25 September 2024
Tortilla Mexican Grill
plc
("Tortilla", the "Group" or
the "Company")
Unaudited Interim Results for
the 26 weeks ended 30 June 2024
Tortilla expands into France,
revamps UK business and strengthens leadership for
growth
Tortilla Mexican Grill plc, the
largest and most successful fast-casual Mexican restaurant business
in the UK and Europe, today announces its unaudited interim results
for the 26 weeks ended 30 June 2024 ("H1 FY24", "the Period"). All
numbers are shown on an IFRS basis unless otherwise
stated.
Commenting on the results, Andy Naylor, Chief Executive
Officer of Tortilla said: "We are very proud of the positive
momentum we have driven throughout the business over the last six
months. The UK business had lost momentum at the start of the year,
and we had to make some big decisions to overhaul the trend. We
have driven the UK business forward by revitalising our food
offering and investing in people, brand awareness and technology.
It is encouraging to see the benefits of these investments, with
our in-store like-for-like sales steadily improving, from -6% in
March to +4% in September month to date.
We took our
first steps into Europe, announcing a strategic acquisition of
Fresh Burritos, which provides us with an important foothold in
France and a platform from which we can expand our franchise
portfolio across Europe. Our franchise network in the UK is
stronger than ever with FY24 being a record year for growth and
we've just extended our SSP partnership for a further five years
which will see the estate more than double in size.
As we approach Q4
we continue to see positive signs of the hard work
conducted by the team in the first half of the year,
with current trading in line with management
expectations. The Board remains confident and excited about
Tortilla's long-term and sizeable growth opportunities both in the
UK and internationally."
Operational and strategic highlights
·
|
New
management team embedded: CEO
succession saw Richard Morris step down in March, replaced by Andy
Naylor, previously CFO and UK Managing Director and CFO Maria Denny
also appointed to the Board in Q1 FY24.
|
·
|
New
strategic approach 'Tortilla's Vital 5,' launched in Q1 with key
initiatives on track:
|
|
o Improve UK
profitability: Strategic decision to
revise delivery partner strategy in H1 is driving EBITDA
enhancements (+£0.5m) despite LFL decline in delivery of -10.3%.
The leverage of previous year's supplier contract negotiations is
also driving improved profit conversions year-on-year.
|
|
o Invest in brand to drive
growth: With our new Food Director,
James Garland, joining in H1, we have revitalised our core menu
with new recipes for our proteins and salsas, invested in new
equipment to launch an entry-offer product, and introduced limited
time offers.
Additionally, we have focused on driving brand awareness through
collaborations, and monthly influencer burrito specials, resulting
in our brand awareness rising to 23% (up 4ppts since a year ago).
August also saw the launch of the new Tortilla app, which was
ranked number two in most popular UK food apps in the launch week
and has seen a rapid growing data base with 30,000 new members
since launch, now totalling 164,000 active members.
We opened a new 'Grade A' company
owned site in Manchester's Arndale centre in May, and two new
franchise sites in H1, one in Leeds train station (SSP), and one in
Leicester (Compass). The Tortilla portfolio in the UK and Middle
East at the end of H1 consists of 89 stores including franchise
sites.
|
|
o Invest in team and
tech: Seven new kiosk store
conversions completed year to date, which are driving efficiency
and spend (+12% average order value), as well as improving the
overall customer experience. With a short payback period of less
than six months, the Group is planning to install more kiosks
during Q4. We have also continued to invest in our people and
culture and have strengthened our team further with the appointment
of key new roles including a Managing Director for the French
business, a Food Director, a Supply Chain Director and a Head of
Learning and Development. We have also launched a new training and
development framework and held our first leadership away days to
promote a culture of internal growth and career
development.
|
|
o Doubling down on
franchise: Strong performance across
UK franchise stores driving sales growth of more than 10% with two
further openings during the period including Leeds Train Station
(SSP) and Leicester (Compass). We expect our franchise partners to
open at least three more stores in H2 and so are on track to
achieve the expected five for the full year. We are also delighted
to announce a 5-year extension of our development agreement with
SSP which will see us more than double our number of SSP
sites.
|
|
o Develop brand
internationally: Successful entry
into Continental Europe with the strategic acquisition of Fresh
Burritos, including the acquisition of 13 company-owned leasehold
sites in high quality locations across Paris and other major French
cities, and the franchise rights to the Fresh Burritos brand and
the network of 19 franchised locations. The acquisition provides a
springboard for franchise growth across Europe with a strategically
located Central Production Kitchen (CPK) located in
Lille.
The Group has post period end
created a European sub-board committee to oversee European
operations, chaired by Group Non-Executive Director and former YUM!
European Franchise Division CFO, Francesca Tiritiello. Also
appointed to the sub-board as a Non-Executive Director was Gilles
Boehringer, former VP of Development & Franchise for KFC
France. In September, we also appointed a new Managing Director for
Tortilla France, Eric Wauthier-Wurmser, who comes with over 25
years of restaurant and franchise experience.
|
Financial highlights
·
|
Revenue for H1 FY24 £31.5m (H1 FY23:
£32.7m).
|
·
|
Overall LFL[1] revenue down 5.5% driven mainly by the planned
strategic decision in Q1 FY24 to condense to a dual delivery
partnership. This has seen an expected delivery revenue decline of
10.3% LFL, albeit with improved delivery profitability, up £0.5m in
H1.
|
·
|
Adjusted EBITDA (pre-IFRS
16)[2] of £1.8m is in line with prior year
despite the revenue drop, highlighting our improved profit
conversion.
|
·
|
Reduced loss before tax to £0.2m (H1
FY23: loss before tax £0.6m).
|
·
|
Our adjusted net debt[3] of £3.3m at period end (H1 FY23: £1.6m adjusted net
debt) is in line with expectations and at that point £2.8m of the
Group's existing debt facilities was undrawn.
|
Current trading and full year outlook
·
|
Current Trading is in line with
management expectations for the full year 2024, with in-store sales
continuing to improve on the back of our investment in food, brand
awareness and technology (+4% LFL in September month to date, up
from -6% in March). We also continue to see our revised delivery
strategy and cost savings initiatives improving profit
conversion.
|
·
|
Integration of Fresh Burritos
progressing well and in-line with plans: Site secured for a
fully-fitted-out 1400 sqm Central Production Kitchen in France,
enabling Tortilla to produce consistent food at scale for the
European market, on track to open in Q4. Store conversion started
with the first site, Strasbourg, converted to Tortilla in Q3 with
the next two sites scheduled for conversion in Q4.
|
ENQUIRIES
Tortilla Mexican Grill PLC
|
Via Houston
|
Emma Woods, Non-Executive
Chair
Andy Naylor, CEO
|
|
Maria Denny, CFO
|
|
|
|
Panmure Liberum Limited (Nominated Adviser, Sole
Broker)
|
Tel: 020 3100 2222
|
Andrew Godber
|
|
Edward Thomas
|
|
Nikhil Varghese
|
|
|
|
Houston (Public Relations) Kate Hoare
Kelsey Traynor
Ben Robinson
|
Tel: 0204 529 0549
Tortilla@houston.co.uk
|
|
|
|
|
|
|
|
|
About Tortilla Mexican Grill plc
Founded in 2007 by a San Francisco
duo, Tortilla is the Europe's largest fast-casual Mexican
restaurant brand. With 81 UK locations (of which 13 are franchise
stores), 32 in France (of which 19 are franchise stores) and 8
franchise stores in the Middle East, Tortilla serves 7 million+
meals annually, offering authentic California-style burritos, tacos
and salads.
Through the acquisition of Chilango
in the UK in 2022 and Fresh Burritos in France in 2024, as well as
franchise partnerships with SSP Group plc, Compass UK & Ireland
and Eathos, the brand continues to expand globally.
Tortilla breaks the mold of typical
takeaways, combining quick service with quality ingredients to
serve affordable, made-to-order meals in under 90 seconds, in cosy
environments fitting for lunch or dinner and a beer with friends.
The menu is fully customisable - there are thousands of flavour
combinations to try - with produce that's fresh, never frozen, 70%
plant-based and vegan-friendly, higher welfare meats and free from
artificial flavours or preservatives.
Emphasising sustainability, Tortilla
only uses recycled and recyclable packaging, 100% renewable
electricity and sends zero waste to landfill.
Headquartered in London, Tortilla
employs over 1,300 people.
More details at tortillagroup.co.uk
BUSINESS REVIEW
Overview
We are very proud of the positive
momentum we have driven throughout the business over the last six
months. The UK business had lost momentum at the start of the year,
and we had to make some big decisions to overhaul the trend. We
have driven the UK business forward by revitalising our food
offering and investing in people, brand awareness and technology.
It is encouraging to see the benefits of these investments, with
our in-store like-for-like sales steadily improving, from -6% in
March to +4% in September month to date.
In March we launched our
reinvigorated strategic vision 'Tortilla's Vital Five' clearly
defining the initiatives through which we will drive profitable
growth in the years ahead as we continue to
expand the Tortilla brand, both in the UK and overseas. Early
milestones achieved against these plans have included; the
successful review of our delivery strategy which has driven
improved profitability on delivery sales following the switch to a
dual platform; significant investment in our food offering with a
number of improvements rolled out across our stores year to date,
now driving encouraging results with improved LFL sales; and, of
course, the announcement of the landmark strategic acquisition
Fresh Burritos, which provides us with a foothold in Europe through
the acquisition of 13 company owned stores across key French
cities, the franchise rights to the Fresh
Burritos brand and the network of 19 franchised locations,
and a platform from which we can expand our
franchise portfolio across Europe.
As previously guided, the full
impacts of these initiatives are not expected to start to be
realised in our numbers until later in the year, however it is
encouraging to see early signs of progress in several areas as we
continue to position the Group to drive more profitable growth in
the years ahead.
Strategic Progress Against
The 'Tortilla Vital 5'
Improve UK Profitability
A key area of focus for the Group is
the improvement of UK profitability. The excellent work done across
the Group in the prior year to improve efficiencies, enhance
purchasing power and supplier relationships have underpinned
stronger year on year profit conversion. Gross
margin improved by 70bps during H1 and we
are well positioned to realise the full year benefit of these cost
saving initiatives in FY24 as planned. We have continued to
strongly manage fixed costs during the period and in the longer run
we expect to see potential to leverage efficiencies and purchasing
power even further as the business grows.
We are also pleased with the early
results of our strategic review of our delivery strategy, which saw
Tortilla condense to a dual delivery platform. Whilst as
anticipated, this transition was expected to have an impact on
sales volumes, it is pleasing to see the positive impact on margins
which ultimately underpinned the adjusted EBITDA (pre-IFRS) result
of £1.8m for H1. This was in line with the prior year despite the
expected £1.2m revenue decline following the delivery
change.
As outlined at the time of our
Annual Results for FY23, whilst we remain focused on delivering
growth through new store openings, we are focused on targeting
Grade A, higher traffic locations in major cities moving forward
and therefore expect the pace of own openings to reflect these
stringent investment criteria. During the first half of the year,
we were pleased to open Manchester Arndale in May along with two
further franchise sites. We also completed on the planned closure
of one delivery kitchen in H1. Following the period end we have
also closed our Nottingham Clumber site as part of our estate
rationalisation management.
Invest in brand to drive growth
The first six months of the year
have seen further investment in food and menu development to
drive continuous improvement to maintain
our market leading position, improve customer satisfaction and
drive sales. We were delighted with the success of a series of food
improvements to revitalise our core menu. These included the
introduction of the asado chicken, which has gained positive
customer sentiment online. We also made recipe adjustments to beans
and slow-cooked proteins to deliver better quality, flavour and
eating experience. These improvements were successfully rolled out
across our menus in Q2 and are already wielding encouraging
results. We have also invested in a new cooking method to introduce
a lower entry price product through the revamp of our quesadillas
and have been very encouraged by the early success with plans to
roll this out further in H2.
In June, we were also pleased to
welcome our new Director of Food, James Garland. James joins the
business from Honest Burgers, a business highly respected for food
quality, and brings a wealth of experience with him which will
undoubtably have a transformational impact on our food quality,
brand collaborations and innovation.
We see huge opportunity to drive
growth through increased investment in brand awareness. Since
the start of the new financial year, Tortilla brand awareness
increased to 23% in H1 FY24 (+4ppts over the last year) following a
sustained focus on targeted marketing initiatives. These have
included investment in a number of partnerships and collaborations
including a collaboration with Bleecker to celebrate National
Burger Day, celebrations for National Burrito Day (which saw us
reach an audience of over 14 million and drive over 27,000 people
into our stores), stunts, influencer collaborations, sports
partnerships and more. In August, we were also excited to
launch The Burrito Society, the new Tortilla loyalty app. The app
enables customers to collect stamps, unlock rewards, order ahead
and find their nearest Tortilla, as well as having exclusive perks.
The Tortilla app was ranked number two in most popular UK food apps
in the launch weekend and has seen rapid database growth with
+30,000 members since launch, now totalling 164,000 active members.
We look forward to driving further exclusive promotions over the
course of the year to continue to drive membership signups and
purchase frequency.
Invest in team and tech
In the first half of the year, we
have continued to strengthen our senior management team in support
of our future growth plans. Alongside the previously mentioned
appointment of our new Food Director, James Garland we were
delighted to have also confirmed several key appointments to our
Tortilla France management team, the details of which are outlined
below.
We place immense importance on the
development of our teams and are very proud of the career journeys
we are able to offer our colleagues. In H1 we launched our new
management development program across the business. We have been
really pleased with the uptake and look forward to supporting our
next generation of Tortilla store managers as they continue to
progress within the business.
From a technology perspective,
following the success of our first kiosk trial in London Wall last
year, we have continued with the roll out of self-order kiosks.
Seven additional sites have been fitted out with kiosks year to
date and early results have been very encouraging with average
order value increasing by +12% and significant improvements to
operational flow at these sites supporting an improved customer
experience.
Double down on franchise
We see significant strategic merit to accelerate our growth through
expanding our franchise network, both through existing and new
partnerships. We are proud of the high calibre portfolio of
existing partners in the UK, including SSP Group ("SSP") where we
are focussed on expansion across travel hub locations and Compass
Group ("Compass") where we are focused on higher education UK
campuses.
UK franchise stores continued to
excel in the first half of the year with multiple sales records
achieved across the Group's partnerships resulting in sales in the
first half of the year increasing by over 10% with new franchised
sites opened in the financial year to date including Leeds Train
Station (SSP) and Leicester (Compass). We expect our franchise
partners to open a further three stores in H2, so on track to
achieve the expected five for the full year. We are also delighted
to announce a 5-year extension of our development agreement with
SSP which will see us more than double our number of SSP
sites.
Looking ahead, we see significant
strategic merit to accelerate our growth through expanding our
franchise network, both through existing and new partnerships and
therefore we will evolve the mix of new openings to focus more
heavily on franchising whilst we take a more targeted approach on
the rollout of own stores, adding in primary locations where the
brand has high awareness.
Develop the brand internationally
On the 25 June 2024 the Group was
delighted to announce the strategic acquisition of Fresh Burritos,
the second largest fast-casual Mexican restaurant group in Europe,
and largest in France, for a total consideration of €3.95
million.
Whilst the UK will always remain at
the core of Tortilla, we recognise there is a huge opportunity to
expand in other markets overseas. This acquisition not only
provides the Group with an important footprint in France through a
portfolio of 13 company-owned leasehold sites in high quality
locations in Paris and other major French cities, and the franchise
rights to the Fresh Burritos brand and the
network of 19 franchised locations, but
also offers a springboard for franchise growth across
Europe.
Since the completion of the
acquisition on the 5 July we have been focussed on pushing ahead
with our integration plans and are pleased with the progress to
date. Alongside the acquisition we were pleased to announce plans
to open a fully-fitted-out 1400 sqm Central Production Kitchen
("CPK") in Lille France, enabling Tortilla to produce consistent
food at scale for the European market, mirroring its operations in
the UK and support any future expansion locations in nearby
countries. The Lille CPK is expected to be fully operational
towards the end of this calendar year.
As we continue to invest in our
French management team we were delighted to announce the
appointment of Eric Wauthier-Wurmser as Managing Director of
Tortilla France. Eric draws on a wealth of hospitality expertise
across Europe, including his most recent role as the Vice President
Operations & Franchise, at Groupe Le Duff, leading the Brioche
Doree brand and overseeing 350 restaurants. Further hires across
our French team include Enrique Esquivel who joins the team as
Supply Chain Director, bringing a wealth of experience in the
purchasing and supply chain management and drawing on over 25 years
in the sector.
The Group has post period end
created a European sub-board committee to oversee European
operations, chaired by Group Non-Executive Director and former YUM!
European Franchise Division CFO, Francesca Tiritiello. Also
appointed to the sub-board as a Non-Executive Director was Gilles
Boehringer, former VP of Development & Franchise for KFC
France. Our newly appointed Managing Director for France,
Eric Wauthier-Wurmser, and our Group CEO Andy
Naylor have also been appointed to the European sub-board
committee.
Finally, we are pleased to update
that the roll out of the rebrand of the Fresh Burritos stores under
the Tortilla brand is already underway with our first French site
in Strasbourg now officially converted to Tortilla, with two
further sites scheduled for Q4.
Environmental, Social and
Governance ("ESG")
ESG remains a key consideration for
the Group and we are delighted to update that the period
has also seen the roll out of the largest energy
project ever undertaken by Tortilla with the installation of a
state-of-the-art 60.68kWP solar PV system at our UK CPK. This will
lead to a reduction of 11 tonnes of carbon a year.
Tortilla has also implemented an AI
powered solution to manage plugged-in devices, significantly
reducing unnecessary energy consumption. Initially rolled out as a
trial across ten sites, this innovative approach achieved an
impressive 32% reduction in energy usage across the trial sites.
Following the successful trial, the Group plans to expand the
implementation across all sites over the next six months, aiming
for even greater energy efficiency and sustainability.
Finally, the Board would like to
take this opportunity to thank the entire team at Tortilla for
their continued hard work, creativity and dedication. The spirit
across the business is fantastic and has been instrumental to the
Group's continued success over the last six months.
FINANCIAL REVIEW
Revenue
In H1 FY24 revenue decreased by 3.7%
to £31.5m (H1 FY23 £32.7m). This was attributable to the following
factors:
· In
February 2024, Tortilla made a strategic move from a multiple to a
dual delivery platform to improve the profitability of the delivery
channel. Whilst this has caused the LFL delivery sales to drop by
10.2% in H1, the profit conversion has improved and has generated
an enhancement in EBITDA derived from delivery sales in H1 of £0.5m
vs H1 FY23.
· The
closure of three delivery kitchens Balham, Peckham and Wood Green
(H1 FY23 £0.8m revenue) due to the contraction of the delivery
market following the end of the Covid-19 pandemic.
· In-store LFL sales -3.6% due to a challenging trading
environment in H1 with low footfall in shopping centres, retail
parks and high streets, and the impact of the Group's revised
strategy only starting to drive improved LFL sales towards the end
of H1.
Gross profit margin
Gross profit margin increased by
0.7% to 77.7% in H1 FY24 (H1 FY23 77.0%).
The improved margin was driven by
competitive tenders on our supply contracts negotiated last year,
which were secured for fixed periods of time at favourable prices
compared to H1 FY23.
Administrative expenses
Administrative expenses decreased by
5% to £23.8m (H1 FY23: £25.0m). As a percentage of revenue,
administrative expenses were 75.5% in H1 FY24, improved versus
76.3% in H1 FY23. This was driven by a reduction in the cost of
share-based payments as well as more favourable delivery commission
rates secured.
Adjusted EBITDA (pre-IFRS 16)
Adjusted EBITDA (pre-IFRS 16) is the
key performance metric that the Group utilises to assess the
underlying trading performance. A reconciliation of this measure
compared to profit from operations is as follows:
|
H1 FY24
|
H1 FY23
|
|
£m
|
£m
|
|
|
|
Adjusted EBITDA (pre-IFRS 16)
|
1.8
|
1.8
|
|
|
|
Pre-opening costs
|
(0.1)
|
(0.3)
|
Share-based payments
|
0.3
|
(0.2)
|
Depreciation and
amortisation
|
(2.0)
|
(1.9)
|
Exceptional items
|
(0.1)
|
(0.1)
|
IFRS 16 adjustment
|
0.8
|
0.9
|
|
|
|
Profit from operations
|
0.7
|
0.2
|
Adjusted EBITDA (pre-IFRS 16) of
£1.8m was generated in H1 FY24, in line with that generated in H1
FY23. Given the decrease in sales, this reflects improved
underlying profitability achieved both through margin improvements
and strategically moving to a dual delivery platform.
These improvements to profit
conversion are expected to continue through H2 FY24.
Finance expense
Finance expense of £1.0m is
comprised of £0.8m of interest charged in relation to Right of Use
assets (a consequence of the accounting treatment of leases under
IFRS 16) and £0.2m of interest for the debt facility that the Group
has in place.
Cash flow and net cash
The Group closed the Period with an
adjusted net debt position of £3.3m, excluding the lease
liabilities arising from application of IFRS 16. In H1 FY24, a
further £4.2m was drawn down from the existing debt facility to
fund the Fresh Burritos acquisition, with the majority to be paid
out in H2 FY24. At period end, a total of £7.2m was drawn from our
£10m credit facility with Santander, agreed to September FY26 A
reconciliation of the movement in adjusted net debt between the
start and end of the period is as follows:
Opening balance
|
(£1.3m)
|
Adjusted EBITDA (pre-IFRS
16)
|
£1.8m
|
Capital expenditure for new
stores
|
(£0.5m)
|
Investment in product, technology
and CPK
|
(£0.4m)
|
Maintenance capex
|
(£1.2m)
|
Cash outflow due to Fresh Burritos
acquisition
|
(£0.8m)
|
Net interest paid
|
(£0.1m)
|
Pre-opening and exceptional
costs
|
(£0.2m)
|
Working capital movement
|
(£0.6m)
|
Closing balance
|
(£3.3m)
|
Dividend
The Board did not recommend an
interim dividend for FY24. In line with the previously stated
policy, the Group's capital will be focused on growth over the
coming years with the dividend policy subject to re-assessment
going forward.
CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME
For the period ended 30 June
2024
|
|
Unaudited
|
Unaudited
|
|
|
26 weeks
ended
|
26 weeks
ended
|
|
|
30 June
2024
|
2 July 2023
|
|
Note
|
£
|
£
|
Revenue
|
|
31,546,043
|
32,745,623
|
Cost of sales
|
|
(7,028,772)
|
(7,534,184)
|
Gross profit
|
|
24,517,271
|
25,211,439
|
Administrative expenses
|
|
(23,819,554)
|
(24,970,307)
|
Profit from operations
|
3
|
697,717
|
241,132
|
Finance income
|
4
|
23,863
|
12,914
|
Finance expense
|
4
|
(956,625)
|
(869,153)
|
Loss before tax
|
|
(235,045)
|
(615,107)
|
Tax charge
|
|
-
|
(3,402)
|
Loss for the period and comprehensive income attributable to
equity holders of the parent company
|
|
(235,045)
|
(618,509)
|
Earnings per share for profit attributable to the owners of
the parent during the period
|
|
|
|
Basic and diluted (pence)
|
5
|
(0.6)
|
(1.6)
|
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
At
30 June 2024
|
|
Unaudited
|
Unaudited
|
Audited
|
|
|
At
30 June 2024
|
At
2 July 2023
|
At
31 December 2023
|
|
Note
|
£
|
£
|
£
|
Non-current assets
|
|
|
|
|
Intangible assets
|
6
|
2,624,886
|
2,629,623
|
2,627,039
|
Right-of-use assets
|
7
|
29,861,287
|
30,836,951
|
29,520,494
|
Property, plant and
equipment
|
8
|
14,175,125
|
14,073,657
|
14,119,801
|
Total non-current assets
|
|
46,661,298
|
47,540,231
|
46,267,334
|
|
|
|
|
|
Current assets
|
|
|
|
|
Inventories
|
|
321,329
|
376,641
|
358,861
|
Trade and other
receivables
|
9
|
2,909,017
|
2,775,126
|
3,135,075
|
Cash and cash equivalents
|
|
3,844,326
|
1,327,470
|
1,644,674
|
Total current assets
|
|
7,074,672
|
4,479,237
|
5,138,610
|
|
|
|
|
|
Total assets
|
|
53,735,970
|
52,019,468
|
51,405,944
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
Trade and other payables
|
10
|
8,098,460
|
9,334,177
|
9,749,505
|
Lease liabilities
|
7
|
6,077,235
|
5,762,578
|
5,670,902
|
Total current liabilities
|
|
14,175,695
|
15,096,755
|
15,420,407
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
Lease liabilities
|
7
|
29,429,493
|
30,801,995
|
29,532,937
|
Loans and borrowings
|
|
7,158,291
|
2,939,751
|
2,949,021
|
Deferred taxation
|
|
617,696
|
-
|
617,696
|
Total non-current liabilities
|
|
37,205,480
|
33,741,746
|
33,099,654
|
|
|
|
|
|
Total liabilities
|
|
51,381,175
|
48,838,501
|
48,520,061
|
|
|
|
|
|
Net
assets
|
|
2,354,795
|
3,180,967
|
2,885,883
|
|
|
|
|
|
Equity attributable to equity holders of the
company
|
|
|
|
|
Called up share capital
|
|
386,640
|
386,640
|
386,640
|
Share premium account
|
|
4,433,250
|
4,433,250
|
4,433,250
|
Merger reserve
|
|
4,793,170
|
4,793,170
|
4,793,170
|
Share based payment
reserve
|
|
543,935
|
661,028
|
839,978
|
Retained earnings
|
|
(7,802,200)
|
(7,093,121)
|
(7,567,155)
|
Total equity
|
|
2,354,795
|
3,180,967
|
2,885,883
|
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
For
the period ended 30 June 2024
|
|
Share
capital
|
Share
premium
|
Merger
reserve
|
Share-based payment
reserve
|
Retained
earnings
|
Total
|
|
|
£
|
£
|
£
|
£
|
£
|
£
|
|
|
|
|
|
|
|
|
Equity at 1 January 2023
|
|
386,640
|
4,433,250
|
4,793,170
|
452,535
|
(6,474,612)
|
3,590,983
|
|
|
|
|
|
|
|
|
Profit for the period
|
|
-
|
-
|
-
|
-
|
(618,509)
|
(618,509)
|
Share-based payments
|
|
-
|
-
|
-
|
208,493
|
-
|
208,493
|
|
|
|
|
|
|
|
|
Equity at 2 July 2023
|
|
386,640
|
4,433,250
|
4,793,170
|
661,028
|
(7,093,121)
|
3,180,967
|
|
|
|
|
|
|
|
|
Loss for the period
|
|
-
|
-
|
-
|
-
|
(474,034)
|
(474,034)
|
Share-based payments
|
|
-
|
-
|
-
|
178,950
|
-
|
178,950
|
|
|
|
|
|
|
|
|
Equity at 31 December 2023
|
|
386,640
|
4,433,250
|
4,793,170
|
839,978
|
(7,567,155)
|
2,885,883
|
|
|
|
|
|
|
|
|
Profit for the period
|
|
-
|
-
|
-
|
-
|
(235,045)
|
(235,045)
|
Share-based payments
|
|
-
|
-
|
-
|
(296,043)
|
-
|
(296,043)
|
|
|
|
|
|
|
|
|
Equity at 30 June 2024
|
|
386,640
|
4,433,250
|
4,793,170
|
543,935
|
(7,802,200)
|
2,354,795
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENT OF CASH FLOWS
For
the period ended 30 June 2024
|
|
Unaudited
|
Unaudited
|
|
|
|
26 weeks
ended
|
26 weeks
ended
|
|
|
|
30 June
2024
|
2 July 2023
|
|
|
Note
|
£
|
£
|
|
Operating activities
|
|
|
|
|
Profit after tax
|
|
(235,045)
|
(618,509)
|
|
|
|
|
|
|
Adjustments for:
|
|
|
|
|
Share based payments
|
|
(296,043)
|
208,493
|
|
Net finance expense
|
4
|
144,594
|
105,303
|
|
Finance cost on lease
liabilities
|
4
|
788,168
|
750,936
|
|
Amortisation of intangible
assets
Depreciation of right to use
assets
|
6
7
|
2,153
2,231,155
|
2,582
2,177,598
|
|
Depreciation of property, plant and
equipment
|
8
|
1,995,873
|
1,812,912
|
|
Decrease in inventories
|
|
37,532
|
20,442
|
|
Decrease/(increase) in trade and
other receivables
|
|
226,058
|
(581,249)
|
|
(Decrease)/increase in trade and
other payables
|
|
(1,651,045)
|
224,105
|
|
|
|
|
|
|
|
|
|
|
|
Cash generated from operations
|
|
3,243,400
|
4,102,613
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
Interest received
|
4
|
23,862
|
12,914
|
|
Purchase of property, plant and
equipment
|
8
|
(2,051,196)
|
(2,165,468)
|
|
|
|
|
|
|
Net
cash used by investing activities
|
|
(2,027,334)
|
(2,152,554)
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
Payments made in respect of lease
liabilities
|
7
|
(3,057,614)
|
(2,889,443)
|
|
Interest paid
|
|
(158,800)
|
(108,946)
|
|
Drawdown of loan
|
|
4,200,000
|
-
|
|
|
|
|
|
|
Net
cash generated from/(used by) financing
activities
|
|
983,586
|
(2,998,389)
|
|
|
|
|
|
|
Net
increase/(decrease) in cash and cash equivalents
|
|
2,199,652
|
(1,048,330)
|
|
|
|
|
|
|
Cash and cash equivalents at the
beginning of period
|
|
1,644,674
|
2,375,800
|
|
|
|
|
|
|
Cash and cash equivalents at the end of
period
|
|
3,844,326
|
1,327,470
|
|
NOTES TO THE CONSOLIDATED FINANCIAL
INFORMATION
1. General
information
Tortilla Mexican Grill plc, the
"Company" together with its subsidiaries, "the Group", is a public
limited company whose shares are publicly traded on the Alternative
Investment Market ("AIM") and is incorporated and domiciled in the
United Kingdom and registered in England and Wales.
The registered address of Tortilla
Mexican Grill plc and all subsidiaries is 142-144 New Cavendish
Street, London, W1W 6YF, United Kingdom.
The Group's principal activity is
the operation and management of restaurants trading under the
Tortilla brand both within the United Kingdom and the Middle East
and under the Chilango brand in the United Kingdom.
2. Accounting
policies
Basis of preparation
The consolidated interim
financial information has been prepared in
accordance with International Financial Reporting Standards,
International Accounting Standards and Interpretations
(collectively IFRSs), as adopted by UK international accounting
standards.
The Group's Annual Report and
Accounts for the period ended 29 December 2024 are expected to be
prepared under IFRS.
The comparative financial
information for the period ended 31 December 2023 in this interim
report does not constitute statutory accounts for that period under
435 of the Companies Act 2006.
Statutory accounts for the period
ended 31 December 2023 have been delivered to the Registrar of
Companies.
The auditors' report on the
statutory accounts for 31 December 2023 was unqualified, did not
draw attention to any matters by way of emphasis, and did not
contain a statement under 498(2) or 498(3) of the Companies Act
2006.
Significant accounting policies
The consolidated interim financial
information has been prepared in accordance with accounting
policies that are consistent with the Group's Annual Report and
Accounts for the period ended 31 December 2023 which is published
on the Tortilla website, located at www.tortillagroup.co.uk. At the
date of authorisation of this financial information, certain new
standards, amendments and interpretations to existing standards
applicable to the Group have been published but are not yet
effective and have not been adopted early by the Group. The impact
of these standards is not expected to be material.
In adopting the going concern basis
for preparing these financial statements, the Directors have
considered the business model and strategies, as well as taking
into account the current cash position and facilities.
Based on the Group's cash flow
forecasts, the Directors are satisfied that the Group will be able
to operate within the level of its current facilities for the
foreseeable future, a period of at least twelve months from the
date of this report. In making this assessment, the Directors have
made a specific analysis of the impact of both the inflationary
pressures currently affecting the industry as well as consumers,
and the impact of a potential recession.
Accordingly, the Directors consider
it appropriate for the Group to adopt the going concern basis in
preparing these financial statements.
3. Profit from
operations
Profit from operations is stated
after charging:
|
|
Unaudited
|
Unaudited
|
|
|
26 weeks
ended
|
26 weeks
ended
|
|
|
30 June
2024
|
2 July 2023
|
|
|
£
|
£
|
|
|
|
|
Depreciation and
amortisation
|
|
4,200,147
|
3,993,091
|
Variable lease payments
|
|
218,752
|
229,485
|
Inventories - amounts charged as an
expense
|
|
7,028,772
|
7,534,184
|
Staff costs
|
|
10,733,161
|
10,815,498
|
Share option
(release)/expense
|
|
(261,879)
|
208,493
|
Pre-opening costs
|
|
74,422
|
175,942
|
Exceptional items
|
|
71,301
|
125,544
|
Bank arrangement fee
amortisation
|
|
9,270
|
9,270
|
|
|
|
|
Pre-opening costs
|
|
|
|
|
|
|
|
|
|
Unaudited
|
Unaudited
|
|
|
26 weeks
ended
|
26 weeks
ended
|
|
|
30 June
2024
|
2 July 2023
|
|
|
£
|
£
|
Pre-opening costs
|
|
74,422
|
175,942
|
Number of site openings in
period
|
|
1
|
4
|
The Group reports costs incurred
prior to the opening of a site as a separate expense and excludes
these from the calculation of adjusted EBITDA. This approach is in
line with the standard industry practice and the methodology used
by the Group's bank for the purposes of assessing covenant
compliance. The Directors view this as a better way to analyse the
underlying performance of the Group since it excludes costs which
are not trading related.
4. Finance income and
expenses
|
|
Unaudited
|
Unaudited
|
|
|
26 weeks
ended
|
26 weeks
ended
|
|
|
30 June
2024
|
2 July 2023
|
|
|
£
|
£
|
Finance income
|
|
|
|
Bank interest income
|
|
23,863
|
12,914
|
|
|
|
|
Finance expense
|
|
|
|
Bank loan interest
expense
|
|
168,457
|
118,217
|
Finance cost on lease
liabilities
|
|
788,168
|
750,936
|
|
|
956,625
|
869,153
|
5. Earnings per
share
Basic earnings per share is
calculated by dividing the profit attributable to equity
shareholders by the weighted average number of shares outstanding
during the period.
|
|
Unaudited
|
Unaudited
|
|
|
26 weeks
ended
|
26 weeks
ended
|
|
|
30 June
2024
|
2 July 2023
|
|
|
£
|
£
|
Profit
|
|
|
|
Profit used in calculating basic and
diluted profit
|
|
(235,045)
|
(618,509)
|
|
|
|
|
Number of shares
|
|
|
|
Weighted average number of shares
for the purpose of basic and diluted earnings per share
|
|
38,664,031
|
38,664,031
|
|
|
|
|
Basic and diluted earnings per share (p)
|
|
(0.6)
|
(1.6)
|
Due to the nature of the options
granted under the long-term incentive plan, they are considered to
be contingently issuable shares and therefore have no dilutive
effect.
6. Intangible assets
|
Computer
Software
|
Goodwill
|
Total
|
|
|
£
|
£
|
£
|
|
|
|
|
|
|
Cost
|
|
|
|
|
At 31 December 2023
|
15,500
|
2,624,886
|
2,640,386
|
|
|
|
|
|
|
Additions
|
-
|
-
|
-
|
|
Disposals
|
-
|
-
|
-
|
|
|
|
|
|
|
At 30 June 2024
(unaudited)
|
15,500
|
2,624,886
|
2,640,386
|
|
|
|
|
|
|
Amortisation
|
|
|
|
|
|
|
|
|
|
At 31 December 2023
|
13,347
|
-
|
13,347
|
|
Amortisation charge
|
2,153
|
-
|
2,153
|
|
On disposals
|
-
|
-
|
-
|
|
|
|
|
|
|
At 30 June 2024
(unaudited)
|
15,500
|
-
|
15,500
|
|
|
|
|
|
|
Net
book value
|
|
|
|
|
|
|
|
|
|
At
30 June 2024 (unaudited)
|
-
|
2,624,886
|
2,624,886
|
|
At
31 December 2023
|
7,319
|
2,624,886
|
2,627,039
|
|
|
|
|
|
|
7. Leases
Right-of-use assets
|
|
£
|
|
Lease liabilities
|
|
£
|
|
|
|
|
|
|
|
At 1 January 2023
|
|
31,035,358
|
|
At 1 January 2023
|
|
(36,723,889)
|
|
|
|
|
|
|
|
Additions
|
|
2,196,406
|
|
Additions
|
|
(2,196,406)
|
Depreciation
|
|
(2,177,598)
|
|
Interest expense
|
|
(750,936)
|
Impairment
|
|
-
|
|
Lease payments
|
|
2,889,443
|
Disposals
|
|
(217,215)
|
|
Disposals
|
|
217,215
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At
2 July 2023 (unaudited)
|
|
30,836,951
|
|
At
2 July 2023 (unaudited)
|
|
(36,564,573)
|
|
|
|
|
|
|
|
At 31 December 2023
|
|
29,520,494
|
|
At 31 December 2023
|
|
(35,203,839)
|
|
|
|
|
|
|
|
Additions
|
|
2,571,948
|
|
Additions
|
|
(2,572,335)
|
Depreciation
|
|
(2,231,155)
|
|
Interest expense
|
|
(788,168)
|
Impairment
|
|
-
|
|
Lease payments
|
|
3,057,614
|
Disposals
|
|
-
|
|
Disposals
|
|
-
|
|
|
|
|
|
|
|
At
30 June 2024 (unaudited)
|
|
29,861,287
|
|
At
30 June 2024 (unaudited)
|
|
(35,506,728)
|
8. Property, plant and
equipment
|
Leasehold
|
Plant and
|
Furniture,
fittings
|
|
|
Improvements
|
machinery
|
and
equipment
|
Total
|
|
£
|
£
|
£
|
£
|
Cost
|
|
|
|
|
At 31 December 2023
|
17,992,372
|
5,229,185
|
7,505,962
|
30,727,519
|
|
|
|
|
|
Additions
|
641,240
|
719,804
|
690,152
|
2,051,196
|
Disposals
|
-
|
-
|
-
|
-
|
|
|
|
|
|
At 30 June 2024
(unaudited)
|
18,633,612
|
5,948,989
|
8,196,114
|
32,778,715
|
|
|
|
|
|
Depreciation
|
|
|
|
|
At 31 December 2023
|
9,562,954
|
3,060,866
|
3,983,898
|
16,607,718
|
|
|
|
|
|
Charge for year
|
618,052
|
372,211
|
1,005,609
|
1,995,872
|
On disposals
|
-
|
-
|
-
|
-
|
|
|
|
|
|
At 30 June 2024
(unaudited)
|
10,181,006
|
3,433,077
|
4,989,507
|
18,603,590
|
|
|
|
|
|
Net
book value
|
|
|
|
|
At
30 June 2024 (unaudited)
|
8,452,606
|
2,515,912
|
3,206,607
|
14,175,125
|
At
31 December 2023
|
8,429,418
|
2,168,319
|
3,522,064
|
14,119,801
|
9. Trade and other
receivables
|
|
Unaudited
|
Unaudited
|
|
|
At
|
At
|
|
|
30 June
2024
|
2 July 2023
|
|
|
£
|
£
|
|
|
|
|
Trade debtors
|
|
498,221
|
868,124
|
Other debtors
|
|
1,183,043
|
1,249,845
|
Prepayments and accrued
income
|
|
1,227,753
|
657,157
|
|
|
|
|
|
|
2,909,017
|
2,775,126
|
Trade debtors primarily relate to
sales due from third party delivery providers and these are settled
the week immediately following the week in which the sale was
recorded. There are also amounts owed by the Group's franchise
partners, which are due within 30 days of the end of the
period.
Other debtors consists of deposits
held by third parties, generally landlords, and amounts accrued but
not yet invoiced to third parties. These amounts not invoiced are
franchise income and produce from the Group's central kitchen which
is sold and bought back to the Group's main food supplier, who
provides the distribution across the Group's estate.
The Group held no collateral against
these receivables at the balance sheet dates. The Directors
consider that the carrying amount of receivables are recoverable in
full and that any expected credit losses are immaterial.
Prepayments and accrued income at H1
FY24 includes £0.9m relating to the Fresh Burritos
acquisition.
10. Trade and other payables
|
|
Unaudited
|
Unaudited
|
|
|
At
|
At
|
|
|
30 June
2024
|
2 July 2023
|
|
|
£
|
£
|
|
|
|
|
Trade payables
|
|
2,057,430
|
2,483,656
|
Other taxation and social
security
|
|
1,850,723
|
1,929,037
|
Other payables
|
|
930,490
|
891,460
|
Accruals and deferred
income
|
|
3,259,817
|
4,030,024
|
|
|
|
|
|
|
8,098,460
|
9,334,177
|
IFRS
Comparison to UK GAAP
The Group applied IFRS for the first
time in the 52-week period ending 2 January 2022. The Group applied
IFRS 16 using the modified retrospective approach, with the date of
initial application of 1 January 2018 and has restated its results
for comparative period as if the Group had always applied the new
standard.
|
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|
|
UK
GAAP
|
|
IFRS
|
UK
GAAP
|
|
IFRS
|
|
|
26 weeks
ended
|
IFRS 16
|
26 weeks
ended
|
26 weeks
ended
|
IFRS 16
|
26 weeks
ended
|
|
|
30 June
2024
|
Transition
|
30 June
2024
|
2 July 2023
|
Transition
|
2 July 2023
|
|
|
£
|
£
|
£
|
£
|
£
|
£
|
|
|
|
|
|
|
|
|
Revenue
|
|
31,546,043
|
-
|
31,546,043
|
32,745,623
|
-
|
32,745,623
|
Cost of sales
|
|
(7,087,782)
|
59,010
|
(7,028,772)
|
(7,534,184)
|
-
|
(7,534,184)
|
|
|
|
|
|
|
|
|
Gross profit
|
|
24,458,261
|
59,010
|
24,517,271
|
25,211,439
|
-
|
25,211,439
|
|
|
|
|
|
|
|
|
Other operating income
|
|
-
|
-
|
-
|
-
|
-
|
-
|
Administrative expenses
|
|
(24,547,964)
|
728,410
|
(23,819,554)
|
(25,869,027)
|
898,720
|
(24,970,307)
|
|
|
|
|
|
|
|
|
Profit/(loss) from operations
|
|
(89,703)
|
787,420
|
697,717
|
(657,588)
|
898,720
|
241,132
|
Adjusted EBITDA
|
|
1,769,489
|
3,021,489
|
4,790,978
|
1,773,722
|
2,979,750
|
4,753,472
|
Pre-opening costs
|
|
(88,293)
|
13,871
|
(74,422)
|
(266,104)
|
90,162
|
(175,942)
|
Share based payments
|
|
261,879
|
-
|
261,879
|
(208,493)
|
-
|
(208,493)
|
Depreciation and
amortisation
|
|
(1,952,207)
|
(2,247,940)
|
(4,200,147)
|
(1,821,899)
|
(2,171,192)
|
(3,993,091)
|
Exceptional items
|
|
(71,301)
|
-
|
(71,301)
|
(125,544)
|
-
|
(125,544)
|
Non-trading costs
|
|
(9,270)
|
-
|
(9,270)
|
(9,270)
|
-
|
(9,270)
|
|
|
|
|
|
|
|
|
|
|
(89,703)
|
787,420
|
697,717
|
(657,588)
|
898,720
|
241,132
|
|
|
|
|
|
|
|
|
Finance income
|
|
23,863
|
-
|
23,863
|
12,914
|
-
|
12,914
|
Finance expense
|
|
(168,457)
|
(788,168)
|
(956,625)
|
(118,217)
|
(750,936)
|
(869,153)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit/(loss) before tax
|
|
(234,297)
|
(748)
|
(235,045)
|
(762,891)
|
147,784
|
(615,107)
|
|
|
|
|
|
|
|
|
Tax charge
|
|
-
|
-
|
-
|
(3,402)
|
-
|
(3,402)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit/(loss) for the period and comprehensive income
attributable to equity holders of the parent
company
|
|
(234,297)
|
(748)
|
(235,045)
|
(766,293)
|
147,784
|
(618,509)
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|
|
UK GAAP
|
|
IFRS
|
UK GAAP
|
|
IFRS
|
|
|
26 weeks
ended
|
IFRS 16
|
26 weeks
ended
|
26 weeks
ended
|
IFRS 16
|
26 weeks
ended
|
|
|
30 June
2024
|
Transition
|
30 June
2024
|
2 July 2023
|
Transition
|
2 July 2023
|
|
|
£
|
£
|
£
|
£
|
£
|
£
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
Intangible assets
|
|
2,624,886
|
-
|
2,624,886
|
2,629,623
|
-
|
2,629,623
|
Right-of-use assets
|
|
-
|
29,861,287
|
29,861,287
|
-
|
30,836,951
|
30,836,951
|
Property, plant and
equipment
|
|
13,675,152
|
499,973
|
14,175,125
|
13,379,173
|
694,484
|
14,073,657
|
Total non-current assets
|
|
16,300,038
|
30,361,260
|
46,661,298
|
16,008,796
|
31,531,435
|
47,540,231
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
Inventories
|
|
321,329
|
-
|
321,329
|
376,641
|
-
|
376,641
|
Trade and other
receivables
|
|
3,983,553
|
(1,074,536)
|
2,909,017
|
4,013,124
|
(1,237,998)
|
2,775,126
|
Cash and cash equivalents
|
|
3,844,326
|
-
|
3,844,326
|
1,327,470
|
-
|
1,327,470
|
Total current assets
|
|
8,149,208
|
(1,074,536)
|
7,074,672
|
5,717,235
|
(1,237,998)
|
4,479,237
|
|
|
|
|
|
|
|
|
Total assets
|
|
24,449,246
|
29,286,724
|
53,735,970
|
21,726,031
|
30,293,437
|
52,019,468
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
Trade and other payables
|
|
9,769,054
|
(1,670,594)
|
8,098,460
|
11,186,622
|
(1,852,445)
|
9,334,177
|
Lease liabilities
|
|
-
|
6,077,235
|
6,077,235
|
-
|
5,762,578
|
5,762,578
|
Total current liabilities
|
|
9,769,054
|
4,406,641
|
14,175,695
|
11,186,622
|
3,910,133
|
15,096,755
|
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
Lease liabilities
|
|
-
|
29,429,493
|
29,429,493
|
-
|
30,801,995
|
30,801,995
|
Loans and borrowings
|
|
7,158,291
|
-
|
7,158,291
|
2,939,751
|
-
|
2,939,751
|
Deferred taxation
|
|
617,696
|
-
|
617,696
|
-
|
-
|
-
|
Total non-current liabilities
|
|
7,775,987
|
29,429,493
|
37,205,480
|
2,939,751
|
30,801,995
|
33,741,746
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
17,545,041
|
33,836,134
|
51,381,175
|
14,126,373
|
34,712,128
|
48,838,501
|
|
|
|
|
|
|
|
|
Net
assets / (liabilities)
|
|
6,904,205
|
(4,549,410)
|
2,354,795
|
7,599,658
|
(4,418,691)
|
3,180,967
|
|
|
|
|
|
|
|
|
Equity attributable to equity holders of the
company
|
|
|
|
|
|
Called up share capital
|
|
386,640
|
-
|
386,640
|
386,640
|
-
|
386,640
|
Share premium account
|
|
4,433,250
|
-
|
4,433,250
|
4,433,250
|
-
|
4,433,250
|
Share merger reserve
|
|
4,793,170
|
-
|
4,793,170
|
4,793,170
|
-
|
4,793,170
|
Share based payment
reserve
|
|
543,935
|
-
|
543,935
|
661,028
|
-
|
661,028
|
Retained earnings
|
|
(3,252,790)
|
(4,549,410)
|
(7,802,200)
|
(2,674,430)
|
(4,418,691)
|
(7,093,121)
|
Total equity
|
|
6,904,205
|
(4,549,410)
|
2,354,795
|
7,599,658
|
(4,418,691)
|
3,180,967
|