocated assets |
28,659,209 7,760,840 |
28,116,082 5,090,360 |
| Consolidated assets | 470,058,743 | 523,923,052 |
| 24. Derivative financial liability | ||
| Derivative financial liabilities carried at fair value through profit or loss | As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
| Foreign currency derivative contracts | 834,887 | 739,587 |
| 25. Derivative financial asset | As at | As at |
| 31 March 2018 US\$ |
31 December 2017 US\$ |
|
| Derivative financial assets carried at fair value through profit or loss | ||
| Foreign currency derivative contracts | 704,613 | 373,302 |
| 26. Cash and cash equivalents | ||
| As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
| Cash at bank and in hand Bank overdrafts (Note 16) |
66,392,721 (64,842,269) |
93,401,246 (47,468,050) |
| 1,550,452 | 45,933,196 |
The cash at bank and in hand balance includes an amount of US\$ 16,194,000 (31 December 2017: US\$ 17,818,000) which represents pledged deposits against financial facilities granted and margin accounts for foreign exchange hedging.
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 MARCH 2018
27. Goodwill
| As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
|---|---|---|
| At 1 January | 418,589 | 1,255,204 |
| Goodwill written off (note ii) | - | (1,172,924) |
| Foreign exchange difference on retranslation | 11,448 | 336,309 |
| At 31 March/31 December (note i) | 430,037 | 418,589 |
(i) The capitalized goodwill arose from the business combinations of the following subsidiaries:
| As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
|---|---|---|
| ASBIS d.o.o. (BA) (formerly Megatrend D.O.O. Sarajevo) | 430,037 | 418,589 |
| 430,037 | 418,589 |
(ii) The write - off of goodwill relates to the business combinations of the following subsidiaries:
| As at 31 March 2018 US\$ |
As at 31 December 2017 US\$ |
|
|---|---|---|
| SHARK Computers a.s. | - | (1,172,924) |
28. Transactions and balances of key management
| For the three months ended 31 March 2018 US\$ |
For the three months ended 31 March 2017 US\$ |
|
|---|---|---|
| Director's remuneration - executive (Note 6) | 166,825 | 85,448 |
| Director's remuneration - non-executive (Note 6) | 618 167,443 |
534 85,982 |
ASBISC ENTERPRISES PLC
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 MARCH 2018
29. Business combinations
Acquisitions of subsidiaries to 31 March 2018
During the period, the group has acquired the remaining 15% of the share capital of ASBIS Cloud Ltd.
| Name of entity | Type of operations | Date acquired | % acquired | % owned |
|---|---|---|---|---|
| ASBIS Cloud Ltd | Information Technology | 9 February 2018 | 15% | 100% |
Disposals of subsidiaries to 31 March 2018
During the period the following group's subsidiary went into liquidation. No gain or loss arose on the event.
| Name of disposed entity | Type of operations | Date liquidated | % liquidated |
|---|---|---|---|
| OU ASBIS Estonia | Information Technology | 29 November 2017 | 100% |
| Prestigio Plaza NL BV | Information Technology | 3 January 2018 | 100% |
Acquisitions of subsidiaries to 31 December 2017
During the period, the group has acquired 100% of the share capital of I ON LTD and ASBIS SERVIC Ltd, 65.85% of ASBC LLC and 85% of ASBIS Cloud Ltd.
| Name of entity | Type of operations | Date acquired | % acquired | % owned |
|---|---|---|---|---|
| I ON LTD | Information Technology | 04 April 2017 | 100% | 100% |
| ASBC LLC | Information Technology | 08 May 2017 | 65.85% | 65.85% |
| ASBIS SERVIC LTD | Warranty Services | 04 July 2017 | 100% | 100% |
| ASBIS Cloud Ltd | Information Technology | 27 July 2017 | 100% | 85% |
Disposals of subsidiaries to 31 December 2017
During the period the following group's subsidiary went into liquidation. Loss of US\$ 12,461 arose on the event.
| Name of disposed entity | Type of operations | Date liquidated | % liquidated |
|---|---|---|---|
| Shark Online a.s. | Information Technology | 01 January 2017 | 100% |
30. Fair values
Financial instruments comprise financial assets and financial liabilities. Financial assets mainly consist of bank balances, receivables and investments. Financial liabilities mainly consist of trade payables, factoring balances, bank overdrafts and loans. The Directors consider that the carrying amount of the Company's/group's financial instruments approximate their fair value at the reporting date. Financial assets and financial liabilities carried at fair value through profit or loss represent foreign currency derivative contracts categorized as a Level 2 (inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (that is, as prices) or indirectly (that is, derived from prices).