
UNAUDITED INTERIM RESULTS FOR SIX MONTHS ENDED
For further investor information please go to www.livermore-inv.com.
|
|
Enquiries:
Gaurav Suri
Richard Johnson / Ritchie Balmer
Chairman's and Chief Executive's Review
Introduction
We are pleased to announce the interim financial results for
During the first half of 2025, the Company's investment portfolio recorded a modest gain of
Overall the first half of 2025 provided a relatively challenging investment environment. The euphoria of a business friendly US administration quickly gave way to despair as President Trump launched a trade war against the United States' trading partners by introducing tariffs on imports. Financial markets responded violently with US equity markets down 19% from its highs. While the markets recovered as the US administration reduced the tariff rhetoric, faith in the US Dollar declined. The US Dollar had one of its worst performances declining by 10.7% during the first half of 2025.
On the other hand, large technology companies linked to innovation and developments in Artificial Intelligence (AI) continued to capture the imaginations of individuals, corporates, and governments alike and gain market capitalization. The pace of capital expenditures by large data centre companies to reposition their businesses for higher computational workloads remains unprecedented. Most corporates are keen to evaluate solutions that may bring the benefits of AI to various areas of their business.
In 2021, the Company had invested in a start-up ("Fetcherr") that focused on applying AI techniques to deliver real-time pricing and revenue enhancement solutions for the airline industry. Over the last 4 years, Fetcherr has succeeded in demonstrating its effectiveness and has acquired airline clients large and small across the globe. Their pipeline of clients willing to adopt their product continues to grow faster than they can keep pace. In
In credit markets, demand for CLO debt and US Senior Secured Loans (US Loans) was strong in the first half of 2025, as higher coupons of floating rate securities and attracted income-oriented investors. US Loans have been further well supported by healthy new CLO issuance and "reset" market activity. Inflation has been generally good for credit over the last few years but the effects of tariffs and a slower economic growth may generate volatility and provide interesting opportunities to invest capital in the next few quarters.
The CLO portfolio is currently much smaller than its peak in 2021. As the Company did not materially invest in warehouses and new CLO equity between
Financial Review
The NAV of the Company as at
The overall change in the NAV is primarily attributed to the following:
|
30 |
|
|
|
30 |
US $m |
|
US $m |
|
US $m |
|
Shareholders' funds at beginning of period |
139.1 |
|
135.8 |
|
135.8 |
|
----- |
|
----- |
|
----- |
Income from investments |
7.6 |
|
22.5 |
|
12.3 |
Unrealised (losses) / gains on investments |
(7.0) |
|
(5.9) |
|
13.0 |
Operating expenses |
(1.9) |
|
(5.6) |
|
(1.9) |
Net finance income / (costs) |
1.2 |
|
(0.5) |
|
(0.4) |
Tax charge |
(0.1) |
|
(0.2) |
|
(0.1) |
|
----- |
|
----- |
|
----- |
(Decrease) / increase in net assets from operations |
(0.1) |
|
10.3 |
|
22.9 |
Dividends paid |
(7.0) |
|
(7.0) |
|
- |
|
----- |
|
----- |
|
----- |
Shareholders' funds at end of period |
132.0 |
|
139.1 |
|
158.7 |
|
----- |
|
----- |
|
----- |
Net Asset Value per share |
US |
|
US |
|
US |
Livermore's Strategy
The Company's primary investment objective is to generate high current income and regular cash flows. The financial portfolio is constructed around fixed income instruments such as Collateralized Loan Obligations ("CLOs") and other securities or instruments with exposure primarily to senior secured and usually broadly syndicated US loans. The Company has a long-term oriented investment philosophy and invests primarily with a buy-and-hold mentality, though from time to time the Company will sell investments to realize gains or for risk management purposes.
Strong emphasis is given to maintaining sufficient liquidity and low leverage at the overall portfolio level and to re-invest in existing and new investments along the economic cycle.
Dividend & Buyback
On
The Board of Directors will decide on the Company's dividend policy for 2025 based on profitability, liquidity requirements, portfolio performance, market conditions, and the share price of the Company relative to its NAV.
Richard Rosenberg |
Noam Lanir |
Non-Executive Chairman |
Chief Executive |
Review of Activities
Economic & Investment Environment
Overall the first half of 2025 was a relatively challenging investment environment as markets grappled with new US trade policy and its implications. US GDP growth stalled in the first quarter of 2025 largely due to negative net exports, with firms having front-loaded imports ahead of new tariffs, though domestic private demand remained solid. The labour market stayed resilient, with the unemployment rate at 4.1% in February and 4.2% in May, while employment continued to rise. Inflation moderated during the period with consumer price inflation at 2.8% in February and 2.4% in May. Nevertheless, inflation is expected to rise again later in the year as the effect of new tariffs feed through. The US Federal Reserve held rates steady emphasising a wait-and-see approach in view of the uncertain environment.
The Euro area had an opposite effect with large pre-tariff exports to the US driving first quarter growth to 0.6% over the previous quarter. Growth in the second quarter was a much more modest 0.1% over the first quarter as exports declined to catch up with the trend. Capacity utilisation remained below average throughout, particularly in manufacturing, while employment growth was modest. Inflation in the euro area eased further with headline consumer price inflation was 2.3% in February but dropped to 1.9% in May, aligning with the
US equity markets started the year strongly in anticipation of a business-friendly US administration under President Trump. The euphoria was short-lived, however, as the new administration focused on re-writing global trade in a bid to reshore manufacturing and production jobs in the US. Investors sold risk assets overall and US assets in particular with US bond yields rising in parallel with declines in the US equity markets and the US Dollar. From peak to trough the S&P 500 Index declined by 21% but subsequently closed higher the six month period by 5.5% as the US administration lowered its rhetoric and large US trade partners scored better than worst-case tariffs. US government bonds eked out a small gain with yields on the 10 year bonds declining from 4.57% to 4.23%. The brunt of the pain, however, was borne by the US Dollar, which declined by 10.7% as measured by the DXY Index.
In the first half of 2025, leveraged loans recovered from the April volatility, with average prices rising slightly to 96.48 from 96.37 and the S&P/LSTA Leveraged Loan Index delivering a 3.0% total return. Gross loan issuance was
In the CLO market, gross issuance reached
Sources:
Financial Portfolio and Trading Activity
The Company manages a financial portfolio valued at
The following is a table summarizing the financial portfolio at
|
US $m |
US $m |
US $m |
Investment in the loan market through CLOs |
50.6 |
62.9 |
56.0 |
Open warehouse facilities |
13.7 |
8.1 |
4.8 |
Public equities |
3.9 |
2.3 |
2.5 |
Short term government bonds |
7.2 |
22.8 |
6.4 |
Long term government bonds |
4.2 |
4.0 |
4.0 |
Corporate bonds |
4.6 |
4.1 |
4.6 |
|
----- |
----- |
----- |
Invested total |
84.2 |
104.2 |
78.3 |
Cash |
17.3 |
21.3 |
33.8 |
|
----- |
----- |
----- |
Total |
101.5 |
125.5 |
112.1 |
|
----- |
----- |
----- |
Senior Secured Loans and CLOs
Overall, US loans performed well in the first half of 2025 generating a total return of 3% despite the tariff-induced volatility. Strong demand from US CLO creation provided a consistent bid for US loans. Average loan prices rose to 96.48 from 96.37 at the start of the year. The new issue loan market was characterized by significant refinancing activity as new M&A activity remained relatively muted. Total loan issuance was in excess of
In the first half of 2025, CLO new issuance grossed approximately
In the last quarter of 2024 and in the first quarter of 2025, management reduced overall exposure and booked some gains as the market felt euphoric. Since then, overall CLO market performance and the Company's portfolio performance has been more muted as refinancings on the US loans side cut into the value of CLO equity and refinancings of CLO debt reduce income from CLO debt tranches. Post balance sheet, the Company converted one of its two warehouses into a CLO and generated
The Company's CLO portfolio is divided into the following geographical areas:
|
|
|
|
|||
|
US |
Percentage |
US |
Percentage |
US |
Percentage |
USA |
50,635 |
100.0% |
62,959 |
100.0% |
56,000 |
100.0% |
|
------ |
------ |
------ |
------ |
------ |
------ |
Private Equity Investments
The Company has invested in some small private companies with robust growth and potential.
The following summarizes the book value of the private equity investments at
|
US $m |
|
15.0 |
|
2.6 |
Other investments |
5.0 |
|
---- |
Total |
22.6 |
|
---- |
for dynamic pricing systems. Fetcherr is disrupting traditional revenue systems in the airline industry and has signed-up carriers such as
The following table reconciles the review of activities to the Group's financial assets at
|
US $m |
Financial portfolio |
84.2 |
Private equity and fund investments |
22.6 |
|
----- |
|
106.8 |
|
----- |
|
|
Financial assets at fair value through profit or loss (note 5) |
85.1 |
Financial assets at fair value through other comprehensive income (note 6) |
21.7 |
|
----- |
|
106.8 |
|
----- |
Litigation
The Company is not involved in any litigation.
Events After the Reporting Date
Information is provided in note 24 to the interim condensed consolidated financial statements.
Ron Baron stepped down from his role of non-executive director after over 18 years of service. The Company has started search for a new non-executive director. The Board of Directors thank Mr. Baron for his commendable service and wish him well for his future endeavours.
Going Concern
The Directors have reviewed the current and projected financial position of the Company, making reasonable assumptions about cash and short-term holdings, interest and distribution income, future trading performance, valuation projections and debt requirements. On the basis of this review, the Directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the interim condensed consolidated financial statements.
Livermore Investments Group Limited
Condensed Consolidated Statement of Financial Position
at 30 June 2025
|
Note |
30 June 2025 Unaudited |
30 June 2024 Unaudited |
31 December 2024 Audited |
Assets |
|
US $000 |
US $000 |
US $000 |
Non-current assets |
|
|
|
|
Property, plant and equipment |
|
42 |
50 |
37 |
Right-of-use asset |
4 |
416 |
472 |
416 |
Financial assets at fair value through profit or loss |
5 |
51,535 |
62,959 |
56,000 |
Financial assets at fair value through other comprehensive income |
6 |
21,735 |
26,244 |
20,721 |
Investments in subsidiaries |
9 |
11,213 |
9,790 |
10,251 |
|
|
------ |
------- |
------- |
|
|
84,941 |
99,515 |
87,425 |
|
|
------ |
------- |
------- |
Current assets |
|
|
|
|
Trade and other receivables |
10 |
7,940 |
485 |
269 |
Financial assets at fair value through profit or loss |
5 |
33,619 |
41,282 |
22,339 |
Cash and cash equivalents |
11 |
17,290 |
21,255 |
33,768 |
|
|
------- |
------- |
------- |
|
|
58,849 |
63,022 |
56,376 |
|
|
------- |
------- |
------- |
Total assets |
|
143,790 |
162,537 |
143,801 |
|
|
------- |
------- |
------- |
Equity |
|
|
|
|
Share capital |
12 |
- |
- |
- |
Share premium and treasury shares |
12 |
163,130 |
163,130 |
163,130 |
Other reserves |
|
(17,246) |
(8,850) |
(18,358) |
(Accumulated losses) / retained earnings |
|
(13,905) |
4,400 |
(5,669) |
|
|
------- |
------- |
------- |
Total equity |
|
131,979 |
158,680 |
139,103 |
|
|
------- |
------- |
------- |
Liabilities |
|
|
|
|
Non-current liabilities |
|
|
|
|
Lease liability |
|
297 |
367 |
312 |
|
|
------- |
------- |
------- |
|
|
|
|
|
Current liabilities |
|
|
|
|
Trade and other payables |
13 |
4,242 |
3,226 |
4,143 |
Dividend payable |
14 |
7,023 |
- |
- |
Lease liability - current portion |
|
119 |
105 |
104 |
Current tax liability |
|
130 |
159 |
139 |
|
|
------- |
------- |
------- |
|
|
11,514 |
3,490 |
4,386 |
|
|
------- |
------- |
------- |
Total liabilities |
|
11,811 |
3,857 |
4,698 |
|
|
------- |
------- |
------- |
Total equity and liabilities |
|
143,790 |
162,537 |
143,801 |
|
|
------- |
------- |
------- |
Net asset value per share |
|
|
|
|
Basic and diluted net asset value per share (US $) |
15 |
0.80 |
0.96 |
0.84 |
|
|
------- |
------- |
------- |
Livermore Investments Group Limited Condensed Consolidated Statement of Profit or Loss for the six months ended 30 June 2025 |
|
||||
|
Note |
Six months ended 30 June 2025 Unaudited |
Six months ended 30 June 2024 Unaudited |
Year ended 31 December 2024 Audited |
|
|
|
US $000 |
US $000 |
US $000 |
|
|
|
|
|
|
|
Investment income |
|
|
|
|
|
Interest and distribution income |
17 |
7,564 |
12,330 |
22,520 |
|
Fair value changes of investments |
18 |
(8,022) |
(278) |
(9,612) |
|
|
|
------- |
------- |
------- |
|
|
|
(458) |
12,052 |
12,908 |
|
Operating expenses |
19 |
(1,913) |
(1,917) |
(5,612) |
|
|
|
------- |
------- |
------- |
|
Operating (loss) / profit |
|
(2,371) |
10,135 |
7,296 |
|
Finance costs |
20 |
(20) |
(650) |
(965) |
|
Finance income |
20 |
1,217 |
219 |
453 |
|
|
|
------- |
------- |
------- |
|
(Loss) / profit before taxation |
|
(1,174) |
9,704 |
6,784 |
|
Taxation charge |
|
(39) |
(38) |
(199) |
|
|
|
------- |
------- |
------- |
|
(Loss) / profit for period / year |
|
(1,213) |
9,666 |
6,585 |
|
|
|
------- |
------- |
------- |
|
|
|
|
|
|
|
(Loss) / earnings per share |
|
|
|
|
|
Basic and diluted (loss) / earnings per share (US $) |
21 |
(0.01) |
0.06 |
0.04 |
|
|
|
------- |
------- |
------- |
|
Livermore Investments Group Limited
Condensed Consolidated Statement of Comprehensive Income
for the six months ended 30 June 2025
|
|
Six months ended 30 June 2025 Unaudited |
Six months ended 30 June 2024 Unaudited |
Year ended 31 December 2024 Audited |
|
|
US $000 |
US $000 |
US $000 |
|
|
|
|
|
(Loss) / profit for the period / year |
|
(1,213) |
9,666 |
6,585 |
|
|
|
|
|
Other comprehensive income: |
|
|
|
|
Items that may be reclassified subsequently to profit or loss |
|
|
|
|
Foreign exchange gain / (loss) on the translation of subsidiary |
|
148 |
(84) |
(80) |
|
|
|
|
|
Items that are not reclassified subsequently to profit or loss |
|
|
|
|
Financial assets designated at fair value through other comprehensive income - fair value gains |
|
964 |
13,261 |
3,749 |
|
|
------ |
------ |
------ |
Total comprehensive (loss) / income for the period / year |
|
(101) |
22,843 |
10,254 |
|
|
------ |
------ |
------ |
The total comprehensive income for the period / year is wholly attributable to the owners of the Company.
Livermore Investments Group Limited
Condensed Consolidated Statement of Changes in Equity
for the period ended 30 June 2025
|
|
Share premium |
Treasury shares |
Translation reserve |
Investment revaluation reserve |
Retained earnings |
Total |
|
|
US $000 |
US $000 |
US $000 |
US $000 |
US $000 |
US $000 |
Balance at 1 January 2024 |
|
169,187 |
(6,057) |
114 |
(22,141) |
(5,266) |
135,837 |
Dividends |
|
- |
- |
- |
- |
(6,988) |
(6,988) |
|
|
------- |
------- |
------- |
------- |
------- |
------- |
Transactions with owners |
|
- |
- |
- |
- |
(6,988) |
(6,988) |
|
|
------- |
------- |
------- |
------- |
------- |
------- |
Profit for the year |
|
- |
- |
- |
- |
6,585 |
6,585 |
Other comprehensive income: |
|
|
|
|
|
|
|
Financial assets at fair value through other comprehensive income - fair value gains |
|
- |
- |
- |
3,749 |
- |
3,749 |
Foreign exchange loss on the translation of subsidiary |
|
- |
- |
(80) |
- |
- |
(80) |
|
|
------- |
------- |
------- |
------- |
------- |
------- |
Total comprehensive income for the year |
|
- |
- |
(80) |
3,749 |
6,585 |
10,254 |
|
|
------- |
------- |
------- |
------- |
------- |
------- |
Balance at 31 December 2024 |
|
169,187 |
(6,057) |
34 |
(18,392) |
(5,669) |
139,103 |
Dividends |
|
- |
- |
- |
- |
(7,023) |
(7,023) |
|
|
------- |
------- |
------- |
------- |
------- |
------- |
Transactions with owners |
|
- |
- |
- |
- |
(7,023) |
(7,023) |
|
|
------- |
------- |
------- |
------- |
------- |
------- |
Loss for the period |
|
- |
- |
- |
- |
(1,213) |
(1,213) |
Other comprehensive income: |
|
|
|
|
|
|
|
Financial assets at fair value through other comprehensive income - fair value gains |
|
- |
- |
- |
964 |
- |
964 |
Foreign exchange gain on the translation of subsidiary |
|
- |
- |
148 |
- |
- |
148 |
|
|
------- |
------- |
------- |
------- |
------- |
------- |
Total comprehensive income for the period |
- |
- |
148 |
964 |
(1,213) |
(101) |
|
|
|
------- |
------- |
------- |
------- |
------- |
------- |
Balance at 30 June 2025 |
|
169,187 |
(6,057) |
182 |
(17,428) |
(13,905) |
131,979 |
|
|
------- |
------- |
------- |
------- |
------- |
------- |
|
|
Share premium |
Treasury shares |
Translation reserve |
Investment revaluation reserve |
Retained earnings |
Total |
|
|
US $000 |
US $000 |
US $000 |
US $000 |
US $000 |
US $000 |
Balance at 1 January 2024 |
|
169,187 |
(6,057) |
114 |
(22,141) |
(5,266) |
135,837 |
|
|
|
|
|
|
|
|
Profit for the period |
|
- |
- |
- |
- |
9,666 |
9,666 |
Other comprehensive income: |
|
|
|
|
|
|
|
Financial assets at fair value through other comprehensive income - fair value gains |
|
- |
- |
- |
13,261 |
- |
13,261 |
Foreign exchange loss on the translation of subsidiary |
|
- |
- |
(84) |
- |
- |
(84) |
|
|
------- |
------- |
------- |
------- |
------- |
------- |
Total comprehensive income for the period |
- |
|
(84) |
13,261 |
9,666 |
22,843 |
|
|
|
------- |
------- |
------- |
------- |
------- |
------- |
Balance at 30 June 2024 |
|
169,187 |
(6,057) |
30 |
(8,880) |
4,400 |
158,680 |
|
|
------- |
------- |
------- |
------- |
------- |
------- |
Livermore Investments Group Limited
Condensed Consolidated Statement of Cash Flows
for the period ended 30 June 2025
|
Note |
Six months ended 30 June 2025 Unaudited |
Six months ended 30 June 2024 Unaudited |
Year ended 31 December 2024 Audited |
|
|
US $000 |
US $000 |
US $000 |
Cash flows from operating activities |
|
|
|
|
(Loss) / profit before taxation |
|
(1,174) |
9,704 |
6,784 |
|
|
|
|
|
Adjustments for: |
|
|
|
|
Depreciation expense |
|
54 |
52 |
124 |
Interest expense |
20 |
20 |
25 |
33 |
Interest and distribution income |
17 |
(7,564) |
(12,330) |
(22,520) |
Bank interest income |
20 |
(215) |
(219) |
(453) |
Fair value changes of investments |
18 |
8,022 |
278 |
9,612 |
Exchange differences |
20 |
(1,002) |
625 |
932 |
|
|
------- |
------- |
------- |
|
|
(1,859) |
(1,865) |
(5,488) |
Changes in working capital |
|
|
|
|
Increase in trade and other receivables |
|
(7,671) |
(383) |
(167) |
Decrease in trade and other payables |
|
242 |
(487) |
430 |
|
|
------- |
------- |
------- |
Cash flows used in operations |
|
(9,288) |
(2,735) |
(5,225) |
Interest and distributions received |
|
7,779 |
12,549 |
22,973 |
Tax paid |
|
(48) |
(42) |
(223) |
|
|
------- |
------- |
------- |
Net cash from operating activities |
|
(1,557) |
9,772 |
17,525 |
|
|
------- |
------- |
------- |
Cash flows from investing activities |
|
|
|
|
Acquisition of investments |
|
(25,223) |
(65,239) |
(114,359) |
Proceeds from sale of investments |
|
9,374 |
57,259 |
118,497 |
|
|
------- |
------- |
------- |
Net cash used in investing activities |
|
(15,849) |
(7,980) |
4,138 |
|
|
------- |
------- |
------- |
Cash flows from financing activities |
|
|
|
|
Lease liability payments |
|
(54) |
(56) |
(111) |
Interest paid |
20 |
(20) |
(25) |
(33) |
Dividends paid |
|
- |
- |
(6,988) |
|
|
------- |
------- |
------- |
Net cash used in financing activities |
|
(74) |
(81) |
(7,132) |
|
|
------- |
------- |
------- |
|
|
|
|
|
Net (decrease) / increase in cash and cash equivalents |
|
(17,480) |
1,711 |
14,531 |
Cash and cash equivalents at beginning of the period / year |
|
33,768 |
20,169 |
20,169 |
Exchange differences on cash and cash equivalents |
20 |
1,002 |
(625) |
(932) |
|
|
------- |
------- |
------- |
Cash and cash equivalents at the end of the period / year |
11 |
17,290 |
21,255 |
33,768 |
|
|
------- |
------- |
------- |
Notes to the Interim Condensed Consolidated Financial Statements
1. Accounting policies
The interim condensed consolidated financial statements of Livermore have been prepared on the basis of the accounting policies stated in the 2024 Annual Report, available on www.livermore-inv.com.
The application of the IFRS pronouncements that became effective as of 1 January 2025 has no significant impact on the Company's consolidated financial statements.
2. Critical accounting judgements
In preparing the interim condensed consolidated financial statements, management made judgements and assumptions. The actual results may differ from those judgements and assumptions. The critical accounting judgements applied in the interim condensed consolidated financial statements were the same as those applied and disclosed in the Company's last annual consolidated financial statements for the year ended 31 December 2024.
3. Basis of preparation
These unaudited interim condensed consolidated financial statements for the six months ended 30 June 2025, have been prepared in accordance with IAS 34 "Interim Financial Reporting" as adopted by the European Union. They do not include all the information required for full annual financial statements and should be read in conjunction with the consolidated financial statements of the Company for the year ended 31 December 2024.
The financial information for the year ended 31 December 2024 is extracted from the Company's consolidated financial statements for the year ended 31 December 2024 which contained an unmodified audit report.
Investment entity status
Livermore meets the definition of an investment entity, as this is defined in IFRS 10 "Consolidated Financial Statements".
In accordance with IFRS 10, an investment entity is exempted from consolidating its subsidiaries, unless any subsidiary which is not itself an investment entity mainly provides services that relate to the investment entity's investment activities. In Livermore's situation and as at the reporting date, one of its subsidiaries provide such services. Note 8 shows further details of the consolidated and unconsolidated subsidiaries.
References to the Company also include its consolidated subsidiary (note 9).
4. Right of use assets
|
30 June 2025 Unaudited |
30 June 2024 Unaudited |
31 December 2024 Audited |
|
US $000 |
US $000 |
US $000 |
|
|
|
|
At 1 January |
416 |
- |
- |
Additions |
- |
524 |
524 |
Depreciation |
(54) |
(52) |
(105) |
Exchange differences on the translation of subsidiary |
54 |
- |
(3) |
|
------- |
------- |
------- |
At 30 June / 31 December |
416 |
472 |
416 |
|
------- |
------- |
------- |
5. Financial assets at fair value through profit or loss
|
30 June 2025 Unaudited |
30 June 2024 Unaudited |
31 December 2024 Audited |
|
US $000 |
US $000 |
US $000 |
Non-current assets |
|
|
|
Fixed income investments (CLOs) |
50,635 |
62,959 |
56,000 |
Private equity investments |
900 |
- |
- |
|
------ |
------ |
------ |
|
51,535 |
62,959 |
56,000 |
|
------ |
------ |
------ |
Current assets |
|
|
|
Fixed income investments |
29,715 |
38,945 |
19,849 |
Public equity investments |
3,904 |
2,337 |
2,490 |
|
------ |
------ |
------ |
|
33,619 |
41,282 |
22,339 |
|
------ |
------ |
------ |
For description of each of the above categories, refer to note 7.
The above investments represent financial assets that are mandatorily measured at fair value through profit or loss.
There were no open derivatives at 30 June 2025, 30 June 2024 and 31 December 2024.
The Company treats its investments in the loan market through Collateralized Loan Obligations (CLOs) as non-current investments as the Company generally intends to hold such investments over a period longer than twelve months.
The movement in financial assets at fair value through profit or loss was as follows:
|
30 June 2025 Unaudited |
30 June 2024 Unaudited |
31 December 2024 Audited |
|
US $000 |
US $000 |
US $000 |
|
|
|
|
At 1 January |
78,339 |
107,034 |
107,034 |
Purchases |
25,136 |
54,713 |
99,805 |
Sales |
(9,374) |
(37,259) |
(84,247) |
Settlements |
- |
(20,000) |
(34,250) |
Fair value losses |
(8,947) |
(247) |
(10,003) |
|
------- |
------- |
------- |
At 30 June / 31 December |
85,154 |
104,241 |
78,339 |
|
------- |
------- |
------- |
6. Financial assets at fair value through other comprehensive income
|
30 June 2025 Unaudited |
30 June 2024 Unaudited |
31 December 2024 Audited |
|
US $000 |
US $000 |
US $000 |
Non-current assets |
|
|
|
Private equity investments |
21,735 |
26,244 |
20,721 |
|
------ |
------ |
------ |
For description of the above category, refer to note 7.
The above investments are non-trading equity investments that have been designated at fair value through other comprehensive income.
The movement in financial assets at fair value through other comprehensive income was as follows:
|
30 June 2025 Unaudited |
30 June 2024 Unaudited |
31 December 2024 Audited |
|
US $000 |
US $000 |
US $000 |
At 1 January |
20,721 |
6,498 |
6,498 |
Purchases |
50 |
6,485 |
10,474 |
Fair value gains |
964 |
13,261 |
3,749 |
|
------ |
------ |
------ |
At 30 June / 31 December |
21,735 |
26,244 |
20,721 |
|
------ |
------ |
------ |
7. Financial assets at fair value
The Company allocates its non-derivative financial assets at fair value (notes 5 and 6) as follows:
· Fixed income investments relate to investments in the loan market through CLOs, open warehouse facilities, fixed and floating rate bonds, and perpetual bank debt.
· Public equity investments relate to investments in shares of companies listed on public stock exchanges.
· Private equity investments relate to investments in the form of equity purchases in both high growth opportunities in emerging markets and deep value opportunities in mature markets. The Company generally invests directly in prospects where it can exert influence.
8. Fair value measurements of financial assets and liabilities
The table in note 8.2 presents financial assets and liabilities measured at fair value in the consolidated statement of financial position in accordance with the fair value hierarchy. This hierarchy groups financial assets and liabilities into three levels based on the significance of inputs used in measuring the fair value of the financial assets and liabilities. The fair value hierarchy has the following levels:
· Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities that the entity can access at the measurement date;
· Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly; and
· Level 3: unobservable inputs for the asset or liability.
The level within which the financial asset is classified is determined based on the lowest level of significant input to the fair value measurement.
8.1 Valuation of financial assets
· Fixed Income Investments (other than CLOs) and Public Equity Investments are valued at their closing market prices on quoted exchanges, or as quoted by market makers.
· CLOs are valued based on the valuation reports provided by market makers. CLOs are typically valued by market makers using discounted cash flow models. The key assumptions for cash flow projections include default and recovery rates, prepayment rates and reinvestment assumptions on the underlying portfolios (typically senior secured loans) of the CLOs.
Default and recovery rates: The amount and timing of defaults in the underlying collateral and the amount and timing of recovery upon a default are key to the future cash flows a CLO will distribute to the CLO equity tranche. All else equal, higher default rates and lower recovery rates typically lead to lower cash flows. Conversely, lower default rates and higher recoveries lead to higher cash flows.
Prepayment rates: Senior loans can be pre-paid by borrowers. CLOs that are within their reinvestment period may, subject to certain conditions, reinvest such prepayments into other loans which may have different spreads and maturities. CLOs that are beyond their reinvestment period typically pay down their senior liabilities from proceeds of such pre-payments. Therefore, the rate at which the underlying collateral prepays impacts the future cash flows that the CLO may generate.
Reinvestment assumptions: A CLO within its reinvestment period may reinvest proceeds from loan maturities, prepayments, and recoveries into purchasing additional loans. The reinvestment assumptions define the characteristics of the loans that a CLO may reinvest in. These assumptions include the spreads, maturities, and prices of such loans. Reinvestment into loans with higher spreads and lower prices will lead to higher cash flows. Reinvestment into loans with lower spreads will typically lead to lower cash flows.
Discount rate: The discount rate indicates the yield that market participants expect to receive and is used to discount the projected future cash flows. Higher yield expectations or discount rates lead to lower prices and lower discount rates lead to higher prices for CLOs.
Investments in open warehouse facilities that have not yet been converted to CLOs, are valued based on an adjusted net asset valuation.
· Private equity investments are valued mainly on the basis of valuations reported by third-party managers of such investments. Real estate entities are valued by independent qualified property valuers with substantial relevant experience on such investments. Underlying property values are determined based on their estimated market values.
· Investments in subsidiaries are valued at fair value as determined on a net asset valuation basis. The Company has determined that the reported net asset value of each subsidiary represents its fair value at the end of the reporting period.
8.2 Fair value hierarchy
Financial assets measured at fair value are grouped into the fair value hierarchy as follows:
30 June 2025 |
US $000 |
US $000 |
US $000 |
US $000 |
|
Level 1 |
Level 2 |
Level 3 |
Total |
Fixed income investments |
15,986 |
50,635 |
13,729 |
80,350 |
Public equity investments |
3,904 |
- |
- |
3,904 |
Private equity investments |
- |
- |
22,635 |
22,635 |
Investments in subsidiaries |
- |
- |
11,213 |
11,213 |
|
------ |
------ |
------ |
------ |
|
19,890 |
50,635 |
47,577 |
118,102 |
|
------ |
------ |
------ |
------ |
30 June 2024 |
US $000 |
US $000 |
US $000 |
US $000 |
|
Level 1 |
Level 2 |
Level 3 |
Total |
Fixed income investments |
30,870 |
62,959 |
8,075 |
101,904 |
Public equity investments |
2,337 |
- |
- |
2,337 |
Private equity investments |
- |
- |
26,244 |
26,244 |
Investments in subsidiaries |
- |
- |
9,790 |
9,790 |
|
------ |
------ |
------ |
------ |
|
33,207 |
62,959 |
44,109 |
140,275 |
|
------ |
------ |
------ |
------ |
31 December 2024 |
US $000 |
US $000 |
US $000 |
US $000 |
|
Level 1 |
Level 2 |
Level 3 |
Total |
Fixed income investments |
14,957 |
56,000 |
4,892 |
75,849 |
Public equity investments |
2,490 |
- |
- |
2,490 |
Private equity investments |
- |
- |
20,721 |
20,721 |
Investments in subsidiaries |
- |
- |
10,251 |
10,251 |
|
------ |
------ |
------ |
------ |
|
17,447 |
56,000 |
35,864 |
109,311 |
|
------ |
------ |
------ |
------ |
No financial assets have been transferred between different levels.
Financial assets within level 3 can be reconciled from beginning to ending balances as follows:
|
At fair value through OCI |
At fair value through profit or loss |
At fair value through profit or loss |
Investments in subsidiaries |
|
|
Private equity investments |
Private equity investments |
Fixed Income investments |
|
Total |
|
US $000 |
US $000 |
US $000 |
US $000 |
US $000 |
At 1 January 2025 |
20,721 |
- |
4,892 |
10,251 |
35,864 |
Purchases |
50 |
900 |
7,941 |
37 |
8,928 |
Gains / (losses) recognised in: |
|
|
|
|
|
- Profit or loss |
- |
- |
896 |
925 |
1,821 |
- Other comprehensive income |
964 |
- |
- |
- |
964 |
|
------ |
------ |
------ |
------ |
------ |
At 30 June 2025 |
21,735 |
900 |
13,729 |
11,213 |
47,577 |
|
------ |
------ |
------ |
------ |
------ |
Six months ended 30 June 2024 |
At fair value through OCI |
At fair value through profit or loss |
Investments in subsidiaries |
|
|
Private equity investments |
Fixed Income investments |
|
Total |
|
US $000 |
US $000 |
US $000 |
US $000 |
At 1 January 2024 |
6,498 |
- |
5,780 |
12,278 |
Purchases |
6,485 |
28,075 |
4,041 |
38,601 |
Settlement |
- |
(20,000) |
- |
(20,000) |
Losses recognised in: |
|
|
|
|
- Profit or loss |
- |
- |
(31) |
(31) |
- Other comprehensive income |
13,261 |
- |
- |
13,261 |
|
------ |
------ |
------ |
------ |
At 30 June 2024 |
26,244 |
8,075 |
9,790 |
44,109 |
|
------ |
------ |
------ |
------ |
|
|
|
|
|
Year ended 31 December 2024 |
At fair value through OCI |
At fair value through profit or loss |
Investments in subsidiaries |
|
|
Private equity and fund investments |
Fixed Income investments |
|
Total |
|
US $000 |
US $000 |
US $000 |
US $000 |
At 1 January 2024 |
6,498 |
- |
5,780 |
12,278 |
Purchases |
10,474 |
38,917 |
4,080 |
53,471 |
Settlement |
- |
(34,250) |
- |
(34,250) |
Gains recognised in: |
|
|
|
|
- Profit or loss |
- |
225 |
391 |
616 |
- Other comprehensive income |
3,749 |
- |
- |
3,749 |
|
------ |
------ |
------ |
------ |
At 31 December 2024 |
20,721 |
4,892 |
10,251 |
35,864 |
|
------ |
------ |
------ |
------ |
The above recognised gains / (losses) are allocated as follows:
Six months ended 30 June 2025 |
At fair value through OCI |
At fair value through profit or loss |
Investments in subsidiaries |
|
|
Private equity investments |
Fixed Income investments |
|
Total |
Profit or loss |
US $000 |
US $000 |
US $000 |
US $000 |
- Financial assets held at period-end |
- |
896 |
925 |
1,821 |
|
------ |
------ |
------ |
------ |
Other comprehensive income |
|
|
|
|
- Financial assets held at period-end |
964 |
- |
- |
964 |
|
------ |
------ |
------ |
------ |
Total gains/ (losses) for period |
964 |
896 |
925 |
2,785 |
|
------ |
------ |
------ |
------ |
Six months ended 30 June 2024 |
At fair value through OCI |
At fair value through profit or loss |
Investments in subsidiaries |
|
|
Private equity investments |
Fixed Income investments |
|
Total |
Profit or loss |
US $000 |
US $000 |
US $000 |
US $000 |
- Financial assets held at period-end |
- |
- |
(31) |
(31) |
|
------ |
------ |
------ |
------ |
Other comprehensive income |
|
|
|
|
- Financial assets held at period-end |
13,261 |
- |
- |
13,261 |
|
------ |
------ |
------ |
------ |
Total profits for period |
13,261 |
- |
(31) |
13,230 |
|
------ |
------ |
------ |
------ |
Year ended 31 December 2024 |
At fair value through OCI |
At fair value through profit or loss |
Investments in subsidiaries |
|
|
Private equity investments |
Fixed Income investments |
|
Total |
Profit or loss |
US $000 |
US $000 |
US $000 |
US $000 |
- Financial assets held at year-end |
- |
225 |
391 |
616 |
|
------ |
------ |
------ |
------ |
Other comprehensive income |
|
|
|
|
- Financial assets held at year-end |
3,749 |
- |
- |
3,749 |
|
------ |
------ |
------ |
------ |
Total profits for year |
3,749 |
225 |
391 |
4,365 |
|
------ |
------ |
------ |
------ |
The Company has not developed any quantitative unobservable inputs for measuring the fair value of its Level 3 financial assets. Instead, the Company used prices from third-party pricing information without adjustment.
Private equity investments within level 3 have been measured based on their net asset value, which is primarily driven by the fair value of their underlying investments. In all cases, considering that such investments are measured at fair value, the carrying amounts of their underlying assets and liabilities are considered as representative of their fair values
Investments in subsidiaries have been valued based on their net asset position. The main assets of the subsidiaries represent investments measured at fair value and receivables from the Company itself as well as third parties. Their net asset value is considered as a fair approximation of their fair value.
A reasonable change in any individual significant input used in the Level 3 valuations is not anticipated to have a significant change in fair values as above.
9. Investment in subsidiaries
|
30 June 2025 Unaudited |
30 June 2024 Unaudited |
31 December 2024 Audited |
|
US $000 |
US $000 |
US $000 |
Unconsolidated subsidiaries |
|
|
|
At 1 January |
10,251 |
5,780 |
5,780 |
Additions |
37 |
4,041 |
4,080 |
Fair value gains / (losses) |
925 |
(31) |
391 |
|
------ |
------ |
------ |
At 30 June / 31 December |
11,213 |
9,790 |
10,251 |
|
------ |
------ |
------ |
The additions during the period ended 30 June 2024 included the Company's capital contribution of USD 4.005m into PNG Trading Limited. The remaining additions in 2024, as well as the additions in 2025 relate to the fair value of amounts receivable from the Company's unconsolidated subsidiary Sandhirst Ltd, that were waived by the Company as a means of capital contribution (note 22).
The investments in which the Company has a controlling interest as at the reporting date are as follows:
Name of Subsidiary |
Place of incorporation |
Holding |
Voting rights and shares held |
Principal activity |
Consolidated subsidiary |
|
|
|
|
Livermore Capital AG |
Switzerland |
Ordinary shares |
100% |
Administration services |
|
|
|
|
|
Unconsolidated subsidiaries |
|
|
|
|
Livermore Properties Limited |
British Virgin Islands |
Ordinary shares |
100% |
Holding of investments |
Mountview Holdings Limited |
British Virgin Islands |
Ordinary shares |
100% |
Investment vehicle |
Sycamore Loan Strategies Ltd |
Cayman Islands |
Ordinary shares |
100% |
Investment vehicle |
Livermore Israel Investments Ltd |
Israel |
Ordinary shares |
100% |
Holding of investments |
Sandhirst Ltd |
Cyprus |
Ordinary shares |
100% |
Holding of investments |
PNG Trading Limited |
Cyprus |
Ordinary shares |
100% |
Trading in investments |
10. Trade and other receivables
|
30 June 2025 Unaudited |
30 June 2024 Unaudited |
31 December 2024 Audited |
|
US $000 |
US $000 |
US $000 |
Financial items |
|
|
|
Amounts due by related parties (note 22) |
- |
- |
75 |
Other receivable |
400 |
- |
- |
|
|
|
|
Non-financial items |
|
|
|
Advances to related parties (note 22) |
342 |
254 |
- |
Prepayments |
7,198 |
217 |
182 |
VAT receivable |
- |
14 |
12 |
|
---- |
---- |
---- |
|
7,940 |
485 |
269 |
|
---- |
---- |
---- |
Included within "prepayments" USD 7.023m relates to advances made to the Registrars' company for effecting the dividend payment on 4 July 2025.
For the Company's receivables of a financial nature, no lifetime expected credit losses and no corresponding allowance for impairment have been recognised, as their default rates were determined to be close to 0%.
No receivable amounts have been written-off during either 2025 or 2024.
11. Cash and cash equivalents
Cash and cash equivalents included in the consolidated cash flow statement comprise the following:
|
30 June 2025 Unaudited |
30 June 2024 Unaudited |
31 December 2024 Audited |
|
US $000 |
US $000 |
US $000 |
Demand deposits |
17,290 |
21,255 |
33,768 |
|
------ |
------ |
------ |
Cash at bank |
17,290 |
21,255 |
33,768 |
|
------ |
------ |
------ |
The Company did not have any bank overdraft balances at 30 June 2025, 30 June 2024 and 31 December 2024.
12. Share capital, share premium and treasury shares
Livermore Investments Group Limited (the "Company") is an investment company incorporated under the laws of the British Virgin Islands. The Company has an issued share capital of 174,813,998 ordinary shares with no par value.
In the consolidated statement of financial position, the amount included as 'Share premium and treasury shares' comprises of:
|
30 June 2025 Unaudited |
30 June 2024 Unaudited |
31 December 2024 Audited |
|
US $000 |
US $000 |
US $000 |
Share premium |
169,187 |
169,187 |
169,187 |
Treasury shares |
(6,057) |
(6,057) |
(6,057) |
|
------- |
------- |
------- |
|
163,130 |
163,130 |
163,130 |
|
------- |
------- |
------- |
13. Trade and other payables
|
30 June 2025 Unaudited |
30 June 2024 Unaudited |
31 December 2024 Audited |
|
US $000 |
US $000 |
US $000 |
Financial items |
|
|
|
Trade payables |
107 |
115 |
96 |
Amounts due to related parties (note 22) |
4,081 |
3,097 |
3,966 |
Accrued expenses |
54 |
14 |
81 |
|
------ |
------ |
------ |
|
4,242 |
3,226 |
4,143 |
|
------ |
------ |
------ |
14. Dividend
On 23 May 2025, the Company announced an interim dividend of USD 7.0m (USD 0.0423 per share) to members on the register as at 06 June 2025. The dividend was paid on 04 July 2025.
The Board of Directors will decide on the Company's dividend policy for 2025 based on profitability, liquidity requirements, portfolio performance, market conditions, and the share price of the Company relative to its net asset value.
15. Net asset value per share
|
30 June 2025 Unaudited |
30 June 2024 Unaudited |
31 December 2024 Audited |
Net assets attributable to ordinary shareholders (USD 000) |
131,979 |
158,680 |
139,103 |
|
------------- |
------------- |
------------- |
Closing number of ordinary shares in issue |
165,355,421 |
165,355,421 |
165,355,421 |
|
------------- |
------------- |
------------- |
Basic net asset value per share (USD) |
0.80 |
0.96 |
0.84 |
|
------------- |
------------- |
------------- |
Number of Shares |
|
|
|
Ordinary shares |
174,813,998 |
174,813,998 |
174,813,998 |
Treasury shares |
(9,458,577) |
(9,458,577) |
(9,458,577) |
|
------------- |
------------- |
------------- |
Closing number of ordinary shares in issue |
165,355,421 |
165,355,421 |
165,355,421 |
|
------------- |
------------- |
------------- |
The diluted net asset value per share equals the basic net asset value per share since no potentially dilutive shares exist at any of the reporting dates presented.
16. Segment reporting
The Company's activities fall under a single operating segment.
The Company's investment income / (losses) and investments are divided into geographical areas as follows:
|
Six months ended 30 June 2025 Unaudited |
Six months ended 30 June 2024 Unaudited |
Year ended 31 December 2024 Audited |
|
US $000 |
US $000 |
US $000 |
Investment income / (losses) |
|
|
|
European countries |
356 |
158 |
(23) |
United States |
(677) |
11,946 |
13,265 |
Rest of the world |
(150) |
- |
(107) |
Asia |
13 |
(52) |
(227) |
|
------- |
------- |
------- |
|
(458) |
12,052 |
12,908 |
|
------- |
------- |
------- |
Investments |
|
|
|
European countries |
11,300 |
9,852 |
10,743 |
United States |
97,402 |
122,975 |
90,142 |
Rest of the world |
1,795 |
165 |
1,055 |
Asia |
7,605 |
7,283 |
7,371 |
|
------- |
------- |
------- |
|
118,102 |
140,275 |
109,311 |
|
------- |
------- |
------- |
Investment income / (losses), comprising interest and distribution income as well as fair value gains or losses on investments, is allocated based on the issuer's location. Investments are also allocated based on the issuer's location.
The Company has no significant dependencies, in respect of its investment income, on any single issuer.
17. Interest and distribution income
|
Six months ended 30 June 2025 Unaudited |
Six months ended 30 June 2024 Unaudited |
Year ended 31 December 2024 Audited |
|
US $000 |
US $000 |
US $000 |
Interest income |
632 |
818 |
1,539 |
Distribution income |
6,932 |
11,512 |
20,981 |
|
----- |
------ |
------ |
|
7,564 |
12,330 |
22,520 |
|
----- |
------ |
------ |
Interest and distribution income is analysed between the Company's different categories of financial assets, as follows:
|
Six months ended 30 June 2025 |
||
|
Interest income |
Distribution income |
Total |
Financial assets at fair value through profit or loss |
US $000 |
US $000 |
US $000 |
Fixed income investments |
632 |
6,748 |
7,380 |
Public equity investments |
- |
184 |
184 |
|
------ |
------ |
------ |
|
632 |
6,932 |
7,564 |
|
------ |
------ |
------ |
|
Six months ended 30 June 2024 |
||
|
Interest income |
Distribution income |
Total |
Financial assets at fair value through profit or loss |
US $000 |
US $000 |
US $000 |
Fixed income investments |
818 |
11,465 |
12,283 |
Public equity investments |
- |
47 |
47 |
|
------ |
------ |
------ |
|
818 |
11,512 |
12,330 |
|
------ |
------ |
------ |
|
Year ended 31 December 2024 |
||
|
Interest income |
Distribution income |
Total |
Financial assets at fair value through profit or loss |
US $000 |
US $000 |
US $000 |
Fixed income investments |
1,539 |
20,920 |
22,459 |
Public equity investments |
- |
61 |
61 |
|
------ |
------ |
------ |
|
1,539 |
20,981 |
22,520 |
|
------ |
------ |
------ |
The Company's distribution income derives from multiple issuers. The Company does not have concentration to any single issuer.
18. Fair value changes of investments
|
Six months ended 30 June 2025 Unaudited |
Six months ended 30 June 2024 Unaudited |
Year ended 31 December 2024 Audited |
|
US $000 |
US $000 |
US $000 |
Fair value losses on financial assets through profit or loss |
(8,947) |
(277) |
(10,033) |
Fair value gains / (losses) on investment in subsidiaries |
925 |
(31) |
391 |
Fair value gains on derivatives |
- |
30 |
30 |
|
------- |
------- |
------- |
|
(8,022) |
(278) |
(9,612) |
|
------- |
------- |
------- |
The investments disposed in the six months ended 30 June 2025 had the following cumulative (i.e. from the date of acquisition up to the date of disposal) financial impact in the Company's net asset position:
|
Realised gains* Unaudited |
Cumulative distribution or interest Unaudited |
Total financial impact Unaudited |
|
US $000 |
US $000 |
US $000 |
Financial assets at fair value through profit or loss |
|
|
|
Fixed income investments |
329 |
187 |
516 |
|
------ |
------ |
------ |
* difference between disposal proceeds and original acquisition cost
19. Operating expenses
|
Six months ended 30 June 2025 Unaudited |
Six months ended 30 June 2024 Unaudited |
Year ended 31 December 2024 Audited |
|
US $000 |
US $000 |
US $000 |
Directors' fees and expenses |
449 |
442 |
1,790 |
Other salaries and expenses |
118 |
124 |
244 |
Professional and consulting fees |
755 |
846 |
2,501 |
Legal expenses |
4 |
4 |
7 |
Bank custody fees |
78 |
56 |
125 |
Office cost |
106 |
117 |
225 |
Depreciation |
54 |
52 |
124 |
Other operating expenses |
329 |
261 |
514 |
Audit fees |
20 |
15 |
80 |
Tax fees |
- |
- |
2 |
|
------ |
------ |
------ |
|
1,913 |
1,917 |
5,612 |
|
------ |
------ |
------ |
20. Finance costs and income
|
Six months ended 30 June 2025 Unaudited |
Six months ended 30 June 2024 Unaudited |
Year ended 31 December 2024 Audited |
|
US $000 |
US $000 |
US $000 |
Finance costs |
|
|
|
Bank interest costs |
20 |
25 |
33 |
Foreign exchange losses |
- |
625 |
932 |
|
------ |
------ |
------ |
|
20 |
650 |
965 |
|
------ |
------ |
------ |
Finance income |
|
|
|
Bank interest income |
215 |
219 |
453 |
Foreign exchange gains |
1,002 |
- |
- |
|
------ |
------ |
------ |
|
1,217 |
219 |
453 |
|
------ |
------ |
------ |
21. (Loss) / earnings per share
Basic (loss) / earnings per share is calculated by dividing the (loss) / profit for the period / year attributable to ordinary shareholders of the Company by the weighted average number of shares in issue of the Company during the relevant financial periods.
|
Six months ended 30 June 2025 Unaudited |
Six months ended 30 June 2024 Unaudited |
Year ended 31 December 2024 Audited |
(Loss) / profit for the period / year attributable to ordinary shareholders of the parent (USD 000) |
(1,213) |
9,666 |
6,585 |
|
---------- |
---------- |
---------- |
Weighted average number of ordinary shares outstanding |
165,355,421 |
165,355,421 |
165,355,421 |
|
---------- |
---------- |
---------- |
Basic (loss) / earnings per share (USD) |
(0.01) |
0.06 |
0.04 |
|
---------- |
---------- |
---------- |
The diluted (loss) / earnings per share equals the basic (loss) / earnings per share since no potentially dilutive shares were in existence during 2025 and 2024.
22. Related party transactions
The Company is controlled by Groverton Management Ltd, an entity owned by Noam Lanir, which at 30 June 2025 held 74.41% of the Company's voting rights.
|
30 June 2025 Unaudited |
30 June 2024 Unaudited |
31 December 2024 Audited |
|
|
US $000 |
US $000 |
US $000 |
|
Amounts receivable from / advances to key management |
|
|
|
|
Directors' current accounts |
151 |
33 |
75 |
(1) |
Advances to key management personnel |
191 |
221 |
- |
(2) |
|
------ |
------ |
------ |
|
|
342 |
254 |
- |
|
|
------ |
------ |
------ |
|
Amounts payable to unconsolidated subsidiary |
|
|
|
|
Livermore Israel Investments Ltd |
(3,046) |
(3,046) |
(3,046) |
(3) |
|
------ |
------ |
------ |
|
Amounts payable to key management |
|
|
|
|
Directors' current accounts |
(1,035) |
(51) |
(920) |
(3) |
|
------ |
------ |
------ |
|
Key management compensation - short term benefits |
|
|
|
|
Executive Directors' fees |
397 |
398 |
795 |
(4) |
Executive Directors' reward payments |
- |
- |
840 |
|
Non-executive Directors' fees |
52 |
45 |
90 |
|
Non-executive Directors' reward payments |
- |
- |
65 |
|
Other key management fees |
215 |
205 |
1,255 |
(5) |
|
------ |
------ |
------ |
|
|
664 |
648 |
3,045 |
|
|
------ |
------ |
------ |
|
(1) The Directors' current accounts with debit balances are interest free, unsecured, and have no stated repayment date.
(2) The advances to key management personnel relate to payments made to members of key management against their remuneration for the second half of 2025 and 2024 correspondingly.
(3) The amounts payable to unconsolidated subsidiary and Directors' current accounts with credit balances are interest free, unsecured, and have no stated repayment date.
(4) These payments were made directly to companies which are related to the Directors.
(5) Other Key management fees are included within professional fees (note 19)
During 2024, Livermore acquired 463 shares in Fetcherr Ltd for a total consideration of USD 2.9m, on behalf of key management personnel. Each individual has fully reimbursed Livermore for the amount paid in relation to their representative shares. At 30 June 2025, these shares continue to be held in trust on their behalf.
During the period, the Company waived a receivable amount of USD 0.037m (30 June 2024: USD 0.036, 31 December 2024: USD 0.076m) from its subsidiary Sandhirst Ltd, as a means of capital contribution to the subsidiary (note 9).
No social insurance and similar contributions nor any other defined benefit contributions plan costs incurred for the Group in relation to its key management personnel in either 2025 or 2024.
23. Commitments
The Company has expressed its intention to provide financial support to its subsidiaries, where necessary, to enable them to meet their obligations as they fall due.
Other than the above, the Company has no capital or other commitments at 30 June 2025.
24. Events after the reporting date
The Company's fixed income investments at 30 June 2025 include investments in two open warehouse facilities. During the second half of 2025, the company invested an additional amount of USD 6.7m to those open warehouse facilities. One of the warehouses was converted into a CLO and generated net carry of USD 0.821m at the date of approval of these financial statements.
Ron Baron stepped down from his role of non-executive director. The Company is actively seeking a new non-executive director.
There were no other material events after the reporting date, which have a bearing on the understanding of these interim condensed consolidated financial statements.
25. Preparation of interim financial statements
Interim condensed consolidated financial statements are unaudited. Consolidated financial statements for Livermore Investments Group Limited for the year ended 31 December 2024, prepared in accordance with International Financial Reporting Standards as adopted by the European Union, on which the auditors gave an unmodified audit report are available on the Company's website www.livermore-inv.com.
Review Report to the Members of Livermore Investments
Group Limited
Review Report on the interim Condensed Consolidated Financial Statements
Introduction
We have reviewed the interim condensed consolidated financial statements of Livermore Investments Group Limited (the ''Company'') and its subsidiary (together with the Company "the Group"), which are presented in pages 7 to 25 and comprise the condensed consolidated statement of financial position as at 30 June 2025 and the consolidated statements of comprehensive income, changes in equity and cash flows for the period from 1 January 2025 to 30 June 2025, and notes to the interim condensed consolidated financial statements, including a summary of significant accounting policies.
The Board of Directors is responsible for the preparation and presentation of these interim condensed consolidated financial statements in accordance with International Financial Reporting Standards applicable to interim financial reporting as adopted by the European Union ('IAS34 Interim Financial Reporting'). Our responsibility is to express a conclusion on these interim condensed consolidated financial statements based on our review.
Scope of Review
We conducted our review in accordance with International Standard on Review Engagements 2410, 'Review of
Independent Auditor of the Entity'. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the accompanying interim condensed consolidated financial information does not present fairly, in all material respects, the financial position of the entity as at 30 June 2025, and of its financial performance and its cash flows for the six month period then ended in accordance with IAS 34 'Interim Financial Reporting' as adopted by the European Union.
Other information
The Board of Directors is responsible for the other information. The other information comprises the information included in the Chairman's and Chief Executive's Review and Review of Activities, but does not include the condensed consolidated financial statements and our review report thereon.
Our conclusion on the condensed consolidated financial statements does not cover the other information and we do not express any form of assurance conclusion thereon.
In connection with our review of the condensed consolidated financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the consolidated financial statements or our knowledge obtained in the review or otherwise appears to be materially misstated. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
Other Matter
This report, including the conclusion, has been prepared for and only for the Group's members as a body and for no other purpose. We do not, in giving this conclusion, accept or assume responsibility for any other purpose or to any other person to whose knowledge this report may come to.
Polyvios Polyviou Certified Public Accountant and Registered Auditor for and on behalf of |
|
Grant Thornton (Cyprus) Ltd |
|
Certified Public Accountants and Registered Auditors |
|
Limassol, 25 September 2025 |
|
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.