THIS ANNOUNCEMENT CONTAINS INSIDE INFORMATION AS STIPULATED
UNDER THE UK VERSION OF THE MARKET ABUSE REGULATION NO 596/2014
WHICH IS PART OF ENGLISH LAW BY VIRTUE OF THE EUROPEAN UNION
(WITHDRAWAL) ACT 2018, AS AMENDED. ON PUBLICATION OF THIS
ANNOUNCEMENT VIA A REGULATORY INFORMATION SERVICE, THIS INFORMATION
IS CONSIDERED TO BE IN THE PUBLIC DOMAIN.
30
December 2024
NARF INDUSTRIES
PLC
INTERIM
RESULTS
Narf Industries plc ("Narf", the "Company", or the "Group") (LSE: NARF), the cybersecurity group
specializing in high-end threat intelligence and critical
infrastructure security, today announces its unaudited results for
the six months ended 30 September 2024
("HY2024").
HY2024
Overview
· As
previously outlined (see RNS dated 7 November 2024), the Company
experienced a decline in revenues, reflecting temporary U.S.
government budget delays and a strategic focus on accelerating the
development and commercialization of the innovative SocialCyber
platform.
· Revenue for the period was
$1.18 million (HY2023: $3.11 million) representing a shift in focus
toward long-term growth initiatives.
· Proactive
measures were implemented to optimize costs and ensure financial
flexibility:
o A restructured
team achieved annual base salary savings of $900k, aligning
resources to drive SocialCyber business growth.
o Senior
management contributed to $500,000 in cash flow savings through
salary waivers and cost deferrals.
· Financial
stability was maintained, with cash at period end totalling
$135,725 (HY2023: $341,543).
· Secured a
significant $1.3 million DARPA SocialCyber contract (see RNS dated
27 August 2024).
Post-period
highlights
· Notified by current government
customer of selection for $5+ million multi-year contract award,
negotiations pending, with award anticipated in Q1 2025.
· Strengthened
liquidity by agreeing to increase the CEO's working capital loan
facility from $2.5 million to $3 million, ensuring continued
operational support.
Executive
Chairman John Herring said: "Despite the
challenges, we successfully transitioned to a higher-value business
model centred around our SocialCyber platform with recurring
revenue potential. With significant contract wins and promising
opportunities ahead, the Company is well-positioned to deliver
exceptional value through this innovative approach while
maintaining disciplined financial
management."
ENDS
For further information visit www.narfgroup.com
or contact:
Narf Industries plc
|
John Herring
|
jh@narfgroup.com
|
Joint Broker
Canaccord Genuity Limited
|
Simon Bridges
Harry Rees
|
Tel: +44 (0) 207 523 8000
|
Joint Broker
Tennyson Securities plc
|
Peter Krens
|
Tel: +44 (0)207 186 9030
|
Financial PR, UK
St
Brides Partners
|
Paul Dulieu
Isabel de Salis
|
narf@stbridespartners.co.uk
|
About NARF
Industries plc
Narf Industries (LSE: NARF) is a U.S. based
leading provider of cybersecurity research, solutions, and services
to government entities. With a steadfast commitment to protecting
national security and critical infrastructure, it offers
comprehensive expertise in addressing the evolving cyber threats
faced by its clients.
DIRECTORS REPORT AND STATEMENT OF DIRECTORS' RESPONSIBILITIES
IN RESPECT OF THE CONDENSED INTERIM REPORT AND CONDENSED FINANCIAL
STATEMENTS
The results of the Group have been
addressed above in the Chairman's
statement. The total comprehensive loss for the six-month period
was $1,831,773 (interim period to 30 September 2023: loss of
$376,815) and the Group's unaudited net liabilities as at 30
September 2024 were $1,508,974 (30 September 2023:
$61,126).
Directors
The following directors held office
during the period:
Steven Bassi
Chief Executive Officer
John
Herring
Executive Chairman
Albert
Hawk
Non-Executive Director
Responsibility Statement
The Directors confirm that to the
best of their knowledge:
a) the condensed
set of financial statements has been prepared in accordance with
International Accounting Standard 34 'Interim Financial
Reporting';
b) the interim
management report includes a fair review of the information
required by DTR 4.2.7R - namely an indication of important events
that have occurred during the first six months and their impact on
the condensed interim financial information, and a description of
principal risks and uncertainties for the remaining six months of
the financial year; and
c) the interim
management report includes a fair review of the information
required by DTR 4.2.8R - disclosure of material related parties'
transactions in the first six months and any material changes
therein).
Cautionary Statement
This Interim Management Report (IMR)
has been prepared solely to provide additional information to
shareholders to assess the Group's strategies and the potential for
those strategies to succeed. The IMR should not be relied on by any
other party or for any other purpose.
Going Concern
The Directors' assessment of going
concern is detailed in Note 2.
Principal Risks and Uncertainties
The principal risks and
uncertainties affecting the business activities of the Group remain
those detailed in the consolidated report and accounts for the
fifteen month period ended 31 March 2024, a copy of which is
available on the Company website at https://narfgroup.com/investor-relations/corporate-document.
The Board considers that these remain a current reflection of the
risks and uncertainties facing the business for the remaining six
months of the financial year.
By order of the Board
Steve
Bassi
Chief Executive
CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME
|
|
6 months
|
6
months
|
15
months
|
|
|
ended
|
ended
|
ended
|
|
|
30
September
|
30
September
|
31
March
|
|
|
2024
|
2023
|
2024
|
|
Note
|
US$
|
US$
|
US$
|
Continuing operations
|
|
|
|
|
GR &D Revenue
|
|
1,131,926
|
2,092,552
|
4,509,908
|
GS & S Revenue
|
|
50,000
|
1,016,748
|
3,012,545
|
Commercial Revenue
|
|
-
|
-
|
49,000
|
Total revenue
|
|
1,181,926
|
3,109,300
|
7,571,453
|
Sub-contractors
|
|
(193,454)
|
(485,089)
|
(1,092,696)
|
Operating expenses
|
|
(2,363,470)
|
(2,494,885)
|
(6,313,660)
|
(Loss)/profit before depreciation and software licence
amortisation, share based payments, interest and
taxes
|
|
(1,374,998)
|
129,325
|
165,097
|
|
|
|
|
|
Depreciation and software license
amortisation
|
|
(197,842)
|
(297,750)
|
(509,756)
|
Other share based payment
expense
|
|
(250,136)
|
(837,931)
|
(1,023,074)
|
|
|
|
|
|
Operating loss
|
|
(1,822,976)
|
(1,006,356)
|
(1,367,733)
|
|
|
|
|
|
Interest receivable and other
finance income
|
|
-
|
-
|
13
|
Finance costs
|
|
(45,940)
|
(4,189)
|
(71,258)
|
|
|
|
|
|
Loss before taxation
|
|
(1,868,916)
|
(1,010,545)
|
(1,438,979)
|
|
|
|
|
|
Corporate tax
|
|
-
|
(12,000)
|
(15,248)
|
|
|
|
|
|
Loss for the period
|
|
(1,868,916)
|
(1,022,545)
|
(1,454,227)
|
|
|
|
|
|
Other comprehensive income
|
|
|
|
|
Items that may be reclassified
subsequently to profit or loss:
|
|
|
|
|
Exchange differences on parent
company operations
|
|
37,143
|
645,730
|
54,756
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive loss for the period attributable to the
owners of the company
|
|
(1,831,773)
|
(376,815)
|
(1,399,471)
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
Earnings per share (basic and
diluted) attributable to the equity holders (cents)
|
3
|
(0.11)
|
(0.06)
|
(0.09)
|
CONSOLIDATED STATEMENTS OF FINANCIAL
POSITION
|
|
As at
|
As
at
|
As
at
|
|
|
30
September
|
30
September
|
31
March
|
|
|
2024
|
2023
|
2024
|
|
Note
|
US$
|
US$
|
US$
|
|
|
|
|
|
NON-CURRENT ASSETS
|
|
|
|
|
Intangible assets
|
|
1,058,752
|
1,353,023
|
1,198,096
|
Right of use asset
|
|
16,819
|
91,155
|
42,981
|
Tangible assets
|
|
-
|
-
|
-
|
|
|
1,075,571
|
1,444,178
|
1,241,077
|
CURRENT ASSETS
|
|
|
|
|
Trade and other
receivables
|
|
443,944
|
408,186
|
605,544
|
Cash and cash equivalents
|
|
135,725
|
341,543
|
654,365
|
|
|
579,669
|
749,729
|
1,259,909
|
|
|
|
|
|
TOTAL ASSETS
|
|
1,655,240
|
2,193,907
|
2,500,986
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
Trade and other payables
|
|
3,164,216
|
2,255,033
|
2,739,573
|
TOTAL LIABILITIES
|
|
3,164,216
|
2,255,033
|
2,739,573
|
|
|
|
|
|
NET
LIABILITIES
|
|
(1,508,974)
|
(61,126)
|
(238,587)
|
|
|
|
|
|
EQUITY
|
|
|
|
|
Share capital
|
4
|
204,012
|
204,012
|
204,012
|
Share premium
|
4
|
35,454,122
|
35,180,223
|
35,294,816
|
Reverse acquisition
reserve
|
|
(16,747,959)
|
(16,747,959)
|
(16,747,959)
|
Foreign exchange reserve
|
|
48,488
|
(634,385)
|
11,345
|
Share based payment
reserve
|
|
1,885,715
|
1,398,874
|
1,483,635
|
Retained deficit
|
|
(22,353,352)
|
(19,461,891)
|
(20,484,436)
|
|
|
|
|
|
TOTAL EQUITY
|
|
(1,508,974)
|
(61,126)
|
(238,587)
|
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
|
Share
|
|
Share
|
|
FX
|
|
Share-based
|
|
Reverse
|
|
Retained
|
|
Total
|
|
Capital
|
|
Premium
|
|
Reserve
|
|
Payment
|
|
Acquisition
|
|
Deficit
|
|
|
|
|
|
|
|
|
|
Reserve
|
|
Reserve
|
|
|
|
|
|
US$
|
|
US$
|
|
US$
|
|
US$
|
|
US$
|
|
US$
|
|
US$
|
AS
AT 1 OCTOBER 2023
|
204,012
|
|
35,180,223
|
|
(634,385)
|
|
1,398,874
|
|
(16,747,959)
|
|
(19,461,891)
|
|
(61,126)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the period
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1,022,545)
|
|
(1,022,545)
|
Foreign exchange loss on conversion
of subsidiary
|
-
|
|
-
|
|
645,730
|
|
-
|
|
-
|
|
-
|
|
645,730
|
Total comprehensive loss for the
year
|
-
|
|
-
|
|
645,730
|
|
-
|
|
-
|
|
(1,022,545)
|
|
(376,815)
|
Share based payments
|
|
|
|
|
-
|
|
199,354
|
|
-
|
|
-
|
|
199,354
|
Cancellation of warrants
|
-
|
|
114,593
|
|
-
|
|
(114,593)
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AS
AT 31 MARCH 2024
|
204,012
|
|
35,294,816
|
|
11,345
|
|
1,483,635
|
|
(16,747,959)
|
|
(20,484,436)
|
|
(238,587)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the period
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1,868,916)
|
|
(1,868,916)
|
Foreign exchange gain on conversion
of subsidiary
|
-
|
|
-
|
|
37,143
|
|
-
|
|
-
|
|
-
|
|
37,143
|
Total comprehensive loss for the
period
|
-
|
|
-
|
|
37,143
|
|
-
|
|
-
|
|
(1,868,916)
|
|
(1,831,773)
|
Shares issue costs
recovered
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Options expired
|
-
|
|
159,306
|
|
-
|
|
(159,306)
|
|
|
|
|
|
-
|
Share based payments
|
-
|
|
-
|
|
-
|
|
561,386
|
|
-
|
|
-
|
|
561,386
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AS
AT 30 SEPTEMBER 2024
|
204,012
|
|
35,454,122
|
|
48,488
|
|
1,885,715
|
|
(16,747,959)
|
|
(22,353,352)
|
|
(1,508,974)
|
CONSOLIDATED STATEMENT OF CASH FLOWS
|
|
|
|
|
6 months
|
6
months
|
15
months
|
|
ended
|
ended
|
ended
|
|
30
September
|
30
September
|
31
March
|
|
2024
|
2023
|
2024
|
|
US$
|
US$
|
US$
|
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
Loss for the period before interest
and taxation
|
(1,822,976)
|
(1,006,356)
|
(1,367,733)
|
Adjusted for:
|
|
|
|
Depreciation
|
-
|
10,660
|
15,990
|
Amortisation of
intangibles
|
197,842
|
197,842
|
493,766
|
Amortisation of right of use
asset
|
26,162
|
-
|
48,173
|
Unrealised foreign exchange
adjustment
|
289,895
|
301,586
|
(16,408)
|
RTO and other share-based payment
expenses
|
250,136
|
-
|
1,023,074
|
Operating cash flow before movements
in working capital:
|
(1,058,941)
|
(496,268)
|
196,862
|
|
|
|
|
Decrease in trade and other
receivables
|
161,600
|
676,418
|
129,699
|
(Decrease)/Increase in trade and
other payables
|
(439,580)
|
208,012
|
(153,502)
|
|
|
|
|
Net
cash generated from/(used in) operating
activities
|
(1,336,920)
|
388,162
|
173,059
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
Costs recovered/(paid) related to
share issues
|
-
|
106,162
|
106,162
|
Amounts (repaid to)/received from
Director
|
864,221
|
(176,856)
|
(22,500)
|
Decrease in vehicle financing
loan
|
-
|
(22,312)
|
(22,312)
|
Net interest
(paid)/received
|
(45,940)
|
(4,189)
|
(7,547)
|
|
|
|
|
Net
cash (outflow)/inflow from financing activities
|
818,281
|
(97,195)
|
53,803
|
|
|
|
|
Taxation paid
|
-
|
-
|
(15,248)
|
|
|
|
|
Net
increase/(decrease) in cash and cash equivalents
|
(518,640)
|
290,967
|
211,614
|
Cash and cash equivalents at beginning of the
period
|
654,365
|
50,576
|
442,751
|
|
|
|
|
Cash and cash equivalents at end of the
period
|
135,725
|
341,543
|
654,365
|
Notes to the CONSOLIDATED Financial
Statements
interim results to 30 SEPTEMBER 2024
1. Organisation and Trading Activities
The principal activity of Narf Industries plc
(the "Company'') together with its operating subsidiaries
(together, the "Group") is high-end threat intelligence. Its
strategy is focussed on building a group capable of offering
cybersecurity solutions in the US and beyond. The Company is
domiciled in the United Kingdom and incorporated and registered in
England and Wales as a public limited company. The Company's
registered office is 5 Fleet Place, London EC4M 7RD. The Company's
registered number is 11701224.
Summary of Significant Accounting Policies
The principal accounting policies
adopted and applied in the preparation of these interim Group
Financial statements are set out below.
These have been consistently applied
to all the periods presented unless otherwise stated:
Basis of accounting
These interim financial statements
of Narf Industries plc (the "Group") have been prepared in
accordance with UK adopted international accounting standards
("UK-adopted IAS") applied in accordance with the provisions of the
Companies Act 2006.
The interim financial statements
have been prepared under the historical cost convention on the
basis of the accounting policies as set out in the Group's audited
annual financial statements and are presented in US Dollars, the
presentational and functional currency of the Group. The Group has
applied IAS 34 in the preparation of these interim financial
statements.
This announcement was approved and
authorised by the Board of directors on 18 December 2024. Copies of
this interim report can be found on the Company's website at
https://narfgroup.com/investor-relations/corporate-document
These condensed interim financial statements
for the six months ended 30 September 2024 are unaudited and do not
constitute fully prepared statutory accounts. The comparative
figures for the fifteen-month period ended 31 March 2024 are
extracted from the 2024 consolidated financial statements of the
Company. The independent auditor's report on the 2024 financial
statements opinion was qualified principally due to the
inability to gain sufficient and appropriate audit evidence in
respect of the opening balances at 1 January 2023.
Going concern
Any consideration of the foreseeable
future involves making a judgement, at a particular point in time,
about future events which are inherently uncertain. The Directors
have prepared cash flow forecasts covering the period to 31
December 2025. The Chief Executive has agreed not to demand
repayment of his loan until the Group has sufficient cash resources
to repay it, whilst those members of senior management who have
accepted salary deferrals have agreed to defer until revenues are
sufficient for the Group to settle the outstanding amounts. The
forecasts, accordingly, indicate that the Group will have
sufficient cash resources to meet all foreseeable liabilities,
other than those relating to the loan to the Chief Executive and
salary deferrals, through to a period which is at least twelve
months after the issue of these condensed interim financial
statements.
Accordingly, the Directors have a
reasonable expectation that the Group will be able to meet any
future obligations and thus to continue operating for the
foreseeable future. For this reason, they continue to adopt the
going concern basis in preparing the interim financial
statements.
Basis of consolidation
The Financial Statements consolidate
the financial information of the Company and companies controlled
by the Group (its subsidiaries) at each reporting date following
the acquisition in March 2022.
Control is achieved where the
Company has the power to govern the financial and operating
policies of an investee entity, has the
rights to variable returns from its involvement with the investee
and has the ability to use its power to affect its returns. The
results of subsidiaries acquired or sold are included in the
financial information from the effective date of acquisition or up
to the effective date of disposal, as appropriate. Where necessary,
adjustments are made to the results of acquired subsidiaries to
bring their accounting policies into line with those used by the
Group. All intra-Group transactions, balances, income and expenses
are eliminated on consolidation. The financial statements of all
Group companies are adjusted, where necessary, to ensure the use of
consistent accounting policies.
The Financial Statements consolidate
the financial information of the Company and companies controlled
by the Group (its subsidiaries) at each reporting date.
2. EARNINGS PER SHARE
The basic earnings per share is
based on the loss for the period divided by the weighted average
number of shares in issue during the period. The weighted average
number of ordinary shares for the Company the period ended 30
September 2024 assumes that all shares have been included in the
computation based on the weighted average number of days since
issue. Since the Group has made a loss in the current and each of
the prior periods, the options in issue are not
dilutive.
|
Six months
to
30 Sept
2024
US$
|
Six months
to
30 Sept
2023
US$
|
15
months to
31 Mar
2024
US$
|
Loss attributable to owners of the
Group :
|
(1,831,773)
|
(1,022,545)
|
(1,454,227)
|
Weighted average number of ordinary
shares in issue for basic earnings
|
1,697,381,100
|
1,697,381,100
|
1,697,381,100
|
Weighted average number of shares in
issue for fully diluted earnings
|
1,697,381,100
|
1,697,381,100
|
1,697,381,100
|
LOSS PER SHARE (CENTS PER
SHARE)
|
(0.11)
|
(0.06)
|
(0.09)
|
BASIC AND FULLY DILUTED:
|
|
|
|
- from continuing and total
operations (cents)
|
(0.11)
|
(0.06)
|
(0.09)
|
3. SHARE
CAPITAL AND SHARE PREMIUM
The following table is presented in
US Dollar equivalents:
|
Ordinary shares of £0.0001
each
Number
|
Share
Capital
$
|
Share
Premium
$
|
At
1 October 2023
|
1,697,381,000
|
204,012
|
35,180,223
|
At
31 March 2024
|
1,697,381,000
|
204,012
|
35,294,816
|
At
30 September 2024
|
1,697,381,000
|
204,012
|
35,454,122
|
4. POST PERIOD END
EVENTS
There were no significant events subsequent to
the balance sheet date which have any bearing on these interim
financial statements.
Important
notice
The content of this announcement has not been
approved by an authorised person within the meaning of the
Financial Services and Markets Act 2000 (FSMA). This announcement
has been issued by and is the sole responsibility of the Company.
The information in this announcement is subject to change. This
announcement is not an offer of securities for sale into the United
States. The securities referred to herein have not been and will
not be registered under the U.S. Securities Act of 1933, as amended
(the Securities Act), and may not be offered or sold, directly or
indirectly, in or into the United States, except pursuant to an
applicable exemption from registration. No public offering of
securities is being made in the United States. This announcement is
not for release, publication or distribution, directly or
indirectly, in or into Australia, the Republic of South Africa,
Japan or any jurisdiction where to do so might constitute a
violation of local securities laws or regulations (a Prohibited
Jurisdiction). This announcement and the information contained
herein are not for release, publication or distribution, directly
or indirectly, to persons in a Prohibited Jurisdiction unless
permitted pursuant to an exemption under the relevant local law or
regulation in any such jurisdiction.