TIDMGAW

RNS Number : 6845T

Games Workshop Group PLC

26 July 2022

PRESS ANNOUNCEMENT

GAMES WORKSHOP GROUP PLC

26 July 2022

ANNUAL REPORT

Games Workshop Group PLC ("Games Workshop" or the "Group") announces its annual report for the 52 week period to 29 May 2022.

Highlights

 
                                            52 week period   52 week period 
                                                        to               to 
                                               29 May 2022      30 May 2021 
                                                      GBPm             GBPm 
----------------------------------------   ---------------  --------------- 
 Core revenue                                        386.8            353.2 
 Licensing revenue                                    28.0             16.3 
 Revenue                                             414.8            369.5 
 Revenue at constant currency                        418.6            369.5 
 Core operating profit                               131.7            136.7 
 Licensing operating profit                           25.4             15.0 
 Operating profit                                    157.1            151.7 
 Operating profit at constant 
  currency                                           161.5            151.7 
 Profit before taxation                              156.5            150.9 
 Net increase in cash - pre-dividends 
 paid                                                 79.3             93.4 
 
 Earnings per share                                 391.3p           372.7p 
 Dividends per share declared 
  in the period                                       235p             235p 
 Dividends per share paid in the 
  period                                              285p             185p 
 

Kevin Rountree, CEO of Games Workshop said:

" It's been another astonishing year. I once again take great comfort that some things don't change - our staff and customers love Warhammer. I thank you all for helping make this another very successful year."

 
 For further information, please 
  contact: 
 
 Games Workshop Group PLC                investorrelations@gwplc.com 
 Kevin Rountree, CEO 
 Rachel Tongue, CFO 
 
 Investor relations website              investor.games-workshop.com 
 General website                              www.games-workshop.com 
 

The full 2022 annual report can be downloaded from the investor relations website at investor.games-workshop.com

See the glossary for details on the alternative performance measures (APMs) used by the Group. Where appropriate, a reconciliation between an APM and its closest statutory equivalent is provide d.

STRATEGIC REPORT

Strategy and objectives

Games Workshop is committed to the continuous development of our IP and making the Warhammer hobby and our business ever better.

Our ambitions remain clear: to make the best fantasy miniatures in the world, to engage and inspire our customers, and to sell our products globally at a profit. We intend to do this forever. Our decisions are focused on long-term success, not short-term gains.

Let me go through our strategy part-by-part:

The first element is that we make high quality miniatures. We understand that what we make may not appeal to everyone, so to recruit and retain customers we are absolutely focused on making our models the best in the world. In order to continue to do that forever and to deliver a decent return to our owners, we sell our miniatures for a price that we believe represents the investment in their quality.

The second element is that we make fantasy miniatures based in our endless, imaginary worlds. This gives us control over the imagery and styles we use, and ownership of the intellectual property ('IP'). Aside from our core business, we are constantly looking to grow our licensing income from opportunities to use our IP in other markets.

The third element is that we are customer focused. We aim to communicate in an open, fun way. Whoever and wherever our customers are, and in whichever way they want to engage with Warhammer, we will do our utmost to support them.

The fourth element is the global nature of our business. Our customers can be found anywhere, and we seek them out all over the world. They're a passionate bunch with an interest in science fiction and fantasy. They're collectors, painters, model builders, gamers, book lovers and much more. And while no two customers engage with Warhammer in exactly the same way, they're all deeply invested in the rich characters and settings of our IP.

To reach them, we have two key tools: our retail chain and our digital content. In retail, we showcase the Warhammer hobby and offer a fantastic customer experience. Our digital offering has never been richer. Through warhammer-community.com and social media we reach thousands of people every day, showing them the very best aspects of the Warhammer hobby and inviting them to join our global community of enthusiastic fans.

Our retail channel is supported by our own online store (it has the full range of our products) and our independent stockist and trade accounts across the world. These independent accounts do a great job supporting our customers in parts of the world where we either have not yet opened one of our stores or where it is not commercially viable for us to have one. Our long-term goal is to have all three channels (retail, trade and online) growing in harmony. We will always have more independent accounts than our own stores. Our strategy is to grow our business through geographic spread, growing all of the three complementary channels.

The fifth element is being focused on cash. By delivering a good cash return every year we can continue to innovate, surprise and delight our loyal existing customers and new customers with great products. To be around forever we also need to invest in both long-term capital and short-term maintenance projects every year, pay our staff what they have earned for the value they contribute and deliver surplus cash to our shareholders. Our dedication and focus should ensure we deliver on time and within our agreed cash limits.

We measure our long-term success by seeking a high return on investment. In the short term, we measure our success on our ability to grow sales whilst maintaining our core operating profit margin at current levels. The way we go about implementing this strategy is to recruit the best staff we can. We look for those with the appropriate attitude and behaviour a given job requires and for those who are aligned with our principles and who are quality obsessed. It is also important that everyone we employ has a real desire to learn the skills needed to do their job and has a great attitude towards change (there's never a dull moment here!). To support them, we offer all of our staff both personal development and skills training.

We continue to believe there are great opportunities for our business to grow, particularly in North America and Asia, the latter being on a longer timeframe.

Our brands

We have originated and are in control of a number of strong, globally recognised brands with their own identities, associations and logos.

Our key consumer facing brand is 'Warhammer'.

We design, make and sell products under a number of brands and sub-brands, which denote setting, tone and product type, the key ones being:

   --      Warhammer: Age of Sigmar - our unique fantasy setting 
   --      Warhammer 40,000 - our most popular and recognisable brand is a space fantasy setting 

-- Horus Heresy - an offshoot of Warhammer 40,000, the Horus Heresy brand is presented as a 'fictional history' of that universe

We believe our IP to be among the best in the world.

The Warhammer settings are incredibly rich and evocative backdrops. They're populated by more than three decades of fantastical characters and comprise thousands of exciting narratives. We are committed to making it easier than ever for people to discover, engage with and immerse themselves in our IP. Aided by a small, senior team we have already begun to find new partners, and new ways to help us bring the worlds of Warhammer to life like never before. Together, we'll continue to explore animation, live action and more. We'll present the very best aspects of our rich IP, delighting audiences while always ensuring we do no harm to our core miniatures business.

Business model and structure

We design, manufacture, distribute and sell our fantasy miniatures and related products. These are fantasy miniatures from our own Warhammer 40,000 and Warhammer: Age of Sigmar universes. We are an international business centrally run from our HQ in Nottingham, with 78% of our sales coming from outside the UK. We added a small dedicated factory, just for paint, which operationally went live in May and this, together with our two main factories, two warehouse facilities, design studios and back office support functions are all based in or near Nottingham.

Design

We design all of our products at our HQ in Nottingham. Employing 284 people, the design studio creates all the IP and all the associated miniatures, artwork, games and publications that we sell. Annually, these specialist staff produce hundreds of new sculpts, illustrations, rules, stories etc. enabling us to deliver new products every week and continue to keep our customers engaged and excited. In 2021/22 we invested GBP16.7 million in the studio (including software costs) with a further GBP5.7 million spent on tooling for new plastic miniatures. We are committed to investing in these areas at an appropriate level every year.

All of our plastic miniatures are branded as Citadel Miniatures, a mark with an unparalleled reputation for quality. It denotes both a style and level of detail that we apply to both our own worlds (Warhammer 40,000, Warhammer: Age of Sigmar, etc.) and those of others, e.g. Lord of the Rings.

Our resin miniatures, designed for more experienced customers, are branded as Forge World and are less widely available than their plastic counterparts.

Many customers love personalising their miniatures and our Citadel Colour paint range, brushes and accompanying painting system are designed to help everyone from the complete beginner to the most experienced painters in the world achieve great results. In the pursuit of ever better, we continually develop new types of paint and ways of using them. The result - our paints are used the world over. And for painting more than just our miniatures!

When not interacting with our miniatures, many customers enjoy reading stories set in our rich and immersive worlds. Under our Black Library imprint we publish new titles every year, from short stories and audio dramas through to full length novels and audio books. These we make available in physical bookstores, third party digital platforms and through our own retail and other specialist stores.

Manufacture

We are proud to manufacture our product in Nottingham. It's where we started and where we intend to stay.

Logistics

Our product is distributed from our main warehouse at our HQ or our new rented warehouse facility approximately 25 minutes away. These facilities supply our two hubs; one in Memphis, Tennessee and one in Sydney, Australia. Between these four facilities, we are able to directly supply our independent retailers, our own retail stores and fulfil our online orders.

Sell

Our core revenue is generated via three channels, our own stores 'Retail', third party independent retailers 'Trade' and our online store 'Online'. We also sell via our licensing partners. We support these channels and activities via our digital and marketing team.

Retail - our stores provide the focus for the Warhammer hobby in their geographical areas. Our stores only stock Games Workshop product. They are where we probably recruit the majority of our new customers. To do so, the stores don't offer the full range of our product, only starter sets, new release products and the appropriate extended range. At the period end, we had 518 of our own retail stores in 23 countries. Our stores contributed 23% of the year's sales. We have 400 single staff stores: small sites, each one operated by only one store manager. We also have 118 multi-staff stores, which, like our single staff stores, are constantly reviewed to ensure they remain profitable. If not, they will probably be converted to single staff stores.

Trade - we sell to third party retailers under closely controlled terms and conditions. Independent retailers are an integral part of our business model helping us to sell our products around the world and importantly in areas where we don't have our own stores. Games Workshop strives to support those outlets which help to build the Warhammer hobby community in their local areas. The bulk of our sales to independent retailers are made via our telesales teams based in Memphis and Nottingham. We also have small telesales teams in Sydney, Tokyo, Shanghai, Singapore, Hong Kong and Kuala Lumpur. In 2021/22 we had 6,200 independent retailers (2021: 5,400) in 72 countries. We strive to deliver excellent service, operating in 23 languages covering all time zones. 55% of our core revenue came from sales to independent retailers in the period reported. These sales are from their physical stores as well as their own online web stores.

Online - sales via our own web stores accounted for 22% of total core revenue in 2021/22. All of our retail stores also have a web store terminal that allows our customers to access the full range from within the store. Our web stores are run centrally from our HQ.

Licensing - we grant licences to a number of carefully chosen partners. This allows us to leverage our IP to broaden the presence and brand exposure of Warhammer around the world, often entering new markets such as board games, apparel or accessories and media and entertainment. It also allows us to generate additional income. Currently, the majority of this income is generated by video games sales in North America, the UK and Continental Europe.

Marketing - keeps us customer focused. This team acts as the bridge between our other business areas, ensuring we have a joined up approach between product (design to manufacture) and sales. Marketing spends a lot of time listening and developing a two way dialogue with our customers to make sure we keep their needs at the forefront, championing the Warhammer hobby around the globe and injecting our content and communications with a real sense of passion and fun.

Structure

We control the business centrally from our HQ in Nottingham; it is where the majority of people with experience and knowledge of running our business work. I have put in place a flat structure: the people with senior responsibility that make all of the big decisions, report directly to me. My structure is now split into two teams: a core business team and a licensing business team.

The core business is split into five parts: product design and IP creation, manufacturing and supply chain, sales, marketing, and operations and support. Licensing is now split into two main areas: media and video games. I also have an executive assistant, who supports me, and runs a team that supports the day to day running of the teams above.

We have a global IP and product design director who is responsible for our design studios (miniatures, books and box games, specialist systems, Warhammer hobby product and our publishing business - Black Library). They work very closely with our new creative director who manages our licensing team. Together, they ensure any content that is produced, whether physical or virtual, truly represents our IP.

The responsibility for our retail chain is split between two retail territory heads, one for North America and Asia and one for the rest of the world. Our trade sales are the responsibility of a single head of trade sales. Our online store (our biggest store) is now the responsibility of our rest of the world retail manager, who also manages our biggest physical store, Warhammer World.

These sales channels are supported by a merchandising team, managed by the global manufacturing and supply chain director, and by the marketing team that sits under the group marketing manager. The global manufacturing and supply chain director also manages the factories and our four main warehouse facilities in Nottingham, Memphis and Sydney.

Our operations and support structure includes a chief financial officer for Games Workshop who is responsible for accounts, HR, legal and compliance and IT.

Key performance indicators

The board and management team use a number of key performance indicators to provide a consistent method of analysing performance, in addition to allowing the board to benchmark performance against our forecast. The key performance indicators utilised by the board can be split into key financial performance indicators and key non-financial performance indicators.

Our key financial performance indicators are:

Monthly and year to date core business sales growth by channel

This measures the core business sales growth achieved in each of our core channels on a monthly and year to date basis.

Monthly and year to date core gross margin

This measures the core gross margin achieved on core sales after taking account of the direct costs and depreciation of manufacturing equipment and shipping our product to customers/stores on a monthly and year to date basis.

Year to date core operating profit percentage

The ratio of core operating profit against core revenue, as a percentage. This is considered to be a measure which reflects sales under our direct control.

Monthly and year to date core operating profit

This measures gross profit less operating expenses for the core business on a monthly and year to date basis. This is considered to be a measure which reflects sales under our direct control.

Year to date licensing revenue

This measures licensing revenue earned from licensing. This is a measure which reflects revenue which is not under our control.

Our key non-financial performance indicators are:

Number of own stores by territory

This measures the number of our own stores which is an indicator of our global reach.

Number of ordering stockist accounts by territory

This measures the number of trade outlets that have ordered from us in the last six months. It is an indicator of our global reach and the health of our trade account base: see 'Trade' paragraph.

Customer engagement

We measure this through our owned content channel Warhammer-community.com and reach delivered through our social platforms.

S hareholder value

We believe shareholder value is created, primarily, by not destroying it. We have no intention to acquire other companies, nor to dispose of any of those we own.

We return our surplus cash to our owners and try to do so in ever increasing amounts. A 'working cash buffer' of three months' worth of working capital requirement has been set aside alongside six months' worth of future tax payments before deciding how much cash is truly surplus for the purpose of declaring dividends.

Review of the year

Another record year for Games Workshop - the business and the Warhammer hobby are in great shape. Another amazing team effort - thank you all!

Our annual report seems to get longer and longer and my job more and more bureaucratic (I have duties and obligations that may seem onerous and tiresome - they are not), however, one thing remains constant - we love Warhammer, and we continue to deliver on our strategy: to make the best miniatures in the world. Thanks again to our design to manufacture teams; the quality and product range have again been incredible, sales of our miniatures have grown for the seventh year in a row.

More Warhammer. More Often - core business

This year has been exceptional, we not only beat the record revenue of a Warhammer 40k launch year, we did it with some ongoing operational growing pains (thankfully reducing) and the additional cost pressures from Covid, Brexit and the war in Ukraine. As an international business, somewhere in our Group we are still feeling the emotional and financial pain of these - we hope the horrendous war in Ukraine ends soon. The light at the end of the tunnel was that as the year evolved, the impact from Covid significantly reduced.

We finished the year making up for what seems like some lost time on face to face collaboration, staff development, improving our processes and some team fun. We are still working on improving general morale to pre-Covid levels in some countries: we will be trying new ways to improve our communication and ongoing support at a local and global level in the new year. I got caught watching a little in Australia and Asia, sorry to our staff and customers. We had to reduce our service levels due to some of the lingering effects of Covid and international shipping challenges . I didn't do a great job managing expectations. It's a priority to put that right. Australia seems to be improving and we wait to respond to the ever changing announcements coming out of China. We have put in more regular Q&A sessions with our staff globally.

Morale is good but we are checking levels more often. We are more mindful that it's been a tough few years for most people. There has been lots of change. We put our staff at the heart of everything we do well, so to help monitor morale in a mostly post Covid world, we try to ensure that our business units al ways feel fully supported and are a fun place to work. We will do more to help foster a workplace that consists of people with our shared values and beliefs and ensure that everyone recognises that compassion towards each other and appreciation of individual efforts in a team help us deliver consistent results. We champion diversity and equality: Games Workshop and the Warhammer hobby are for everyone.

As mentioned above, it has been a challenging year in parts; they all are these days. We are pragmatically getting used to this new normal and remain focused on delivering the day job. Whether that's full time at our sites or working remotely, our staff have delivered another fantastic year.

Most external factors affecting Games Workshop are not new. My best guess is losing Russia sales for a full year is c.GBP4 million lost in net revenue. Additional freight and carriage costs is c.2.4% of sales.

Major highlight:

Our relentless focus on producing the highest quality miniatures continues to deliver results. That combined with a customer focused approach helped us sell more miniatures than any year before.

Low point:

Stuff not in our control - Brexit has added GBP3.4 million of additional supply chain costs, we have an outstanding GBP11 million VAT receivable (a timing difference as we now pay VAT on entry to Europe and submit a reclaim) with the French tax authorities and we are trying to mitigate staff recruitment gaps especially those with language skills in the UK based European trade team. We look forward to the Brexit benefits promised.

The results: we have again delivered a consistent financial performance built on investing in the things that drive net cash generation. This is driven by making the best miniatures in the world supported by strict cost control and working capital management; ensuring we have sufficient cash to purchase the resources we need to give us the best chance of delivering our long term and short term goals and to pay a fair return to our shareholders and pay to our staff. We continue to pay our taxes and suppliers on time and we thank our trade accounts for paying us on time too. We continue to take some risks and we don't forecast too far out and are careful not to fool ourselves that forecasting too far out in time brings any certainty.

In line with our Group profit share scheme, we have paid in total GBP9.9 million (2021: GBP2.6 million profit share plus GBP10.6 million discretionary payment) to staff to further reward their exceptional performance in helping to increase our profitability in the period reported. Total dividends declared in the period were GBP77 million, 235 pence per share (2021: GBP77 million, 235 pence per share).

Some more detail:

In the year we have increased our design, factory and warehouse capacity - it's slightly late but it's always better to go live when we're ready rather than not. As a team we took the easy decision to pause our ERP project in January 2022 (we were not spending money wisely) while we delivered the final parts of the projects that add real value: our Memphis warehouse project, which I'm delighted to report has now gone live, and also phase one of our online webstore project started well and is on track to be completed later this year. That should ensure we are on a stable online platform. We will restart the ERP project again soon. I'm told it will be a project ongoing in the background for some time. I may have been more than a little optimistic to think otherwise. Our IT and support teams are doing a great job keeping things business as usual and have welcomed the break from the project. I'm sure they'll be refreshed and ready to go again later this year. Our new global head of IT will, I'm sure, be a breath of fresh air.

We continue to deliver through a multi-channel approach - our retail and trade channels were in growth again in the period reported. Most significant countries were in growth - with only Australia, China and Russia falling short.

Our online store broadly maintained the step change from GBP50 million in 2019/20 to GBP90 million delivered in 2020/21 and GBP85 million in 2021/22 and with retail and trade in double digit growth, I see that as a success (a reminder our online store does not offer a discount off the RRP, most trade accounts do).

Our retail stores continue to recover sales levels back to pre-Covid closure levels at different rates, more importantly for us, 92% of our own stores are profitable - proving again our low cost model is fairly robust.

Our trade accounts have supported us well during the year. We are delighted we have added more outlets in the most significant countries we trade in and continue to grow our export countries. We again thank them for their ongoing support and patience when our delivery service levels fell short. Our service levels are now very close to being back to normal levels.

As a team we care passionately about people and the world around us. Our people team, with the support from staff across the business, have been working on improving our induction programmes, staff development and checking our recruitment processes are free from any bias. We are also making good progress on ESG topics. I can see we are doing ever more to focus on topics like diversity and inclusion, delivering on our legal requirements and ensuring our suppliers meet industry ethical supply standards as well as our commitments on health and safety.

We are also committed to supporting best practice - there are lots of things to evaluate and the list grows every year. The key areas on our agenda: we are documenting a new science-based target approach to do what's in our control to keep global warming to below 1.5degC and looking at how we can reduce waste. I promise to report progress on those in our normal open and honest way. It will take some time for these to have a significant impact, however, we are absolutely committed to making progress. During the period we have started to recycle plastic - our granulator can take in finished goods and turn them back into raw materials. It's early days but a major step in the right direction.

Design

It's been another great year for IP development and miniature design at Games Workshop. Our extended team, up 21 in the year to 284, have mostly migrated back to the HQ. We will continue to strengthen our IP and miniatures creation teams, scouring the world for talent. It will be several years before these additional investments deliver their full return, but they are fundamental to our strategy of ensuring we deliver the best miniatures and IP in the world, forever. Over the last few years, we have been working towards offering a full experience of Warhammer to our key export territories: official translations and marketing support. We have made some great progress and await the chance to exploit these fully. Our in-house Chinese translation team is now fully operational and delivering under very challenging lockdown conditions. Our Russian translation team, based in the UK, is operational and working hard pending a wider decision about our future in Russia, although currently all trading is suspended.

After a great launch in July 2021, subsequent Warhammer: Age of Sigmar releases were affected by shipping delays meaning we lost some momentum. That said, Age of Sigmar remains in good shape and we have an exciting roadmap of releases going forward.

Warhammer 40,000 continues to perform. Our new style launch boxes are proving very popular with customers who want to buy everything new in a single purchase. The UK release of 'Imperium,' the Warhammer 40,000 magazine partwork, designed and made by us but sold and distributed by a licensing partner, was followed by successful launches in Spain, Germany and, a first for us, the US. It is proving another route into our hobby for both new and lapsed hobbyists.

The financial period closed with the release of Necromunda: Ash Wastes, adding more background and fantastic new models to one of our lesser known, but no less rich, IPs.

Painting is a hugely important part of our hobby for the majority of our customers and a key focus for us. Covid lockdowns slowed our paint development plans but next year will mark a step change in the pace at which we will develop the range.

Our monthly magazine 'White Dwarf' is again growing in readership and reach, now appearing on shelves of over 2,300 locations in the UK alone.

After a record performance last year, Black Library, our novel publishing division, struggled in the face of global supply disruption with many key new releases arriving later than planned. Underlying sales continue to grow, especially in the digital space, with sales of electronic and audio books exceeding those of physical for the first time ever.

The strategy of keeping customers engaged by broadening and deepening our offer sees us continue to invest in IP and design with studio payroll costs increasing by GBP1.1 million to GBP10.0 million; as a percentage of core revenue, they have fallen by 0.5% to 2.8%. This additional investment will allow us to broaden our miniatures range and provide additional intellectual property for exploitation through our licensing team.

Manufacturing

Our manufacturing team has for the seventh year in a row delivered record output. They continue to work on a 24/5 shift pattern and we are keeping our overtime to a minimum and leaving weekends for our staff to enjoy.

Our manufacturing facilities and capabilities have continued to expand with the installation of more machinery in our UK factories enabling 2021/22 to be a year of record factory output. In total Factories 1 and 2 now operate 43 injection moulding machines (up 4 on last year) and these have enabled weekly volumes to regularly exceed record cycles per week. At the end of the period, we successfully opened a third Nottingham factory dedicated to paint production (note: to help you understand the scale it is 1,000 sqm versus our main Factory 1 at 5,500 sqm). Consolidating all paint production into this new specialised facility not only opens the door to greater efficiency, it also releases space within Factories 1 and 2 for future injection moulding growth.

CCC product safety registration for China continues in the background as our third party warehouse in Shanghai starts to reopen. We have had to pragmatically pause, in line with local government restrictions, any efforts on growing our hobby communities in this region. We will start as soon as we can.

The land we purchased in 2020 near our Factory 2, will be cleared to get it ready for increasing space for packing, manufacturing, tooling or in the short term, car parking space. In the meantime, we are pursuing options for additional space close to our main HQ to allow us to begin the work on optimising our Factory 1 and Factory 2 space.

Production payroll costs rose in the year in line with volume with costs increasing by GBP2.0 million to GBP12.0 million, increasing to 3.1% of core revenue.

Warehousing

Another exciting year of investment at our main facilities. We have significantly increased our capacity in the year and by the end of summer 2022, we will have the best facilities Games Workshop has had, ever.

North America

The new systems and automation are fully operational. This brought immediate benefits enabling long standing order backlogs to be cleared. The investments we have made mean that the number of orders we can pick and dispatch each day has quadrupled. Customer orders that previously might have taken up to two weeks to dispatch will now typically be shipped within 24 hours (note: postal/shipping times remain two to four days depending upon destination and carrier). It's worth noting the new warehouse system still interfaces with our legacy IT systems, which continue to cause us daily operational processing challenges; thanks to our team most problems go unnoticed by our customers. We apologise for the poor customer service we offered for much of the year and are confident that with this milestone project now delivered, service will be much improved going forward.

UK

The East Midlands Gateway (EMG) distribution facility has been improving month on month since opening in July 2020. It continues to support our manufacturing process with storing components and distributing our major new releases. We are planning for a fully operational go live in summer 2022. It will mirror the technology and process we have been using successfully for six months at Memphis.

In a period of increasing scarcity and rising costs of short-term warehousing across the UK, the EMG facility has reduced our reliance on third party storage. Currently we have 13% (2020/21: 16%) of physical inventory offsite. Working closely with our haulage partner, our original Eurohub facility in Nottingham has been able to offer a markedly improved service to European customers shopping on games-workshop.com. Work to reconfigure and repurpose the original Eurohub facility to become our primary component facility is ongoing.

Australia

Global sea freight has remained highly disrupted and this has had a direct impact upon product availability and new miniature launches with 8% of our new releases delayed. There has been a slow and gradual improvement in availability and we expect this trend to continue. We look forward to our facility based in Sydney getting back to its normal rhythm in 2022/23.

Total warehousing costs have increased by GBP4.0 million to GBP20.3 million, the majority of the increase being staff costs; as a percentage of core sales they have increased from 4.8% to 5.2%.

Services

We continue to invest in the core support functions of the business.

During 2021/22 we have transitioned our staff to new ways of working with a mix of hybrid or office based working depending on the requirements of each job. We have improved the tools available to managers to manage their teams effectively by improving training, from IT security through to mental wellbeing, using our learning management system. We have expanded our health, safety and wellbeing function to 9 people, to ensure we look after everyone who works at Games Workshop in the best way possible.

Our IT team successfully transitioned our pre-Covid office based staff back to office based or hybrid working during the year. They have also worked alongside other business areas to help deliver the Memphis and EMG warehouse projects as well as the upgrade to the webstore.

As we discussed last year, we have continued our focus on ESG areas by appointing a senior manager to help bring all of our good work together and help move it forward.

Customer focused

Our goal remains to reach, engage and inspire Warhammer fans everywhere.

As lockdown eased, we returned to hosting physical location events. This return to getting together and celebrating all things Warhammer allowed us to make good on our promise to continue to support event organisers across the wider Warhammer community and enable thousands of new people to experience Warhammer for the first time. In the year, we engaged with around a thousand independent events helping them grow their local Warhammer community and giving our core customers more opportunities to enjoy their Warhammer collections.

We also attended many of the largest tabletop events in the world, interacting with tens of thousands of people through introductory Warhammer activities such as paint-and-take and demo games, and at these, we had some additional fun launching an all new location experience - Kill Team Live. This saw thousands of players take part in a specially created game of laser tag using custom blasters imitating those from the 41(st) millennium. Finally, the Golden Demon returned. This, our world-renowned painting competition which celebrates the modelling and painting aspect of Warhammer in all its glory. Not only was this the first Golden Demon since lockdown, but this was the first time we'd held the competition in the US for over a decade. Our fans in North America were delighted.

In the year we delivered more rich online content than ever before:

The Space Marine armouring vignette explored a seminal piece of our IP, our Kill Team trailer unveiled a range of new miniatures and propelled a new edition of our Warhammer 40,000 skirmish game to an exciting start, and the Horus Heresy trailer showcased the full spectacle of mass battle in the far future, announcing to our legion of fans that something special was coming this summer. These pieces of animated content racked up c. 9 million views on our own channels alone, to say nothing of the millions of views generated elsewhere through reposting, watch alongs etc. We think it is safe to say that Warhammer content has never been viewed more than it has this year.

Our goal is to give Warhammer fans a safe and welcoming online environment. We continue to focus our efforts on four of our own key spaces:

Warhammer Community

Warhammer-community.com remains the cornerstone of our online presence. Over the year, the team again put out over ten thousand pieces of content to engage, inform and inspire Warhammer fans globally. There are more people reading about Warhammer than ever!

My Warhammer

Registrations continue to grow at pace and are up +140% on 2020/21.

Warhammer+

In the year we launched Warhammer+. It is only now approaching its first anniversary and so it is still in very early development. The exciting content delivered through Warhammer+ will remain an integral part of our digital offer and how we share our IP.

Email

Our email campaigns continue to be one of our most effective methods of communication. The team has worked hard to understand our customers and develop the tools to ensure we're talking to them about the parts of Warhammer they value most. Subscribers increased by 39%. We continue to look for more ways to surprise and delight our loyal fans.

More Warhammer. More Often - licensing business

Towards the end of the year, I appointed a new creative director, putting IP nous at the heart of our licensing opportunities. Warhammer IP is rich, vast and endless so as we do more projects, it's important that we are focused on exploiting it all and that its representation continues to be respectfully maintained.

Our strategy is to exploit the value of our IP beyond our core tabletop business, leveraging multiple categories and markets globally. We intend to ensure Warhammer's place as one of the top fantasy IPs globally. The main areas of focus are:

Entertainment

It is our intent that any new partner/s will become the home of Warhammer on screen for many years to come. We acknowledge that given that they will need sufficient time to invest and deliver the quality we believe our IP deserves. A g reater slice of our IP a nd direct access to the experts in our IP development team will allow them to invest in Warhammer with the confidence that they have our full support on the interpretation of the IP. We will keep you updated with any significant progress.

Video games

During the year our licensing partners launched six new games; four PC/console, one virtual reality and one mobile. We also saw revenue from established games that continued to perform well, many years after launch, through a mixture of added content and continued marketing. Particular launches of note were the highly anticipated Total War: Warhammer 3, and Warhammer 40,000: Chao s Gate Daemonhunters.

Eight new games were announced in the year including Space Marine 2, which has been the most consistently requested game since the first game came out in 2011. Fan response was overwhelmingly positive.

New games launching in 2022/23 include major franchises Warhammer 40,000: Darktide and Bloodbowl 3, plus four more still awaiting release dates. In total there are 12 unreleased games in development and four new licences were signed in the year. We recognised one significant one in the income statement this year at GBP7.5 million with Nexon - note this is not all paid in cash at the time it is recognised. The cash is paid throughout the lifetime of the licence.

Priorities for 2022/23

Core business

We have made some reasonable progress with our key priorities. Each of these is designed to ensure we deliver our exciting operational plan and continue to engage and inspire our loyal customers.

To summarise - our current areas of operational focus are:

   --      keeping our loyal hobbyists engaged in their Warhammer hobby, 
   --      recruiting more hobbyists, 

-- mitigating a c.2% (c.GBP8 million) decline in core gross margin, which is a fair challenge. In the year we reviewed our input price increases and they looked more permanent, so we increased our prices on a broader existing range by c.5%. We will always, in the short term, continue to absorb some of the cost pressures ourselves - we prefer to only increase prices for the additional quality of new miniatures. We are focusing our efforts on efficiency improvements everywhere and further volume growth.

-- getting our major projects over the line: our investments in a new finished goods warehouse near Nottingham (estimated go live date summer 2022) and our new ERP system (estimated delivery date - plan pending) restarted.

Of course, as a vertically integrated international company, we have lots of other things to worry about. We will continue to monitor and deal with those as a team in our normal way - through hard work, grit and determination with a little humour too. Life's never dull at Games Workshop and that's why we enjoy it so much.f

As part of our overall strategy, six key initiatives will be prioritised in 2022/23. These are designed to deliver further sales growth whilst maintaining our core operating profit margin and continuing to surprise and delight our customers. They are in addition to our investment in new product quality and ensuring our new factories and warehouses deliver the appropriate cash payback.

Staff training and development

We care passionately about our global team. We have ambitious long-term plans, but we also run the business with only the resources we need. We will continue to only recruit essential new jobs or where we need to back-fill positions. Like last year, many of these recruits will be in order to scale - in our factories and warehouse facilities as well as in our support functions, mainly IT.

We will continue to support lifelong learning and training to develop the skills needed to enable all our staff to be successful. We are also more active in developing orderly succession plans of both the board and senior management. We continue in our commitment to diversity and inclusion at Games Workshop.

Growth

We are planning for all of our existing 518 stores to be fully operational and, to add a further 21 new stores: 15 in North America and 5 in Europe (in France, after another successful year) with our new Warhammer café in Tokyo opening too. This will be our first large store in Japan. Warhammer World is a long way away, so we hope this goes some way to immersing our hobbyists in our broader offer. I can't wait to see how well it launches and is received by our relatively small but ever growing hobby community in Japan.

We again aim to grow in every major country in the world, and via all of our three sales channels with all of our core IP. Our online store will have a new platform and will be rebranded for launch in the summer. Phase one will have no major bells or whistles but will be a more stable technical solution. We look forward to more hobbyists signing up to My Warhammer, the gateway into our fantasy worlds.

We will continue to open more independent retailer accounts. Selling via physical outlets remains an important sales channel for us. Some have their own online store, some not. We have seen sales grow in both. We will have a broader range of products to offer with the launch of our third range, Horus Heresy.

We will continue to search for and engage with hobbyists everywhere.

Customer focus

We will also continue to be customer focused - better engaging our existing ones and reaching whole new audiences with the Warhammer hobby, and the rich worlds it is set within.

Social responsibility

We now have our first joined up draft* plan. We will continue to focus on ethical sourcing and staff wellbeing, diversity and inclusion - delivering our legal requirements. We are reviewing the business consequences of collecting and reporting on race and ethnicity - to date we have never collected that data from our staff. We are not sure it is the right thing to do or have legal authority in some countries to request it without failing some other legal requirement. It's a complex problem to solve and we don't discriminate.

We continue our work on TCFD reporting, our first attempt is detailed in the annual report 2022. We will report progress on science-based targets next year. The team are working on driving more value through well thought through and deliverable sustainable site waste reduction and extending our sustainable packaging initiatives. We care about the planet and the people that live on it. We will report with clarity and be very honest about our progress - we don't intend to do any greenwashing.

Committed to diversity, we will continue to performance manage and recruit for the personal qualities you need to do a particular job as well as the necessary skills. We do not select based on any other criteria. I will continue to do my best to ensure this is the case and that we are fair and free from any bias and/or prejudice.

Sustainability - climate change has enormous implications for society. We acknowledge that fully. We are committed to doing our bit. We won't make any long-term promises - we never do on any topic. We will guarantee to take it seriously and make progress every year. By continuing to do the right thing, we will deliver change. More recently we have created a new 'sustainability action list' which aligns our approach of just doing the right thing with better external reporting. The action list will focus our efforts on where we can make the biggest difference. We believe that we create long-term value for our stakeholders through delivering on each of these elements: growth, good cash returns and by having a positive impact on others.

Licensing business

The priority remains the same to deliver on our digital strategy by licensing our IP to partners who will successfully launch high quality video games, live action or animation shows.

Media

Our IP is huge and there are many opportunities, we will keep you informed appropriately in line with any agreement with potential partners. We will also seek the appropriate legal support on what we can say and what we can't...it's quite complex and we don't wish to slip up on any of our legal duties or misrepresent progress when this industry works at a different pace to our core business. I continue to remind our team, it's a long process and we can fail at many hurdles. We remain confident we will bring the worlds of Warhammer to the screen like you have never seen before. We are pragmatically patient, it's not in our complete control.

Video game partners

We are looking to add more long-term partners to help us globally reach even more fans of our IP. The year ahead looks reasonably exciting with three major launches in the period. The efforts it takes to bring a video game to launch is incredible - we take this opportunity to thank our current partners for their ongoing investment in Warhammer, their hard work and dedication in representing our IP true to their artistic and literary form and wish them continued success.

*This will be an investment we commit to every year. Often long-term commitments like these are paused when financial KPIs need to be maintained. To deliver a long term change we really need to commit for the long term.

Sales

This year we have reclassified royalties receivable from other operating income within the income statement to licensing revenue, given the growing prominence of this income stream. Core revenue is the revenue earned from the designing, making and selling our hobby.

Reported core revenue grew by 10% to GBP386.8 million for the period. On a constant currency basis, sales were up by 11% from GBP353.2 million to GBP391.5 million; split by channel this comprised: Trade GBP218.1 million (2021: GBP194.8 million), Retail GBP88.1 million (2021: GBP70.7 million) and Online GBP85.3 million (2021: GBP87.7 million).

Licensing revenue from royalty income increased in the year by GBP11.7 million to GBP28.0 million. This was largely due to a high level of guarantee income on multi-year contracts signed in the year; this income is recognised in full at the inception of the contract in line with IFRS 15 'Revenue from contracts with customers' following assessment of the performance obligations of the contract. Reported income is split as follows: 83% PC and console games, 7% mobile and 10% other. In the period, guarantee income was GBP15.0m (2021: GBP4.3m).

Revenue by sales channel

 
                                               52 weeks 
                     52 weeks       52 weeks      ended       52 weeks 
                        ended          ended     29 May          ended 
                  29 May 2022    30 May 2021       2022    30 May 2021       2022        2021 
                     Constant       Constant     Actual   Actual rates       % of   % of core 
                     currency       currency      rates           GBPm       core     revenue 
                         GBPm           GBPm       GBPm                   revenue 
--------------  -------------  -------------  ---------  -------------  ---------  ---------- 
 Trade                  218.1          194.8      214.3          194.8        55%         55% 
 Retail                  88.1           70.7       87.2           70.7        23%         20% 
 Online                  85.3           87.7       85.3           87.7        22%         25% 
--------------  -------------  -------------  ---------  ------------- 
 Core revenue           391.5          353.2      386.8          353.2 
--------------  -------------  -------------  ---------  ------------- 
 Licensing 
  revenue                27.1           16.3       28.0           16.3 
--------------  -------------  -------------  ---------  ------------- 
 Revenue                418.6          369.5      414.8          369.5 
--------------  -------------  -------------  ---------  ------------- 
 

Trade

Trade achieved significant growth of 10% with growth in all key countries. In the period, our net number of trade outlets increased by c.800 accounts to 6,200 which helped drive forward sales in this channel. It's worth noting that a large number of independent retailers now also sell our products online, meaning our customers have more choice than ever about where to buy Warhammer.

Retail

Store openings and closures during the year:

 
                                                                             Number       Number 
                            Number                              Number    of single    of single 
                         of stores                           of stores        staff        staff 
                                at     Opened     Closed            at       stores       stores 
                            30 May                              29 May           at           at 
                              2021                                2022       29 May       30 May 
                                                                               2022         2021 
--------------------  ------------  ---------  ---------  ------------  -----------  ----------- 
 UK                            138          3          6           135           93           96 
 North America                 161          5          1           165          145          142 
 Continental Europe            153          -          2           151          111          113 
 Australia                      49          1          1            49           37           37 
 Asia                           22          1          5            18           14           18 
--------------------  ------------  ---------  ---------  ------------  -----------  ----------- 
                               523         10         15           518          400          406 
--------------------  ------------  ---------  ---------  ------------  -----------  ----------- 
 

We believe our stores are the best place to start your Warhammer hobby journey with us. Our stores are filled with staff who have extensive Warhammer knowledge, build local communities and offer Warhammer hobby guidance and support. It is an essential and unique customer service offer that we are proud of.

In the period, we opened, including relocations, 10 stores. After closing 15 stores, our total number of stores at the end of the period is 518. As most of our stores across the globe were open for the majority of the year, retail performed well except for Australia which had Covid related closures across the region in 2021/22. The performance of each store will be kept under review and any stores that do not meet our financial model will be closed.

We opened our second café store in California in June 2021 and are planning a further 15 new stores in North America in the new year too alongside five in France. Our new store openings will continue to follow our low cost single staff model where appropriate, alongside opening a café store in Tokyo in the next year. We will continue to review the format of our stores pragmatically. Ensuring we always recruit great store managers and offer our customers an exceptional in-store experience, remains a priority for us.

Online

Online sales declined slightly by 3% compared to the same period last year. As noted above, our customers have a lot of options when it comes to shopping for Warhammer online and are able to buy our products both through our own web stores (reported in Online) and through those of independent retailers (reported in Trade). We are part way through the first phase of upgrading our online store which will go live in 2022/23.

Core gross margin

Core gross margin percentage declined in the year by 5.6% points (2022: 67.1%; 2021: 72.7%). It was negatively impacted by; an increase in inventory provisions of GBP10.6 million as we failed to get the right stock in the right place at the right time, GBP9.2 million additional freight and carriage costs including GBP3.4 million of costs into Europe; and GBP2.5 million additional staff costs.

Operating expenses

Core operating expenses have increased by GBP7.5 million in the year (2022: 33.0% of core revenue; 2021: 34.0%): GBP4.6 million additional spend on our operations, support and marketing teams (including staff costs of GBP1.7 million and IT related operational costs of GBP1.7 million). Online costs have increased by GBP1.9 million relating to investment in the new webstore and GBP1.2 million increase in support and hosting costs. Other variable selling costs have increased by GBP1.6 million. Retail and events costs have increased by GBP2.0 million as stores reopened and we restarted events following Covid closures. This is partially offset against the prior period by savings of GBP3.3 million as we rewarded all our staff with a GBP3,500 profit share payment each (2022: GBP9.9 million; 2021: GBP13.2 million). Bonuses to the senior management team were GBP0.6 million (2021: GBP1.1 million).

Licensing operating expenses have increased by GBP1.3 million in the year as we moved some costs from the core creative team into the licensing team .

Operating profit

Core operating profit decreased by GBP5.0 million to GBP131.7 million (2021: GBP136.7 million). On a constant currency basis, core business operating profit increased by GBP0.2 million to GBP136.9 million. As a percentage of core sales, core business operating profit was 34.0% (2021: 38.7%).

Licensing operating profit grew by GBP10.4 million to GBP25.4 million (2021: GBP15.0 million). On a constant currency basis, licensing operating profit increased by GBP9.6 million to GBP24.6 million. These numbers are income less costs; they do not include any costs related to using the IP created in the core business.

Cash generation

During the year, the Group's core activities generated cash of GBP106.1 million after tax payments (2021: GBP118.5 million) which includes group profit share payments of GBP9.9 million (2021: GBP13.2 million), an increase in inventory of GBP12.2 million (2021: GBP6.2 million) and an increase in the VAT debtor of GBP5.9 million (2021: GBP5.4 million). Licensing cash receipts were GBP15.4 million (2021: GBP14.2 million). After purchases of tangible and intangible assets of GBP18.4 million (2021: GBP20.3 million) and product development costs of GBP13.9 million (2021: GBP9.7 million), dividends paid of GBP93.5 million (2021: GBP60.5 million), lease payments of GBP11.1 million (2021: GBP10.0 million), proceeds from the issue of ordinary share capital relating to the sharesave scheme of GBP1.8 million (2021: GBP1.4 million), there was cash at the period end of GBP71.4 million (2021: GBP85.2 million).

Dividends

We followed our principle of returning truly surplus cash to shareholders. Dividends of GBP77.1 million (2021: GBP76.9 million) were declared during the year. A 'working cash buffer' of three months' worth of working capital requirement alongside six months' worth of tax payments has been set aside before deciding how much cash is truly surplus for the purpose of declaring dividends.

Return on capital employed - core business

A long-term measure of our performance has been return on capital employed (ROCE). During the year our core business return on capital has declined from 185% to 118%. The prior period result was exceptional and ROCE has returned to a more typical historical level. If ROCE was calculated using the period end values, it would be 113% (2021: 156%).

Capital employed

Core average capital employed increased by GBP37.6 million to GBP111.3 million. This was driven by the average book value of tangible and intangible assets increasing by GBP14.5 million, average inventories increasing by GBP11.8 million and trade and other receivables increasing by GBP11.1 million. Average balances are calculated over the 12 month period.

Investments in assets

This is what we have been spending your money on:

 
                              2022    2021 
                              GBPm    GBPm 
-------------------------   ------  ------ 
 Shop fits for new and 
  existing stores              1.3     0.6 
 Production equipment 
  and tooling                 10.1     7.5 
 Computer equipment 
  and software                 2.9     5.2 
 Site                          3.4     7.3 
-------------------------- 
 Total capital additions      17.7    20.6 
--------------------------  ------  ------ 
 

In 2021/22, we invested GBP4.1 million in tooling, milling and injection moulding and paint machines and a further GBP6.0 million on moulding tools. The investment in computer equipment and software includes GBP0.9 million on the new warehousing facility in Nottingham and work on the ERP system of GBP0.6 million. The investment in Site includes GBP2.7 million to expand our production, warehousing and office capacity in Nottingham.

Inventories

Inventories have increased by GBP10.9 million as a result of the logistical difficulties of getting the right stock in the right place and my poor forecasting. Inventory before inventory provisions increased to GBP44.8 million (2021: GBP32.2 million) and inventory provisions increased by 0.4% to 1.7% of core revenue (2022: GBP6.4 million; 2021: GBP4.6 million). We continue to offer a broad range of price points. The average increase in the price of product varies by product category and ranges from 2% to 10%.

Trade and other receivables

Trade and other receivables increased by GBP21.1 million, which includes a GBP13.3 million increase in royalty income receivable, GBP5.9 million increase in VAT receivable, GBP0.8 million increase in trade debt, GBP0.5 million increase in accrued digital income and GBP0.6 million in rent and rates prepayments.

Trade and other payables

Trade and other payables decreased by GBP2.8 million, including a GBP2.5 million decrease in trade payables and a decrease of GBP2.8 million in PAYE, rates and VAT liabilities. This was partially offset by a GBP2.7 million increase in deferred income.

Taxation

The effective tax rate for the period was 18.0% (2021: 19.2%). The rate is lower than in the prior period as a result of the increase in overseas profit in inventory provisions together with the impact of super deductions.

Treasury

The objective of our treasury operation is the cost effective management of financial risk. The relationship with the Group's bank is managed centrally. It operates within a range of board approved policies. No transactions of a speculative nature are permitted.

Funding and liquidity risk

The Group pays for its operations entirely from our cash flow.

Interest rate risk

Net interest receivable for the year was GBP0.2 million (2021: GBP0.2 million).

Foreign exchange

Our big currency exposures are the euro and US dollar:

 
                                                  euro                   US dollar 
                                        2022       2021          2022          2021 
 Period end rate used for the 
  balance sheet                         1.18       1.16          1.26          1.42 
 Average rate used for earnings         1.18       1.13          1.34          1.34 
 

The net impact in the year of exchange rate fluctuations on our operating profit was a gain of GBP1.8 million (2021: loss of GBP4.0 million).

Risks and uncertainties

The board has overall responsibility for ensuring risk is appropriately managed across the Group and has carried out a robust assessment of the principal risks to the business. The key strategic risks to the Group are regularly reviewed by the board. The principal strategic risks identified in 2021/22 are discussed below. These risks are not intended to be an extensive analysis of all risks that may arise but more importantly are the ones which we believe could cause business interruption.

-- IT strategy and delivery - with a number of significant business projects in play, all of which are dependent on IT support, there is a requirement for a robust IT strategy which enables us to deliver key strategic projects as well as supporting day to day activities. We are keeping the structure of our global IT team under review to ensure the IT support needs of the business can be delivered.

-- Media - whilst this remains an area for future growth, it is imperative that exploitation of our IP through media channels does no harm to our core business. Our IP steering team meets every month to discuss ongoing and future exploitation, to ensure that all use of our IP, through all channels, is approved, correct and consistent. It is fully supported by our in-house legal team who will act when needed.

-- Social responsibility - we don't intend to 'greenwash' or to be 'politically correct'. We believe we are already good corporate citizens and we have been making some good progress quietly in the background. We are looking for ways we can support global initiatives including climate change, diversity and equality and we are documenting a realistic plan to make some progress, forever.

We consider that Covid is not a specific risk that we can mitigate against but we are managing our response to it alongside our operational risks. We also do not consider that we have material solvency or liquidity risks.

Outlook

We are on the front foot, have a clear strategy for our core and licensing business, a culture built on long standing proven principles, a pretty good operational plan building on the progress we have made, a work ethic built on trust and a hobby that is fun and engaging. We look forward with a great deal of confidence. Our goal remains the same to deliver our strategy and share our love for Warhammer, globally.

It's been another astonishing year. I once again take great comfort that some things don't change - our staff and customers love Warhammer. I thank you all for helping make this another very successful year.

Approved by the board, and signed on behalf of the board

Kevin Rountree

CEO

25 July 2022

Statement of directors' responsibilities

The directors confirm that this condensed consolidated financial information has been prepared in accordance with international accounting standards in conformity with the requirements of the Companies Act 2006 and UK-adopted International Accounting Standards and that the management report herein includes a true and fair review of the information required by DTR 4.2.7 and DTR 4.2.8, namely:

-- an indication of important events that have occurred during the period and their impact on the condensed financial information, and a description of the principal risks and uncertainties; and

-- material related-party transactions in the period and any material changes in the related-party transactions described in the last annual report.

A list of all current directors is maintained on the investor relations website at investor.games-workshop.com .

By order of the board

Kevin Rountree Rachel Tongue

CEO CFO

26 July 2022

CONSOLIDATED INCOME STATEMENT

 
                                                                                         Restated 
                                                                 52 weeks                52 weeks 
                                                                    ended                   ended 
                                                                   29 May             30 May 2021 
                                                                     2022                    GBPm 
                                            Notes                    GBPm 
-------------------------------------  ------------  -------  -----------  ------  -------------- 
 Core revenue                                                       386.8                   353.2 
 Licensing revenue                                                   28.0                    16.3 
 Revenue                                          3                 414.8                   369.5 
 Cost of sales                                                    (127.4)                  (96.3) 
-------------------------------------  ------------  -------  -----------  ------  -------------- 
 Core gross profit                                    259.4                 256.9 
 Licensing gross profit                                28.0                  16.3 
-------------------------------------  ------------  -------  -----------  ------  -------------- 
 Gross profit                                                       287.4                   273.2 
 Operating expenses                               3               (130.3)                 (121.5) 
-------------------------------------  ------------  -------  -----------  ------  -------------- 
 Core operating profit                                 131.7                136.7 
 Licensing operating profit                             25.4                 15.0 
-------------------------------------  ------------  -------  -----------  ------  -------------- 
 Operating profit                                                   157.1                   151.7 
 Finance income                                                       0.2                     0.2 
 Finance costs                                                      (0.8)                   (1.0) 
-------------------------------------  ------------  -------  -----------  ------  -------------- 
 Profit before taxation                                             156.5                   150.9 
 Income tax expense                               4                (28.1)                  (28.9) 
-------------------------------------  ------------  -------  -----------  ------  -------------- 
 Profit attributable to owners of 
  the parent                                                        128.4                   122.0 
-------------------------------------  ------------  -------  -----------  ------  -------------- 
 
 Comparative financial information for revenue and gross profit has 
  been restated for the reclassification of licensing revenue, previously 
  included as royalties receivable in other operating income. 
 
 Earnings per share for profit attributable to the owners of the parent 
  during the period (expressed in pence per share): 
 
 
                                                                 52 weeks                52 weeks 
                                              Notes                 ended                   ended 
                                                                   29 May             30 May 2021 
                                                                     2022 
-------------------------------------  ------------  -------  -----------  ------  -------------- 
 Basic earnings per ordinary share                5                391.3p                  372.7p 
 Diluted earnings per ordinary share              5                390.6p                  370.5p 
 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 
                                                        52 weeks 
                                                           ended       52 weeks 
                                                          29 May          ended 
                                                            2022    30 May 2021 
                                              Notes         GBPm           GBPm 
-----------------------------------------  ---------   ---------  ------------- 
 Profit attributable to owners of 
  the parent                                               128.4          122.0 
 Other comprehensive income/(expense) 
 Exchange gains/(losses) on translation 
  of foreign operations                                      0.8          (3.1) 
 Other comprehensive income/(expense) 
  for the period                                             0.8          (3.1) 
-----------------------------------------------------  ---------  ------------- 
 Total comprehensive income attributable 
  to owners of the parent                                  129.2          118.9 
-----------------------------------------------------  ---------  ------------- 
 

The following notes form an integral part of this condensed consolidated financial information.

CONSOLIDATED BALANCE SHEET

 
                                                29 May   30 May 
                                       Notes      2022     2021 
                                                  GBPm     GBPm 
----------------------------------  --------  --------  ------- 
 Non-current assets 
 Goodwill                                          1.4      1.4 
 Other intangible assets                7         25.6     23.7 
 Property, plant and equipment          8         55.0     49.8 
 Right-of-use assets                    9         48.1     46.0 
 Deferred tax assets                              17.8     10.1 
 Trade and other receivables                      19.4      6.3 
----------------------------------  --------  --------  ------- 
                                                 167.3    137.3 
----------------------------------  --------  --------  ------- 
 Current assets 
 Inventories                                      38.4     27.5 
 Trade and other receivables                      39.6     30.6 
 Current tax assets                                4.4      1.1 
 Cash and cash equivalents             10         71.4     85.2 
----------------------------------  --------  --------  ------- 
                                                 153.8    144.4 
----------------------------------  --------  --------  ------- 
 Total assets                                    321.1    281.7 
----------------------------------  --------  --------  ------- 
 Current liabilities 
 Lease liabilities                               (9.2)    (8.6) 
 Trade and other payables                       (33.5)   (35.4) 
 Current tax liabilities                         (1.1)    (0.1) 
 Provisions for other liabilities 
  and charges                          11        (0.8)    (0.6) 
----------------------------------  --------  --------  ------- 
                                                (44.6)   (44.7) 
----------------------------------  --------  --------  ------- 
 Net current assets                            (109.2)     99.7 
----------------------------------  --------  --------  ------- 
 Non-current liabilities 
 Lease liabilities                              (39.7)   (38.4) 
 Other non-current liabilities                   (0.6)    (0.6) 
 Provisions for other liabilities 
  and charges                                    (1.5)    (1.7) 
----------------------------------  --------  --------  ------- 
                                                (41.8)   (40.7) 
----------------------------------  --------  --------  ------- 
 Net assets                                      234.7    196.3 
----------------------------------  --------  --------  ------- 
 
   Capital and reserves 
 Called up share capital                           1.6      1.6 
 Share premium account                            16.3     14.5 
 Other reserves                                    2.9      2.1 
 Retained earnings                               213.9    178.1 
----------------------------------  --------  --------  ------- 
 Total equity                                    234.7    196.3 
----------------------------------  --------  --------  ------- 
 

The following notes form an integral part of this condensed consolidated financial information.

CONSOLIDATED STATEMENT OF CHANGES IN TOTAL EQUITY

 
                                             Called 
                                                 up      Share 
                                              share    premium       Other    Retained     Total 
                                            capital    account    reserves    earnings    equity 
                                               GBPm       GBPm        GBPm        GBPm      GBPm 
----------------------------------------  ---------  ---------  ----------  ----------  -------- 
 At 30 May 2020 and 1 June 2020                 1.6       13.1         5.2       113.8     133.7 
 
 Profit for the 52 weeks to 30 
  May 2021                                        -          -           -       122.0     122.0 
 Exchange differences on translation 
  of foreign operations                           -          -       (3.1)           -     (3.1) 
 Total comprehensive income for 
  the period                                      -          -       (3.1)       122.0     118.9 
 Transactions with owners: 
 Share-based payments                             -          -           -         1.2       1.2 
 Shares issued under employee sharesave 
  scheme                                          -        1.4           -           -       1.4 
 Deferred tax credit relating to 
  share options                                   -          -           -         0.1       0.1 
 Current tax credit relating to 
  exercised share options                         -          -           -         1.5       1.5 
 Dividends declared and paid to 
  Company shareholders                            -          -           -      (60.5)    (60.5) 
----------------------------------------  ---------  ---------  ----------  ----------  -------- 
 Total transactions with owners                   -        1.4           -      (57.7)    (56.3) 
 At 30 May 2021 and 31 May 2021                 1.6       14.5         2.1       178.1     196.3 
 
 Profit for the 52 weeks to 29 
  May 2022                                        -          -           -       128.4     128.4 
 Exchange differences on translation 
  of foreign operations                           -          -         0.8           -       0.8 
 Total comprehensive income for 
  the period                                      -          -         0.8       128.4     129.2 
 Transactions with owners: 
 Share-based payments                             -          -           -         1.6       1.6 
 Shares issued under employee sharesave 
  scheme                                          -        1.8           -           -       1.8 
 Deferred tax debit relating to 
  share options                                   -          -           -       (1.4)     (1.4) 
 Current tax credit relating to 
  exercised share options                         -          -           -         0.7       0.7 
 Dividends paid to Company shareholders           -          -           -      (93.5)    (93.5) 
 Total transactions with owners                   -        1.8           -      (92.6)    (90.8) 
 At 29 May 2022                                 1.6       16.3         2.9       213.9     234.7 
----------------------------------------  ---------  ---------  ----------  ----------  -------- 
 

The following notes form an integral part of this condensed consolidated financial information.

CONSOLIDATED CASH FLOW STATEMENT

 
                                                     52 weeks   52 weeks 
                                                        ended      ended 
                                             Notes     29 May     30 May 
                                                         2022       2021 
                                                         GBPm       GBPm 
----------------------------------------  --------  ---------  --------- 
 Cash flows from operating activities 
 Cash generated from operations              13         159.2      164.8 
 UK corporation tax paid                               (34.0)     (28.8) 
 Overseas tax paid                                      (3.7)      (3.3) 
----------------------------------------  --------  ---------  --------- 
 Net cash generated from operating 
  activities                                            121.5      132.7 
----------------------------------------  --------  ---------  --------- 
 Cash flows from investing activities 
 Purchases of property, plant and 
  equipment                                            (17.0)     (17.4) 
 Purchases of other intangible assets                   (1.4)      (2.9) 
 Expenditure on product development                    (13.9)      (9.7) 
 Interest received                                        0.2        0.2 
----------------------------------------  --------  ---------  --------- 
 Net cash (used in)/generated from 
  investing activities                                 (32.1)     (29.8) 
----------------------------------------  --------  ---------  --------- 
 Cash flows from financing activities 
 Proceeds from issue of ordinary 
  share capital                                           1.8        1.4 
 Repayment of principal under leases                   (11.1)     (10.0) 
 Lease interest paid                                    (0.8)      (0.9) 
 Dividends paid to Company shareholders                (93.5)     (60.5) 
----------------------------------------  --------  ---------  --------- 
 Net cash used in financing activities                (103.6)     (70.0) 
----------------------------------------  --------  ---------  --------- 
 Net (decrease)/increase in cash 
  and cash equivalents                                 (14.2)       32.9 
 Opening cash and cash equivalents                       85.2       52.9 
 Effects of foreign exchange rates 
  on cash and cash equivalents                            0.4      (0.6) 
----------------------------------------  --------  ---------  --------- 
 Closing cash and cash equivalents                       71.4       85.2 
----------------------------------------  --------  ---------  --------- 
 

The following notes form an integral part of this condensed consolidated financial information.

NOTES TO THE FINANCIAL INFORMATION

   1.     General information 

The consolidated financial information of Games Workshop Group PLC is prepared under the going concern basis and in accordance with both international accounting standards in conformity with the requirements of the Companies Act 2006 and UK-adopted International Accounting Standards.

The financial information set out above does not constitute the company's statutory accounts for the periods ended 29 May 2022 or 30 May 2021 but is derived from those accounts. Statutory accounts for 2021 have been delivered to the registrar of companies, and those for 2022 will be delivered in due course. The auditors have reported on those accounts; their reports were (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their reports and (iii) did not contain a statement under section 498 (2) or (3) of the Companies Act 2006. Copies will also be available from Ross Matthews, Games Workshop Group PLC, Willow Road, Lenton, Nottingham, NG7 2WS. This information is also available on the Company's website at http://investor.games-workshop.com.

The annual general meeting will be held at Willow Road, Lenton, Nottingham, NG7 2WS at 10am on 21 September 2022.

The annual financial report is prepared in accordance with the Listing Rules and Disclosure and Transparency Rules of the Financial Conduct Authority and accounting policies consistent with those used in the 2022 annual report.

The preparation of the consolidated financial information requires management to make estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities, and disclosure of contingencies at the balance sheet date. If in future such estimates and assumptions, which are based on management's best judgement at the date of the consolidated financial information, deviate from actual circumstances, the original estimates and assumptions will be modified, as appropriate, in the period in which the circumstances change.

Management do not consider there to be any critical accounting estimates or judgements that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial period.

   2.     Change in accounting policy 

The Group has applied amendments to IAS 1 and IAS 8 'Definition of Material' for the first time in the financial information commencing 31 May 2021. The application of these new standards and amendments did not have a material impact on the financial information in either the current or prior periods. The Group considers that there are no new accounting standards, amendments or interpretations issued by the IASB, but not yet applicable, which have had, or are expected to have a significant effect on the financial information.

   3.     Segment information 

As Games Workshop is a vertically integrated business, management assesses the performance of sales channels and manufacturing and distribution channels separately. Segment information for the 52 weeks ended 30 May 2021 has been restated to better reflect the structure of the Group. Segments have been split into core and licensing as described below. Costs previously reported within 'Design to manufacture', 'Merchandising and logistics', and 'Operations and support' have been combined to create the 'Design, manufacture, logistics and operations' segment. Share-based payment charges, profit share scheme charges and discretionary payments to employees were previously included outside of segment operating expenses, these have now all been included in core operating expenses.

At 29 May 2022 Games Workshop has two segments, core and licensing, as described below:

- Core: the core segment includes all revenue and expenditure relating to the design, manufacture and sales of our fantasy miniatures and related products.

- Licensing: the licensing segment includes all revenue and expenditure relating to licences granted to external partners, including the development of digital content for animation and TV.

We provide further information on revenue and expenses within the core segment below. The core segment has been divided into channels as follows:

- Trade: this sales channel sells globally to independent retailers, agents and distributors. It also includes the Group's magazine newsstand business and the distributor sales from the Group's publishing business (Black Library).

- Retail: this includes sales through the Group's retail stores, the Group's visitor centre in Nottingham and global events.

- Online: this includes sales through the Group's global web stores, our online subscription service (Warhammer+) and digital sales through external affiliates.

   -      Design, manufacturing, logistics and operations, which includes costs for: 

- the design studio (that creates all of the IP and the associated miniatures, artwork, games and publications);

   -       the production facilities; 
   -       the warehouses and logistics costs; 

- charges for inventory provisions. This includes adjustments for the profit in stock arising from inter-segment sales;

- support services (marketing, IT, accounting, payroll, personnel, procurement, legal, health and safety, customer services and credit control) provided to activities across the Group;

   -      Group: this includes the Company's overheads 

The chief operating decision-maker, identified as the executive directors, assesses the performance of each segment based on segmental operating profit. This has been reconciled to the Group's total profit before taxation below.

 
                                                      Core               Licensing              Total 
----------------------------------------  ------------------  ---------------------  ------------------ 
                                              2022      2021        2022       2021      2022      2021 
                                              GBPm      GBPm        GBPm       GBPm      GBPm      GBPm 
----------------------------------------  --------  --------  ----------  ---------  --------  -------- 
  Trade                                      214.3     194.8           -          -     214.3     194.8 
  Retail                                      87.2      70.7           -          -      87.2      70.7 
  Online                                      85.3      87.7           -          -      85.3      87.7 
  Licensing                                      -         -        28.0       16.3      28.0      16.3 
  Revenue                                    386.8     353.2        28.0       16.3     414.8     369.5 
----------------------------------------  --------  --------  ----------  ---------  --------  -------- 
  Cost of sales                            (127.4)    (96.3)           -          -   (127.4)    (96.3) 
  Gross Profit                               259.4     256.9        28.0       16.3     287.4     273.2 
 
  Trade                                     (10.7)     (9.1)           -          -    (10.7)     (9.1) 
  Retail                                    (52.4)    (50.2)           -          -    (52.4)    (50.2) 
  Online                                    (11.7)     (7.8)           -          -    (11.7)     (7.8) 
  Design, manufacturing, logistics 
   and operations                           (37.6)    (35.2)           -          -    (37.6)    (35.2) 
  Licensing                                      -         -       (2.6)      (1.3)     (2.6)     (1.3) 
  Group                                      (3.8)     (3.5)           -          -     (3.8)     (3.5) 
  Share-based payment charge                 (1.6)     (1.2)           -          -     (1.6)     (1.2) 
  Profit share scheme and discretionary 
   payment charge                            (9.9)    (13.2)           -          -     (9.9)    (13.2) 
----------------------------------------  --------  --------  ----------  ---------  --------  -------- 
  Operating expenses                       (127.7)   (120.2)       (2.6)      (1.3)   (130.3)   (121.5) 
----------------------------------------  --------  --------  ----------  ---------  --------  -------- 
  Operating profit                           131.7     136.7        25.4       15.0     157.1     151.7 
  Finance income                               0.2       0.2           -          -       0.2       0.2 
----------------------------------------  --------  --------  ----------  ---------  --------  -------- 
  Finance costs                              (0.8)     (1.0)           -          -     (0.8)     (1.0) 
----------------------------------------  --------  --------  ----------  ---------  --------  -------- 
  Profit before tax                          131.1     135.9        25.4       15.0     156.5     150.9 
----------------------------------------  --------  --------  ----------  ---------  --------  -------- 
 

Additional revenue analysis

Segment revenue and segment profit include transactions between business segments; these transactions are eliminated on consolidation. Sales between segments are carried out at arm's length. The revenue from external parties reported to the executive directors is measured in a manner consistent with that in the income statement. For information, core external revenue is analysed further below:

 
                                   52 weeks       52 weeks 
                                      ended          ended 
                                     29 May    30 May 2021 
                                       2022           GBPm 
                                       GBPm 
-----------------------------     ---------  ------------- 
 Trade 
 UK and Continental Europe             90.4           82.3 
 North America                         96.5           85.4 
 Australia and New Zealand             11.4           10.2 
 Asia                                   8.5            9.0 
 Rest of world                          5.9            5.6 
 Black Library                          1.6            2.3 
--------------------------------  ---------  ------------- 
 Total Trade                          214.3          194.8 
--------------------------------  ---------  ------------- 
 
 Retail 
 UK                                    25.7           13.3 
 Continental Europe                    18.5           16.4 
 North America                         33.6           28.2 
 Australia and New Zealand              7.3           10.3 
 Asia                                   2.1            2.5 
--------------------------------  ---------  ------------- 
 Total Retail                          87.2           70.7 
--------------------------------  ---------  ------------- 
 
 Online 
 UK                                    19.0           22.2 
 Continental Europe                    16.3           18.0 
 North America                         31.4           30.6 
 Australia and New Zealand              4.4            5.5 
 Asia                                   0.4            0.5 
 Rest of world                          1.4            1.3 
 Digital                               12.4            9.6 
--------------------------------  ---------  ------------- 
 Total Online                          85.3           87.7 
--------------------------------  ---------  ------------- 
 
 Total external core revenue          386.8          353.2 
--------------------------------  ---------  ------------- 
 

External core revenue analysed by customer geographical location is as follows:

 
                                 52 weeks       52 weeks 
                                    ended          ended 
                                   29 May    30 May 2021 
                                     2022           GBPm 
                                     GBPm 
---------------------------     ---------  ------------- 
 UK                                  83.4           80.5 
 Continental Europe                  95.6           82.1 
 North America                      169.7          145.5 
 Australia and New Zealand           23.3           26.1 
 Asia                                11.8           12.1 
 Rest of world                        3.0            6.9 
------------------------------  ---------  ------------- 
 External core revenue              386.8          353.2 
------------------------------  ---------  ------------- 
 

The Group is not reliant on any one individual customer.

Additional operating expenses analysis

 
 Operating profit as reported above includes impairment, depreciation 
  and amortisation charges as follows: 
                                                                   52 weeks       52 weeks 
                                                                      ended          ended 
                                                                     29 May    30 May 2021 
                                                                       2022           GBPm 
                                                                       GBPm 
---------------------------------------------------------     -------------  ------------- 
 Retail                                                                11.0           10.8 
 Online                                                                 2.8            0.2 
 Design, manufacturing, logistics and 
  operations                                                           22.2           15.6 
 Total group charges for impairment, 
  depreciation and amortisation                                        36.0           26.6 
------------------------------------------------------------  -------------  ------------- 
 

Non-current asset analysis

Non-current assets (excluding deferred tax and non-current financial instruments) located within the UK were GBP120.6m (2021: GBP100.0m) and all other countries was GBP28.5m (2021: GBP27.2m). Tangible, intangible and right-of-use asset additions included within the UK were GBP34.5m (2021: GBP45.2m) and all other countries were GBP9.0m (2021: GBP8.1m).

Other non-cash charges

Other non-cash charges and significant costs included in operating profit are as follows:

 
                                                                            Redundancy costs 
                                               Charge to inventory          and compensation 
                                                        provisions        for loss of office 
                                       52 weeks           52 weeks   52 weeks       52 weeks 
                                          ended              ended      ended          ended 
                                    29 May 2022        30 May 2021     29 May    30 May 2021 
                                           GBPm               GBPm       2022           GBPm 
                                                                         GBPm 
-------------------------------   -------------  -----------------  ---------  ------------- 
            Core                         (10.6)              (0.9)      (0.5)          (1.2) 
            Licensing                         -                  -      (0.1)              - 
            Total group charge           (10.6)              (0.9)      (0.6)          (1.2) 
--------------------------------  -------------  -----------------  ---------  ------------- 
 
   4.        Taxation 
 
                                                                 52 weeks       52 weeks 
                                                                    ended          ended 
                                                                   29 May    30 May 2021 
                                                                     2022           GBPm 
                                                                     GBPm 
-----------------------------------------------------------     ---------  ------------- 
 Current UK taxation: 
 
   *    UK corporation tax on profits for the period                 31.3           28.1 
 Adjustments to tax charge in respect 
  of prior periods                                                  (0.4)          (0.6) 
--------------------------------------------------------------  ---------  ------------- 
                                                                     30.9           27.5 
 Current overseas taxation: 
 
   *    Overseas corporation tax on profits for the period            4.3            2.9 
 Adjustments to tax charge in respect 
  of prior periods                                                    0.8          (0.3) 
--------------------------------------------------------------  ---------  ------------- 
 Total current taxation                                              36.0           30.1 
--------------------------------------------------------------  ---------  ------------- 
 Deferred taxation: 
 Origination and reversal of timing 
  differences                                                       (7.3)          (2.0) 
 Adjustments to tax charge in respect 
  of prior periods                                                  (0.6)            0.8 
--------------------------------------------------------------  ---------  ------------- 
 Tax expense recognised in the 
  income statement                                                   28.1           28.9 
--------------------------------------------------------------  ---------  ------------- 
 
 Current tax credit relating to 
  sharesave scheme                                                  (0.7)          (1.5) 
 Deferred tax debit/(credit) relating 
  to sharesave scheme                                                 1.4          (0.1) 
--------------------------------------------------------------  ---------  ------------- 
 Debit/(credit) taken directly 
  to equity                                                           0.7          (1.6) 
--------------------------------------------------------------  ---------  ------------- 
 

The tax on the Group's profit before taxation differs in both periods presented from the standard rate of corporation tax in the UK as follows:

 
                                                         52 weeks       52 weeks 
                                                            ended          ended 
                                                           29 May    30 May 2021 
                                                             2022           GBPm 
                                                             GBPm 
---------------------------------------------------     ---------  ------------- 
 Profit before taxation                                     156.5          150.9 
------------------------------------------------------  ---------  ------------- 
 Profit before taxation multiplied by the standard 
  rate of corporation tax in the UK of 19% (2021: 
  19%)                                                       29.7           28.7 
 Effects of: 
 Items not assessable for tax purposes                      (1.3)          (0.3) 
 Different tax rates on overseas 
  earnings                                                  (1.1)            0.5 
 Tax rate changes                                             1.0            0.1 
 Adjustments to tax charge in respect 
  of prior periods                                          (0.2)          (0.1) 
------------------------------------------------------  ---------  ------------- 
 Total tax charge for the period                             28.1           28.9 
------------------------------------------------------  ---------  ------------- 
 

On 3 March 2021, the Chancellor announced that the UK corporation tax rate will be increased from 19% to 25% from 1 April 2023. This change had been substantively enacted at the balance sheet date at 29 May 2022 and its impact has therefore been included in these condensed consolidated financial information.

Items not assessable for tax purposes include the release of provisions no longer considered a risk to the Group as well as tax relief for other taxes paid.

   5.   Earnings per share 

Basic earnings per share

Basic earnings per share is calculated by dividing the profit attributable to owners of the parent by the weighted average number of ordinary shares in issue during the period.

 
                                           52 weeks       52 weeks 
                                              ended          ended 
                                             29 May    30 May 2021 
                                               2022 
-------------------------------------     ---------  ------------- 
 Profit attributable to owners of 
  the parent (GBPm)                           128.4          122.0 
----------------------------------------  ---------  ------------- 
 Weighted average number of ordinary 
  shares in issue (thousands)                32,813         32,733 
----------------------------------------  ---------  ------------- 
 Basic earnings per share (pence 
  per share)                                  391.3          372.7 
----------------------------------------  ---------  ------------- 
 

Diluted earnings per share

The calculation of diluted earnings per share has been based on the profit attributable to owners of the parent and the weighted average number of shares in issue throughout the period, adjusted for the dilutive effect of share options outstanding at the period end.

 
                                                   52 weeks       52 weeks 
                                                      ended          ended 
                                                     29 May    30 May 2021 
                                                       2022 
---------------------------------------------     ---------  ------------- 
 Profit attributable to owners of 
  the parent (GBPm)                                   128.4          122.0 
------------------------------------------------  ---------  ------------- 
 Weighted average number of ordinary 
  shares in issue (thousands)                        32,813         32,733 
 Adjustment for share options (thousands)                60            194 
------------------------------------------------  ---------  ------------- 
 Weighted average number of ordinary shares 
  for diluted earnings per share (thousands)         32,873         32,927 
-----------------------------------------------   ---------  ------------- 
 Diluted earnings per share (pence 
  per share)                                          390.6          370.5 
------------------------------------------------  ---------  ------------- 
 
   6.   Dividends per share 

Dividends of GBP16.4m (50 pence per share) were declared in the prior period and paid during the current period. Dividends of GBP13.1m (40 pence per share), GBP8.2m (25 pence per share), GBP11.5m (35 pence per share), GBP21.3m (65 pence per share) and GBP23.0m (70 pence per share) were declared and paid during the current period.

Dividends of GBP9.8m (30 pence per share), GBP16.3m (50 pence per share), GBP19.7m (60 pence per share) and GBP14.7m (45 pence per share) were declared and paid during the prior period.

   7.   Other intangible assets 
 
                                                   2022    2021 
                                                   GBPm    GBPm 
--------------------------------------------    -------  ------ 
            Net book value at the beginning 
             of the period                         23.7    17.6 
            Exchange differences                    0.1       - 
            Additions                              15.3    12.6 
            Disposals                             (0.3)   (0.1) 
            Reclassifications                     (0.2)       - 
            Amortisation charge                  (11.7)   (6.0) 
            Impairment                            (1.3)   (0.4) 
----------------------------------------------  -------  ------ 
            Net book value at the end of 
             the period                            25.6    23.7 
----------------------------------------------  -------  ------ 
 
   8.   Property, plant and equipment 
 
                                                   2022    2021 
                                                   GBPm    GBPm 
--------------------------------------------    -------  ------ 
            Net book value at the beginning 
             of the period                         49.8    42.0 
            Exchange differences                    0.5   (0.6) 
            Additions                              16.3    17.7 
            Disposals                             (0.1)   (0.1) 
            Reclassifications                       0.2       - 
            Depreciation charge                  (11.7)   (9.2) 
            Net book value at the end of 
             the period                            55.0    49.8 
----------------------------------------------  -------  ------ 
 
   9.   Right-of-use assets 
 
                                                 2022     2021 
                                                 GBPm     GBPm 
------------------------------------------    -------  ------- 
          Net book value at the beginning 
           of the period                         46.0     36.8 
          Exchange differences                    1.4    (2.3) 
          Additions                              11.9     23.0 
          Disposals                                 -    (0.5) 
          Depreciation charge                  (11.2)   (11.0) 
          Net book value at the end of 
           the period                            48.1     46.0 
--------------------------------------------  -------  ------- 
 

10. Cash and cash equivalents

Cash and cash equivalents include the following for the purposes of the cash flow statement:

 
                                          2022    2021 
                                          GBPm    GBPm 
------------------------------------    ------  ------ 
          Cash at bank and in hand        71.4    85.2 
          Cash and cash equivalents       71.4    85.2 
--------------------------------------  ------  ------ 
 

11. Provisions for other liabilities and charges

Analysis of total provisions:

 
                                                                         2022      2021 
                                                                         GBPm      GBPm 
---------------------------------------------------   ----------  -----------  -------- 
            Current                                                       0.8       0.6 
            Non-current                                                   1.5       1.7 
----------------------------------------------------  ----------  -----------  -------- 
            Total provisions for other liabilities 
             and charges                                                  2.3       2.3 
----------------------------------------------------  ----------  -----------  -------- 
 
                                                        Employee 
                                                        benefits     Property     Total 
                                                            GBPm         GBPm      GBPm 
---------------------------------------------------   ----------  -----------  -------- 
 At 31 May 2021                                              2.3            -       2.3 
 Charged/(credited) to the income 
  statement: 
 
   *    Additional provisions                                0.1          0.1       0.2 
 
   *    Unused amounts reversed                            (0.5)            -     (0.5) 
 Additional provision charged 
  to right-of-use assets                                       -          0.4       0.4 
 Utilised                                                  (0.1)            -     (0.1) 
----------------------------------------------------  ----------  -----------  -------- 
 At 29 May 2022                                              1.8          0.5       2.3 
----------------------------------------------------  ----------  -----------  -------- 
 

12. Commitments

Capital expenditure contracted for at the balance sheet date but not yet incurred is GBP4.3m (2021: GBP3.5m). Inventory purchase commitments contracted for at the balance sheet date are GBP6.7m (2021: GBP4.5m). Lease commitments at the balance sheet date were GBPnil (2021: GBP0.2m).

13. Reconciliation of profit to net cash from operating activities

 
                                                      2022     2021 
                                                      GBPm     GBPm 
-----------------------------------------------    -------  ------- 
 Profit before taxation                              156.5    150.9 
 Finance income                                      (0.2)    (0.2) 
 Finance costs                                         0.8      1.0 
 Operating profit                                    157.1    151.7 
 Depreciation of property, plant and equipment        11.7      9.2 
 Depreciation of right-of-use assets                  11.4     11.0 
 Net impairment charge of intangible 
  assets                                               1.3      0.4 
 Loss on disposal of intangible 
  assets                                               0.3      0.1 
 Amortisation of capitalised development 
  costs                                               10.1      4.8 
 Amortisation of other intangibles                     1.6      1.2 
 Share-based payments                                  1.6      1.2 
 Changes in working capital: 
 - Increase in inventories                          (12.2)    (6.2) 
 - Increase in trade and other 
  receivables                                       (21.5)   (10.8) 
 - (Decrease)/increase in trade 
  and other payables                                 (2.2)      3.1 
 
    *    Decrease in provisions                          -    (0.9) 
-------------------------------------------------  -------  ------- 
 Net cash from operating activities                  159.2    164.8 
-------------------------------------------------  -------  ------- 
 

GLOSSARY

Alternative Performance Measures (APMs)

 
 
                                                     Reconciliation 
                                                     to 
                                                     closest 
                              Closest                IFRS 
                              equivalent             measure 
  APM                         IFRS                   where 
  definitions                 measure                applicable 
--------------------------  ---------------------  ---------------------------------------------- 
 Core revenue                Revenue                Core revenue is reconciled to revenue 
  Direct sales made                                  in note 3 to the financial information. 
  of our core products 
  to external customers, 
  through the Group's 
  network of retail 
  stores, independent 
  retailers and online 
  through the global 
  web stores 
                             Gross                  Core 
  Core                        profit                 gross 
  gross                                              profit 
  profit                                             is 
  Core                                               reconciled 
  gross                                              to 
  profit                                             gross 
  is                                                 profit 
  core                                               in 
  revenue                                            note 
  less                                               3 
  all                                                to 
  related                                            the 
  cost                                               financial 
  of                                                 information. 
  sales 
 Core operating expenses     Operating expenses     Core operating expenses are reconciled 
  Operating expenses                                 to operating expenses in note 3 to 
  relating to the core                               the financial information. 
  business of selling 
  directly to external 
  customers 
 Core operating profit       Operating profit       Core operating profit is reconciled 
  Core operating profit                              to operating profit in note 3 to the 
  is core revenue less                               financial information. 
  all related cost of 
  sales and operating 
  expenses 
--------------------------  ---------------------  ---------------------------------------------- 
                             Revenue                Licensing 
  Licensing                                          revenue 
  revenue                                            is 
  Income                                             reconciled 
  relating                                           to 
  to                                                 revenue 
  royalties                                          in 
  earned                                             note 
  from                                               3 
  third                                              to 
  party                                              the 
  licensees.                                         financial 
                                                     information. 
 Licensing gross profit      Gross profit           Licensing gross profit is reconciled 
  Licensing gross profit                             to gross profit in note 3 to the financial 
  is licensing revenue                               information. 
  less any related cost 
  of sales 
--------------------------  ---------------------  ---------------------------------------------- 
                             Operating              Licensing 
  Licensing                   expenses               operating 
  operating                                          expenses 
  expenses                                           are 
  Operating                                          reconciled 
  expenses                                           to 
  relating                                           operating 
  to                                                 expenses 
  the                                                in 
  licensing                                          note 
  segments                                           3 
                                                     to 
                                                     the 
                                                     financial 
                                                     information. 
 Licensing operating         Operating profit       Licensing operating profit is reconciled 
  profit                                             to operating profit in note 3 to the 
  Licensing operating                                financial information. 
  profit is licensing 
  revenue less all related 
  cost of sales and 
  operating expenses 
--------------------------  ---------------------  ---------------------------------------------- 
                             Revenue                This 
  Revenue                                            is 
  at                                                 calculated 
  constant                                           by 
  currency                                           converting 
  Revenue                                            underlying 
  for                                                revenue 
  the                                                amounts 
  current                                            at 
  and                                                local 
  prior                                              currency 
  period                                             value 
  converted                                          for 
  at                                                 both 
  a                                                  the 
  constant                                           current 
  exchange                                           and 
  rate.                                              prior 
                                                     period 
                                                     at 
                                                     the 
                                                     prior 
                                                     period 
                                                     average 
                                                     exchange 
                                                     rate. 
--------------------------  ---------------------  ---------------------------------------------- 
 Operating profit            Operating profit       This is calculated by converting underlying 
  at constant currency                               operating profit amounts at local 
  Operating profit for                               currency value for both the current 
  the current and prior                              and prior period at the prior period 
  period converted at                                average exchange rate. 
  a constant exchange 
  rate. 
--------------------------  ---------------------  ---------------------------------------------- 
 Core average capital        None                   This value is calculated by taking 
  employed                                           monthly net assets and adjusting for 
  This is a measure                                  any cash, borrowings, licensing receivables, 
  of the capital employed                            exceptional provisions, taxation and 
  in the core business                               dividends, for each of the 12 months. 
  averaged over a 12                                 These are then added together and 
  month period                                       divided by 12 to give the core average 
                                                     capital employed. 
--------------------------  ---------------------  ---------------------------------------------- 
 Return on capital           None                   Return is calculated by dividing the 
  employed (ROCE)                                    core operating profit by the core 
  Measure of the profit                              average capital employed. 
  relative to the amount 
  of capital employed. 
  The higher the ROCE, 
  the greater the return 
  for the capital employed 
                             Net                    Net 
  Cash                        increase/(decrease)    increase 
  generated                   in                     in 
  -                           cash                   cash-pre 
  pre                         and                    dividends 
  dividends                   cash                   paid 
  paid                        equivalents            can 
  Movement                                           be 
  in                                                 calculated 
  cash                                               by 
  in                                                 taking 
  the                                                the 
  period                                             net 
  before                                             increase/(decrease) 
  any                                                in 
  payments                                           cash 
  of                                                 and 
  dividends                                          cash 
  are                                                equivalents 
  taken                                              and 
  into                                               adding 
  account                                            back 
                                                     the 
                                                     dividends 
                                                     which 
                                                     have 
                                                     been 
                                                     paid 
                                                     in 
                                                     the 
                                                     period. 
--------------------------  ---------------------  ---------------------------------------------- 
                             Net                    This 
  Cash                        cash                   is 
  generated                   generated              calculated 
  from                        from                   by 
  core                        operating              taking 
  activities                  activities             the 
  Net                                                net 
  cash                                               cash 
  generated                                          generated 
  from                                               from 
  operating                                          operating 
  activities                                         activities 
  less                                               in 
  the                                                the 
  licensing                                          cash 
  cash                                               flow 
  received                                           of 
                                                     GBP121.5 
                                                     million 
                                                     (2021: 
                                                     GBP132.7 
                                                     million) 
                                                     less 
                                                     the 
                                                     cash 
                                                     received 
                                                     in 
                                                     respect 
                                                     of 
                                                     licensing 
                                                     of 
                                                     GBP15.4 
                                                     million 
                                                     (2021: 
                                                     GBP14.2 
                                                     million). 
 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.

END

FR SEUFUIEESEEW

(END) Dow Jones Newswires

July 26, 2022 02:00 ET (06:00 GMT)

Games Workshop (LSE:GAW)
Gráfica de Acción Histórica
De Sep 2022 a Oct 2022 Haga Click aquí para más Gráficas Games Workshop.
Games Workshop (LSE:GAW)
Gráfica de Acción Histórica
De Oct 2021 a Oct 2022 Haga Click aquí para más Gráficas Games Workshop.