FY24 Half Year Results Presentation
Released
Released
Announcement PDF
Integrated Research Limited (ASX:IRI)
FY2024 Half-Year Financial Results
22 February 2024
John Ruthven, CEO
Matthew Walton, CFO
We are IR
A leading global software
company providing
performance and experience
management solutions
for the world’s mission
critical ecosystems.
Real-time analytics, fast
troubleshooting, dynamic alerts,
comprehensive reporting and
customizable dashboards delivers a
seamless user experience across …
collaborate
highly complex and
expanding communications
environments
transact
increasingly complex and
expanding global payments
networks
infrastructure
business critical network
infrastructure
Blue Chip Customer Base
Long-term, high value relationships based on mission critical solutions
Tech | Telco
BFSI
Health | Gov | Edu
Retail |Industrial | Other
5/10 top telcos
6/10 top US banks
5/25 Fortune 500 top
companies
5/20 largest Australian
companies (market cap)
CEO Key Messages
Focus on growth leveraging improved working capital base
1. We have benefitted from the company’s strong renewal base and exercised cost discipline to improve
profitability and cash.
2. Transact and Infrastructure performed strongly, up significantly on pcp bolstered by several large contracts.
Whilst Collaborate headwinds persist; our focus is on larger enterprise with complex environments and
industry verticals where our value proposition is strongest.
3. Our improved cash position enables the pursuit of a product led growth agenda.
Half-Year Performance Review: Statutory (A$M)
TCV growth and expense reductions drive statutory results
38.4
40.8
REVENUE
6%
Dec-22
8.5
29%
EBITDA
Dec-22
32.4
Dec-22
Dec-23
CASH RECEIPTS FROM
CUSTOMERS
Dec-23
11.0
31.7
NET OPERATING
CASHFLOW
Dec-23
2%
1.0
Dec-22
18.6
3.4
239%
Dec-23
21.5
11.2
NPAT
248%
3.2
Dec-22
Dec-23
NET CASH
Jun-23
Dec-23
16%
Half-Year Performance Review: Proforma (A$M)
Proforma metrics are impacted by low new business and continued client/revenue churn
67.5
TOTAL CONTRACT
VALUE (TCV)
PROFORMA
SUBSCRIPTION REVENUE
38.9
41.3
Dec-22
Dec-23
34.1
32.9
6%
4%
Dec-22
38.1
PROFORMA REVENUE
Dec-22
ANNUAL RECURRING
REVENUE 1
PROFORMA
EBITDA
Dec-23
37.3
Dec-23
2%
64.0
5%
Dec-22
Dec-23
8.2
7.7
Dec-22
Dec-23
83%
87%
Dec-22
Dec-23
CASH CONVERSION
RATE 2
6%
4ppt
Note: Proforma revenue is a non-statutory alternate view of term licence and maintenance revenue (unaudited); refer to appendix for calculations
1. ARR (Annual Recurring Revenue) means monthly recurring revenue as of 31st of December multiplied by 12
2. Cash conversion rate equals cash receipts divided by proforma revenue
FY24 Key Priorities
YTD Summary Report
Priority
Status
Notes
Markets – continue growth momentum across all
regions
on plan
YTD TCV is ahead of pcp, and growth expected for the
full year.
New business – win more new business and expand
product footprint
behind plan
YTD, we have won 13 new customers, behind
expectation.
Existing customers – improve customer retention and
renewal yield
mixed
The renewal book exceeds prior year, now weighted to
H1. NRR improved from 92% to 95% on constant
currency.
Cost base – tightly manage to align with expected
developments in the trading environment.
on plan
H1 expense was down 21%; operating expense
expected to be down on prior year.
Product innovation – co-develop with customers to
reduce development cycles and validate use cases
on plan
Targeted approach to product development.
Financial – increase profitability and retain a strong
balance sheet
on plan
Statutory profits and cash expected to be up on the
prior year.
Financials
Revenue Analysis: TCV, Statutory, Proforma and RR
High Collaborate churn weighing on recurring revenue
60.0
•
Cloud related sales started in 2021,
reason why TCV and statutory
revenue gap narrowed from 2021
•
Proforma subscription revenue
reflects recurring revenues
•
Continued decline in proforma
subscription revenue and RR is
driven by “down-sell” experienced
in Collaborate
50.0
40.0
30.0
20.0
10.0
-
1.
2.
H1'18
H1'19
H1'20
H1'21
Proforma Subscription
RR
H1'22
H1'23
Statutory
RR (Recurring Revenue) means monthly recurring revenue as of 31st of December multiplied by 6
TCV means Total Contract Value – refer to appendix for definition
H1'24
TCV
Geographic and Product Revenue Analysis
Transact shows steady period on period growth, regional growth impacted by Collaborate
Geographic
Asia Pacific revenue - A$M
20
10
15
8
30
20
6
10
4
5
0
Americas - US$M
Europe revenue - £M
10
2
H1'18
H1'19
H1'20
H1'21
Proforma Subscription
RR
H1'22
H1'23
Statutory
H1'24
0
TCV
0
H1'18
H1'19
H1'20
H1'21
Proforma Subscription
RR
H1'22
H1'23
Statutory
H1'24
TCV
H1'18
H1'19
H1'20
H1'21
Proforma Subscription
RR
H1'22
H1'23
Statutory
H1'24
TCV
Product
Collaborate A$M
35
30
25
20
15
10
5
0
Infrastructure A$M
Transact A$M
12
10
8
6
4
2
H1'18
H1'19
H1'20
H1'21
Proforma Subscription
RR
H1'22
H1'23
Statutory **
H1'24
TCV
0
H1'18
H1'19
H1'20
H1'21
Proforma Subscription
RR
1. TCV by geography excludes services
2. Statutory revenue includes Testing services
3. RR (Recurring Revenue) means monthly recurring revenue as of 31st of December multiplied by 6
H1'22
H1'23
Statutory
H1'24
TCV
14
12
10
8
6
4
2
0
H1'18
H1'19
H1'20
H1'21
Proforma Subscription
RR
H1'22
H1'23
Statutory
H1'24
TCV
Revenue Analysis: ARR Summary
Headwinds continue offsetting growth and tailwinds
A$M
80
70
60
•
•
•
•
•
67.5
ARR Jun 2023
0.4
New logos
Collaborate
0.7
Upsell Collaborate
4.3
Downsell
Collaborate
2.1
Upsell T&I
1.9
Downsell T&I
0.7
Exchange rate
64.0
ARR Dec 2023
Total ARR decline of 5% to $64m driven by Collaborate
Collaborate down 10% - churn across all geographies
All regions experiencing losses
Upsell in T&I driven by Fiserv renewal
No significant new logos
ARR (Annual Recurring Revenue) means monthly recurring revenue as of 31st of December multiplied by 12
11
Operating Costs
Disciplined cost management reduced total operating costs by 21%
Product and Technology - A$M
Sales and marketing - A$M
50% 25
25
20
53%
40% 20
31%
20.2
30% 15
15
10
12.0
5
18%
6.7
0
Dec-22
Dec-23
Adopted a more balanced and
disciplined approach to
innovation investments aligned
to value drivers.
19.0
20% 10
10%
0%
5
30%
50%
20
25%
40%
15
30%
10
20%
20%
0
Dec-22
•
Dec-23
15%
11%
8%
10%5
Expenses
•
51%
General and administration - A$M
60%
25
0% 0
5%
4.1
2.8
Dec-22
Dec-23
% of proforma revenue
Sales & marketing spend reflect
lower headcount versus prior
period.
•
10%
Costs reflect headcount
reduction and cost control
improvement.
0%
Half-Year Performance Review: Key Metrics
High recurring revenue and long duration renewals
Proforma Revenue
38.1m
11%
37.3m
12%
TCV Renewal & New
Contract Life
51%
38.9m
50%
59%
89%
88%
79%
34%
35%
16%
15%
13%
11%
10%
Dec-23
Dec-22
Dec-23
Dec-22
Dec-23
Dec-22
Recurring
Non Recurring
1 & 2 Yrs
• >80% of total proforma
FY21
revenue is recurring in
nature (multi-year non
FY22
cancellable licenses and
related maintenance)
41.3m
3 & 4 yrs
28%
5 yrs
• Average contract length
from sales during the
period was 4 years,
unchanged versus prior
year.
• Transact & Infrastructure
represented ~65% of the
contracts closed in H1.
Renewal
New & Capacity
Services
•
Stronger contracts
renewal period
•
New business and
capacity down on
pcp; 60% and 45%
respectively
•
Lower attach rate in
services
Net Cash Flow Analysis
Continued focus on disciplined cash management
60
32.4
50
27.7
A$M
40
1.3
30
0.5
18.6
20
21.5
10
0
Net cash
30 June 2023
•
Cash receipts from
customers
Cash paid to employees and
suppliers reduced by 7%
compared to last year. No
payments for capitalised
development in the first half.
Cash paid to suppliers
and employees
•
Cas
Income tax
FX, Interest & other
•
Net cash
31 Dec 2023
Continuous focus to improve
cashflow from operations by
reducing expenses and DSO.
14
EBITDA Cash Flow Bridge
Debtor factoring complete and working capital improvement due to lower expenses and better collections
A$M
20
11.0
3.3
10
Completed in
December 2023
7.7
2.1
0.9
0
EBITDA - statutory
Over-time revenue
conversion *
Proforma EBITDA
Historical debtor
factoring
Working capital change
1.3
Income taxes paid
3.4
Net cash from operations
* Over-time revenue conversion deducts “upfront” license fees and adds back the (“over-time”) amortised license component that relates to the reporting period.
Commission costs associated with this timing difference are also adjusted to ensure revenues and expenses are matched to the correct reporting period.
15
Balance Sheet
Strengthened cash balance
Period Ended (as at)
Jun 23
Dec 23
A$M
A$M
YoY
Strong balance sheet with
net cash of $21.5M and no
debt.
Cash and cash equivalents
18.6
21.5
16%
Trade and other receivables
63.5
68.1
7%
Intangible assets
0.0
0.0
-
Right-of-use assets
Trade receivables provide
a strong source of future
cashflow. High quality, low
doubtful debt risk.
0.0
0.3
-
All other assets
7.7
6.8
(12%)
Total assets
89.7
96.8
8%
Trade and other liabilities
7.9
7.0
(11%)
Borrowings
0.0
0.0
-
Net assets up 19% to $71m
– negligible intangible
assets
Provisions
4.4
3.3
(24%)
Tax liabilities
0.4
0.5
9%
Deferred revenue
14.1
12.3
(13%)
Lease and other liabilities
3.1
2.6
(16%)
Total liabilities
29.8
25.7
(14%)
Net assets
59.9
71.1
19%
Strategy & Product
Strategy progression
- embrace innovation: incubate
new ideas, new technologies in a
fast-fail environment
- adjacent new products
& product enhancements
- cash generation: $21.5M
- balance sheet: ▲19%
- profitability: $11.0M EBITDA
capital management
- explore synergistic M&A
opportunities
- partner to enter adjacent new
product areas and market
segments
growth options
- enhance business model:
optimise revenue model, GTM and
development for high-growth
- create new revenue streams:
new products for new markets
scale-up
Collaborate Customer Wins
Providing assurance for the mission critical services of our customers
Airbus (Europe)
CDW SP (USA)
3-year term
3-year term
New customer
Renewal & expansion
110,000 users
135,000 users
Solution: Collaborate UC Enterprise Server, Reporting Essentials, SBC,
Collaborate Video Collab Room
Solution: Full suite of IR's Collaborate products
Customer challenge: the "Smartphone For All" project emerged as a
main contender for IR and Cisco in this account. The project aims to
connect and engage all Airbus Commercial employees by simplifying
telephony solutions. Over the past two years, 17,000 smartphones have
been deployed, with more than half allocated to factory workers.
Notably, 40,000 landline phones have been collected, and 50,000
Cisco Jabber applications deactivated. The project is in progress.
Customer challenge: CDW provides critical services to strategic end
customers. IR Collaborate is an essential part of their managed services
that support their customers’ stringent KPIs.
CDW acquired some companies during the last few years. This renewal
positions us to continue growing our strategic partnership with CDW as
they standardize on practices and solutions across the newly
combined companies.
IR solution: IR's Collaborate product suite provides end-to-end visibility
of the multi-vendor ecosystem in one product.
IR solution: IR's Collaborate product suite provides CDW complete
migration assurance without disruption and more insights to allow
their business to run efficiently post-migration.
Transact Customer Wins
Ensuring reliability in today’s complex payments environments
Fiserv
Worldpay
Network International LLC
US, EU, LATAM, APAC
United States
Middle East
5-year term
5-year term
3-year term
Renewal and Expansion
Renewal
Renewal and Expansion
Solution: Transact and Infrastructure (inc. new
NonStop Business Insight solution)
Solution: Transact and Infrastructure
Solution: Transact and Infrastructure
Customer challenge: Fiserv is a leading global
provider of payments and financial services
and has been an IR customer since 1999.
Their challenge is to ensure that they deliver
superior value to their clients through leading
technology, targeted innovation and
excellence in everything that they do.
Customer challenge: Worldpay is the second
largest non-bank payments acquirer in the US,
processing well in excess of a billion
transactions per month. Their challenge was
ensuring that their merchant networks are
operating at over 99% uptime.
Customer challenge: NI is the largest
payments acquirer in the UAE and is
expanding into multiple countries within the
MEA region. As part of this expansion, they
are modernising their platforms to introduce
new payment types and services. Their
challenge was to provide reliable monitoring
for such a significant network expansion.
IR solution: Our latest Cards and NonStop
solutions are being used to provide Fiserv with
rapid notifications of networking problems, to
enable them to make better-informed
business decisions. These innovations were
instrumental in Fiserv’s decision to extend its
relationship with IR.
IR solution: Our Transact-Cards Plus solution is
deployed across Worldpay’s multiple payment
hubs to monitor the payment processing
environment and ensure that their use is
operating within expected SLA undertakings.
Transact has been Worldpay’s chosen
monitoring solution for the last 20 years.
IR solution: To resolve this challenge, NI chose
to extend its current IR solution by adding
Transact Real-Time payments monitoring and
upgrading to Transact’s Cards and NonStop
Plus solutions. These extensions enabled NI to
solve its complex monitoring needs all within a
single monitoring and analytics tool.
FY24 Key Priorities and
Outlook
FY24 Observations
Following the first half of FY24, IR makes the following observations regarding the current trading
year:
•
Customer sentiment remains steady, reinforcing the cautious optimism around business growth.
•
Renewals book expected to exceed the prior year, weighted to the first half of FY24, following
the closure of several large renewals in H1. Renewals now skewed towards Transact &
Infrastructure clients.
•
Collaborate churn expected to persist.
•
Current FY24 new business and upsell pipeline is up on pcp, weighted to Collaborate. Focus on
targeting larger enterprise customers across all products and geographies.
•
TCV growth expected in the Americas and Europe; Asia Pacific down on a strong pcp.
•
Year-end cash balance expected to be higher, assisted by increased sales, reset of the cost
base, and disciplined receivables collections.
CEO Key Messages
Focus on growth leveraging improved working capital base
1. We have benefitted from the company’s strong renewal base and exercised cost discipline to improve
profitability and cash.
2. Transact and Infrastructure performed strongly, up significantly on pcp bolstered by several large contracts.
Whilst Collaborate headwinds persist; our focus is on larger enterprise with complex environments and
industry verticals where our value proposition is strongest.
3. Our improved cash position enables the pursuit of a product led growth agenda.
Disclaimer
SUMMARY INFORMATION
This document and the associated transcript (together “the presentation”) has
been prepared by Integrated Research Limited (ABN 76 003 588 449) (IRI). The
presentation provides general background information about IRI's activities
current at the date of preparation. IRI is not responsible for updating, and does
not undertake to update, the presentation. It contains information in a
summary form and does not purport to be complete. It should be read in
conjunction with IRI's other announcements released to ASX (available at
www.asx.com au).
NOT INVESTMENT ADVICE
The information contained in the presentation does not constitute investment
or financial product advice or a recommendation to acquire shares or other
financial products. It does not take into account the investment objectives,
financial situation or needs of any particular investor. Investors should consider
these factors, with professional advice if appropriate, before making an
investment decision.
FINANCIAL INFORMATION
All dollar values are in Australian Dollars (A$) unless stated otherwise. All
financial information is presented in respect of the year ended 30 June 2022
unless stated otherwise. The presentation contains certain non-IFRS financial
measures that IRI believes is relevant and appropriate to understanding its
business. The presentation uses proforma subscription revenue, which is used
consistently without bias year on year for comparability and to present a clear
view of underlying results. The basis of preparation and a reconciliation to
statutory results is provided in the appendix to this presentation. A number of
figures, amounts and percentages in the presentation are subject to the effect
of rounding.
FORWARD LOOKING STATEMENTS
The presentation contains certain "forward-looking statements”. The words
“anticipate”, "believe", “expect”, "project", "forecast”, “estimate”, “likely”,
"intend”, “should", “could", "may", "target", “plan” and other similar
expressions are intended to identify forward-looking statements. Indications of,
and guidance on, future earnings and financial position and performance are
also forward-looking statements. While due care and attention has been used
in the preparation of forward-looking statements, they are not guarantees of
future performance and involve known and unknown risks, uncertainties,
assumptions and other factors, some of which are beyond the control of IRI,
that may cause actual results, conduct, performance or achievements to differ
materially from those expressed or implied in such statements. There can be no
assurance that the actual outcomes will not differ materially from these
statements. You are cautioned not to place undue reliance on forward-looking
statements, particularly in light of the current economic climate and the
significant volatility, uncertainty and disruption caused by the outbreak of
COVID-19. Neither IRI nor any other person gives any representation, warranty,
assurance or guarantee that the occurrence of the events expressed or implied
in any forward-looking statements in the presentation will actually occur. All
forward looking statements in the presentation reflect views only as at the date
of this presentation. Except as required by applicable law or the ASX Listing
Rules, IRI disclaims any obligation or undertaking to publicly update any
forward-looking statements, whether as a result of new information or future
events or otherwise.
PAST PERFORMANCE
Statements about past performance are not necessarily indicative of and
should not be relied upon as an indication of, future performance.
NOT AN OFFER
The presentation is for information purposes only and is not a prospectus,
product disclosure statement or other disclosure or offering document under
any law. The presentation does not constitute or contain an offer, invitation,
solicitation, recommendation, advice or recommendation with respect to issue,
purchase, or sale of any shares or financial products in any jurisdiction. The
presentation does not constitute an offer to sell, or a solicitation of an offer to
buy, any securities in the United States or to any 'US person’ (as defined in
Regulation S under the US Securities Act of 1933, as amended (Securities Act)
(US Person)). Securities may not be offered or sold in the United States or to US
Persons absent registration or an exemption from registration. IRI shares have
not been, and will not be, registered under the Securities Act or the securities
laws of any state or jurisdiction of the United States.
GENERAL
Each of IRI, its related bodies corporate and their respective affiliates, officers,
employees, agents and advisers, to the maximum extent permitted by law,
expressly disclaim any and all liability in respect of any expenses, losses,
damages or costs (including indirect or consequential loss) arising from or in
connection with this presentation or the information contained in or omitted
from it, including, without limitation, any liability arising from fault, negligence
or otherwise. No representation or warranty, express or implied, is made as to
the fairness, currency, accuracy, reliability or completeness of information
contained in the presentation. The information in the presentation remains
subject to change without notice.
Appendix
Annual Recurring Revenue - Analysis
All Products
Opening ARR
FX gain/(loss)
New logos
Upsell
Churn/Downsell
Closing ARR
Collaborate
Opening ARR
FX gain/(loss)
New logos
Upsell
Churn/Downsell
Closing ARR
T&I
Opening ARR
FX
New logos
Upsell
Churn/Downsell
Closing ARR
APAC
AUD
APAC
AUD
APAC
AUD
15.5
Americas
USD
28.2
0.2
0.5
(2.1)
14.0
0.1
1.2
(1.9)
27.7
7.1
Americas
USD
16.0
0.2
0.0
(0.9)
6.4
0.1
0.4
(1.7)
14.8
8.3
0
0.0
0.5
(1.2)
7.6
Americas
USD
12.2
0
0.0
0.8
(0.2)
12.9
Consolidated
AUD
4.5
67.5
(0.7)
0.0
0.4
0.2
2.8
(0.6)
(6.1)
4.2
64.0
Europe
GBP
Europe
GBP
YoY
Growth
-1%
1%
4%
-9%
-5%
Consolidated
AUD
2.4
36.3
(0.4)
0.0
0.4
0.0
0.7
(0.4)
(4.3)
2.1
32.8
YoY
Growth
Consolidated
AUD
2.1
31.2
0.00
(0.3)
0.0
0.0
0.2
2.1
(0.2)
(1.9)
2.1
31.2
YoY
Growth
Europe
GBP
• Overall FX headwind of 1%.
• All regions experienced
decline.
• Significant Collaborate
headwinds with losses
exceeding wins.
• T&I wins marginally exceed
losses.
-1%
1%
2%
-12%
-10%
-1%
0%
7%
-6%
0%
Churn/Downsell is equal to the annualized dollar value of expiring commitments that were either not renewed or renewed for a lower value in the period.
Interim proforma subscription revenue
Reconciliation of statutory to proforma revenue
Interim revenue
Dec-20
Dec-21
Dec-22
Dec-23
Dec-20
Dec-21
Dec-22
Dec-23
A$M
A$M
A$M
A$M
Infrastructure
9.7
9.1
9.4
9.3
(9%)
(7%)
4%
0%
Transact
5.0
5.3
5.5
6.2
1%
7%
3%
12%
Collaborate
22.1
20.1
19.2
17.3
(8%)
(9%)
(4%)
(10%)
Proforma subscription revenue
36.8
34.4
34.1
32.9
(7%)
(6%)
(1%)
(4%)
Perpetual sales
0.7
0.5
0.3
0.2
(75%)
(25%)
(46%)
(31%)
Testing Services
2.4
2.2
1.9
1.8
(15%)
(6%)
(17%)
(5%)
Professional Services
4.2
3.7
1.9
2.5
(7%)
(12%)
(49%)
30%
Proforma revenue
44.1
40.9
38.1
37.3
(11%)
(7%)
(7%)
(2%)
Statutory revenue
34.1
32.3
38.4
40.8
(36%)
(5%)
19%
6%
Proforma revenue
44.1
40.9
38.1
37.3
Deduct Amortised licence fees
(26.4)
(26.1)
(25.8)
(24.7)
Add license fees recognised upfront
16.4
17.5
26.1
28.2
Statutory revenue
34.1
32.3
38.4
40.8
Reconciliation to Statutory Accounts:
Product TCV
Strong renewals across all products, steady new business
Collaborate – A$M
17.0
7.4
9.6
Dec-22
Renewal
Infrastructure – A$M
Transact – A$M
14.5
2.3
12.2
8.6
Dec-23
Collaborate, down 15%:
8.1
0.7
10.2
Dec-22
Dec-23
Renewal
New & Capacity
10.9
2.1
6.5
1.4
6.7
Jun-22
Renewal
New & Capacity
Transact, up 27%:
11.8
1.3
10.5
Jun-23
New & Capacity
Infrastructure, up 45%:
Strong renewals
period
•
Large deals renewed
across all regions
•
Large deals renewed
across all regions
• FY22
Low new business,
the main driver for
new & capacity
•
New & capacity
mainly driven by
upsell to existing
customers
•
New & capacity
driven by upsell to
existing customers
•
Note: Product TCV excludes services and testing
Product TCV by Geography
Growth in Americas
APAC – A$M
Americas – US$M
Europe - £M
16.1
11.7
7.3
8.1
2.2
4.4
5.9
Dec-22
Dec-23
Renewal
New & Capacity
9.6
2.0
1.2
14.9
7.6
Dec-22
Renewal
Dec-23
New & Capacity
4.2
0.3
3.9
Dec-22
Renewal
2.4
2.3
Dec-23
New & Capacity
APAC, down 31%:
Americas, up 68%:
Europe, down 42%:
• Healthy renewals offset by
FY22
lower new business
compared to pcp
• Large contracts
renewed across all
product lines
• Fiserv renewal
consolidated into
Americas (previously
split between Europe
and Americas).
Note: Product TCV by geography excludes services and testing
Proforma Subscription Revenue
6.7
15.7
7.2
4.1
4.1
0%
3.2
3.1
-3%
Dec-22
6.1
13.1
Dec-22
Americas
6.1
11.9
Dec-23
International
7.8
+0%
-10%
-10%
9.4
9.3
3.0
3.1
6.4
Dec-22
Americas
6.2
Dec-23
International
Note: Proforma subscription revenue is a non-statutory alternate view of term licence and maintenance revenue (unaudited).
2.2
1.7
Collaborate
T&I
1.0
-5%
1.2
-32%
Dec-23
T&I
Transact – A$M
Infrastructure – A$M
-14%
3.3
1.1
Dec-22
Dec-23
Collaborate
17.3
5.4
6.2
8.7
T&I
Collaborate – A$M
19.2
14.0
Dec-22
Dec-23
Collaborate
Europe - £M
Americas – US$M
APAC – A$M
+3%
5.5
2.7
-3%
2.8
Dec-22
Americas
6.2
3.0
+11%
3.2
+14%
Dec-23
International
Proforma Subscription Revenue
Purpose:
To provide an alternate view of underlying performance by restating term licence and maintenance
revenues on a recurring subscription basis.
How:
•
All licence sales from FY2012 to FY2024 were analysed for each region in their natural currencies (the
historic analysis period)
•
Perpetual deals have been reported separately in the year sold
•
Subscription revenues have been calculated by aggregating amortised licence revenues with
maintenance revenues for each product line
•
Other revenue streams have been reported the same as the statutory accounts (e.g., professional
services and testing services)
•
A reconciliation of proforma revenues and statutory revenue has been included for the reporting period
Glossary
Annual Recurring Revenue (ARR)
equals to the monthly proforma subscription revenue at the end of the period multiplied by 12.
Cash conversion rate
equals cash receipts divided by proforma revenue.
Customer retention
equals the opening customer count for the reporting period less customers who are deemed to
cease purchasing from IR in the reporting period; this total is then divided by the opening
balance and presented in percentage terms.
Proforma subscription revenue
provides an alternate view of underlying performance by restating term licence on a recurring
subscription basis (i.e., over time) plus other recurring revenues such as maintenance fees and
cloud services. Note: the current statutory model recognises licence fee revenue upfront at the
commencement of the contract.
Net revenue retention
equals recurring revenue generated from existing customers over a set period.
Proforma revenue
equals proforma subscription revenue plus other non-recurring revenue streams such as
perpetual license fees, professional services and one-time through testing services
Total Contract Value (TCV)
means the total value of a revenue generating contract written in the period of performance less
any residual value from a previous related contract. The value includes software licence and
related maintenance, cloud, testing and consulting services bookings.
Capacity sell
existing products sold to existing customers due to increase in usage, sometimes referred to as
upsell.
Share your feedback
Discover