The information contained within this
announcement is deemed by the Company to constitute inside
information as stipulated under the Market Abuse (amendment) (EU
Exit) Regulations 2019/310 ("MAR"). With the publication of this
announcement via a Regulatory Information Service, this inside
information is now considered to be in the public
domain.
19 November
2024
Fusion Antibodies
plc
("Fusion"
or the "Company")
Half year
Report
Fusion Antibodies plc (AIM: FAB),
specialists in pre-clinical antibody discovery, engineering and
supply for both therapeutic drug and diagnostic
applications, announces its unaudited
interim results for the six months ended 30 September 2024 ("H1
FY2025").
Financial highlights
·
Revenues of £1.2 million (H1 FY2024: £0.5
million)
·
Expenditure on R&D maintained at £0.18 million
(H1 FY2024: £0.18 million)
·
Loss of £0.76 million (H1 FY2024: £1.4 million
loss)
·
Cash position in the bank at 30 September 2024 was
£0.4 million (31 March 2024: £1.2 million) with a further £457k
owed by existing debtors
Operational highlights
·
First contract to develop a bespoke non-human
antibody species OptiPhageTM
library secured
·
Continued progress in development of the OptiMAL®
library
· Collaboration Agreement with the National Cancer Institute
("NCI") was expanded to include the humanisation of several of the
NCI's existing camelid nanobodies
· Receipt of Further orders from a leading
diagnostics company under the master services agreement ("MSA")
announced on 14 February 2024
Commenting on the interim results,
Adrian Kinkaid, CEO of Fusion Antibodies plc, said:
"These interim figures
bear witness to the significant improvements to the business and
the more favourable market conditions we have deservedly enjoyed in
the period. The Company is now well positioned, generating the
financial evidence of a significant recovery and promising growth
in the Company's prospects. Of particular note is the increase in
margins complementing the more than doubling of revenues, which is
testament to the Board's and the team's determination to move
toward profitability. We remain focused on meeting
our stated goal of achieving cash flow breakeven without needing to
raise additional funds."
Investor presentations
Fusion will host a presentation on
the results open to all investors via the Investor Meet Company
platform at 11.00am on Thursday, 21
November 2024, delivered by Dr Adrian Kinkaid, CEO
and Stephen Smyth, Interim CFO. Adrian will also be presenting
at the ShareSoc meeting on 12 December 2024.
The Company is committed to providing an
opportunity for all existing and potential investors to hear
directly from management on these results.
Investors
can sign up to Investor Meet Company for free and add to meet
Fusion Antibodies plc via the following
link: https://www.investormeetcompany.com/fusion-antibodies-plc/register-investor
Further details on how to register
for the ShareSoc meeting can be found via the following link:
Discovery
Company Webinar 12 December 5:00pm - ShareSoc
Enquiries:
Fusion Antibodies
plc
|
www.fusionantibodies.com
|
Adrian Kinkaid, Chief Executive Officer
Stephen Smyth, Chief Financial Officer
|
Via Walbrook PR
|
|
|
Fusion Antibodies
interactive investor hub
|
https://investorhub.fusionantibodies.com/
|
|
|
Allenby Capital
Limited
|
Tel: +44 (0) 20 3328
5656
|
James Reeve/Vivek Bhardwaj (Corporate Finance)
Tony Quirke/Joscelin Pinnington (Sales and Corporate
Broking)
|
|
|
|
|
|
Shard Capital
Partners LLP
|
|
Damon Heath (Joint Broker)
|
Tel: +44 (0) 207 186
9952
|
|
|
|
|
Walbrook
PR
|
Tel: +44
(0)20 7933 8780 or fusion@walbrookpr.com
|
Anna Dunphy
|
Mob: +44 (0)7876 741 001
|
|
| |
About Fusion Antibodies
plc
Fusion Antibodies plc ("Fusion
Antibodies", "Fusion" or the "Company") is a Contract Research
Organisation (CRO) located in Northern Ireland that offers a
integrated end-to-end range of antibody discovery, engineering and
expression services for all stages of human therapeutic, veterinary
therapeutic and diagnostic antibody development.
The range of services offered
includes antibody discovery/generation, development,
characterisation, optimisation, and small-scale production. In
addition, the Company also offers antigen design, antigen
expression, antibody purification and sequencing, antibody
humanisation using Fusion's proprietary
CDRxTM platform and cell line development,
producing antibody generating stable cell lines optimised for use
downstream by the customer to produce material for clinical trials.
Since 2012, the Company has successfully sequenced and
expressed many thousands of antibodies and successfully completed
over 270 humanisation projects for its international customer base,
which has included eight of the top 10 global pharmaceutical
companies by revenue.
At every stage, our client's vision
is central to how we work in combining the
latest technological advances with cutting edge science.
In this work our world-class humanization and
antibody optimization platforms harness the power of natural
somatic hypermutation (SHM) to
ensure the best molecule goes to the
clinic.
Fusion Antibodies' growth strategy
is based on enabling Pharma and Biotech companies get to the clinic
more effectively, using molecules with optimized therapeutic
profile and enhanced potential for successful development and
approval and, ultimately, on speeding up the drug discovery and
development process. Our Integrated
Therapeutic Antibody Services ("ITA") offering enhances the
efficiency of this process by providing a continuous service
offering from as early as target nomination to as far as stable
cell line. Fusion's use of SHM to create a
fully human antibody library to capture the human antibody
repertoire addresses a continuing market need in antibody
discovery.
Fusion Antibodies' emphasis on
antibody therapeutics is based on the size and growth rate in the
sector, with the market valued at $186 billion in 2021 and forecast
to surpass $400 billion by 2028. As of June
2022, there were 150 approved antibody therapies on the market and
nearly 600 antibody drugs in clinical
trials.
CHAIRMAN'S STATEMENT
Operational Review
Following on from the end of FY2024, the first six
months to 30 September 2024 showed a significant improvement over
H1 FY2024. The steady recovery is encouraging as we
move into the second half of the year and beyond. The Board
continues to be optimistic about the prospects for the remainder of
the current financial year and for further growth into FY2026.
Nevertheless, the Board remains prudently mindful of potential
market volatility and the inherent science-based risks in any
antibody-based discovery and development, whether human or
veterinary, therapeutics or diagnostics.
Our mission is to get better antibodies into the
clinic more rapidly. In this way we enable biopharmaceutical,
veterinary and diagnostic companies to discover new antibodies and
maximise their performance so that highly optimized molecules are
available to enter the clinic more efficiently for the benefit of
global health and the global healthcare industry. The combination
of our current Discovery, Engineering and Supply services aims to
enhance the client journey with the development of high performing
antibodies to their targets. We continue to develop new
improved services and technologies to ensure we are at the cutting
edge of the market as the partner of choice.
The Company continues to attract new clients for its
established services, such as humanization, as well as for our
novel technologies such as OptiPhageTM and Mammalian
Display. We secured an initial purchase order for the former which
was announced on 14 April 2024 to develop a bespoke
OptiPhageTM library for a non-human antibody
species with a leading global provider of antibodies for use in
research and diagnostics.
The Mammalian Display service is also gaining
traction and in particular has enjoyed considerable success with a
major client, delivering a level of expression that is more than an
order of magnitude higher than that client's existing commercial
manufacturing processes. We have also received further orders from
a leading diagnostics company under the master services agreement
announced on 14 February 2024 and continue to build this important
relationship.
We seek to build on these and other technological
advantages to help further differentiate Fusion's premium offerings
and to command higher margins than are achievable from more routine
services. Commercially, we are building on the diagnostic
contracts already gained where we can see further opportunities to
work with new partners in this sector. Additionally, we are
working hard to gain more exposure in the growing veterinary market
and building awareness within this specialist client
base.
It is particularly pleasing to have achieved
considerable improvements in margins in H1 FY2025 and we seek to
ensure that this trend continues for the rest of the current year
and beyond.
Financial Review
Revenues for the six-month period
ending 30 September 2024 were £1.2 million (H1 FY2024: £0.5
million). All revenues were for core services and contained no
milestone payments.
The 27% gross profit percentage on
underlying revenues was higher than in the same period last year
due to the continued realisation of cost savings from restructuring
implemented (H1 FY2024: (15)%).
R&D expenditure in H1 FY2025 was
£176k, a similar level to the comparable period in FY2024 (H1
FY2024: £182k) reflecting the continuing investment, particularly
in the OptiMAL® Library project.
SG&A expenditure of £943k was
£210k lower than in H1 FY2024 due primarily to restructuring and
cost saving measures which we began implementing in H2
FY2023.
Loss for the period resulting from
the above was £758k (H1 FY2024: £1.36 million loss).
Cash used in operations was £752k,
compared with £1,213k used in H1 FY2024. The H1 FY2025 operational
outflow includes the £176k investment in R&D. The total outflow
was £760k and the closing cash balance at 30 September 2024 was
£439k with a further £457k owed from
existing debtors.
Key
Performance Indicators
The key performance indicators
(KPIs) regularly reviewed by the Board are:
KPI
|
H1
FY2025
|
H1 FY2024
|
Underlying revenue growth
|
123%
|
(71)%
|
EBITDA*
|
£(734)k
|
(£1.23m)
|
Cash used in operations
|
£(752)k
|
(£1.35m)
|
* Earnings before interest, tax,
depreciation and amortisation
The investment in R&D and the
impact on EBITDA is set out in Note 12 to these statements. EBITDA
for the period was a loss of £734k (H1 FY2024: £1.29 million loss)
and adjusting for research and development expenditure shows an
EBITDA loss excluding R&D of £558k for the period (H1 FY2024:
£1.11 million loss).
Outlook
In Q3, the Company has continued to
see an improvement in lead generation and prospective customer
engagement. We have seen the positive outcome of diversifying into
adjacent markets such as Diagnostics and see potential growth
opportunities in all of our services going forward.
Continued efficiency improvements are also expected to contribute
to further margin improvement. The Board is confident that the
sector is recovering and the prospects for the Company remain very
encouraging. Whilst challenges remain for our international
customer base, we continue to meet these challenges and capitalise
on the opportunities presented.
Cash continues to be well
controlled, and it remains a key strategic goal to achieve cash
flow break even without having to raise additional equity
capital.
Statement of Directors' Responsibilities
The Directors confirm, to the best
of their knowledge:
·
The condensed set of financial statements has been
prepared in accordance with IAS34 'Interim Financial
Reporting';
·
The interim management report includes a fair
review of the information required by DTR 4.2.7R of the Disclosure
and Transparency Rules of the of the United Kingdom's Financial
Conduct Authority, being an indication of important events that
have occurred during the first six months of the financial year and
their impact on the condensed set of financial statements, and a
description of the principal risks and uncertainties for the
remaining six months of the year, and gives a true and fair view of
the assets, liabilities, financial positions and profit for the
period of the Company; and
·
The interim management report includes a fair
review of the information required by DTR 4.2.8R of the Disclosure
and Transparency Rules of the United Kingdom's Financial Conduct
Authority, being a disclosure of related party transactions and
changes therein since the previous annual report.
On behalf of the Board
Dr Simon Douglas
Non-executive Chairman
18 November 2024
Condensed Statement of Comprehensive
Income
For the six months ended 30 September
2024
|
Notes
|
|
6 months to
30.09.24
Unaudited
£'000
|
6 months
to 30.09.23
Unaudited
£'000
|
Year to
31.03.24 Audited
£'000
|
Revenue
|
|
|
1,207
|
541
|
1,136
|
Cost of sales
|
|
|
(882)
|
(625)
|
(1,181)
|
Gross profit (loss)
|
|
|
325
|
(84)
|
(45)
|
Other operating income
|
10
|
|
-
|
-
|
5
|
Administrative expenses
|
3
|
|
(1,119)
|
(1,335)
|
(2,247)
|
Operating loss
|
|
|
(794)
|
(1,419)
|
(2,288)
|
|
|
|
|
|
|
Finance income
|
4
|
|
4
|
2
|
3
|
Finance costs
|
4
|
|
(2)
|
(3)
|
(5)
|
Loss before tax
|
|
|
(792)
|
(1,420)
|
(2,289)
|
Income tax credit
|
5
|
|
34
|
63
|
63
|
Loss for the period
|
|
|
(758)
|
(1,357)
|
(2,226)
|
Total comprehensive loss for the period
|
|
|
(758)
|
(1,357)
|
(2,226)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pence
|
Pence
|
Pence
|
Basic loss per share
|
6
|
|
(0.8)
|
(2.3)
|
(3.9)
|
|
|
|
|
|
|
Condensed Statement of Financial
Position
As at 30 September 2024
|
Notes
|
As at
30.09.24
Unaudited
£'000
|
|
As
at
30.09.23
Unaudited
£'000
|
|
As
at
31.03.24
Audited
£'000
|
Assets
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
Property, plant and
equipment
|
7
|
97
|
|
250
|
|
158
|
|
|
97
|
|
250
|
|
158
|
Current assets
|
|
|
|
|
|
|
Inventories
|
|
230
|
|
524
|
|
460
|
Trade and other
receivables
|
|
762
|
|
471
|
|
557
|
Current tax receivable
|
|
-
|
|
326
|
|
46
|
Cash and cash equivalents
|
|
439
|
|
487
|
|
1,199
|
|
|
1,431
|
|
1,808
|
|
2,262
|
Total assets
|
|
1,528
|
|
2,058
|
|
2,420
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Trade and other payables
|
|
417
|
|
537
|
|
564
|
Borrowings
|
8
|
23
|
|
17
|
|
20
|
|
|
440
|
|
554
|
|
584
|
|
|
|
|
|
|
|
Net current assets
|
|
990
|
|
1,254
|
|
1,678
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
Borrowings
|
8
|
9
|
|
30
|
|
23
|
Provisions for other liabilities and
charges
|
|
20
|
|
20
|
|
20
|
Total liabilities
|
|
469
|
|
604
|
|
627
|
|
|
|
|
|
|
|
Net
assets
|
|
1,059
|
|
1,454
|
|
1,793
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Called up share capital
|
12
|
3,815
|
|
2,378
|
|
3,815
|
Share premium reserve
|
|
7,743
|
|
7,981
|
|
7,743
|
(Accumulated losses)/retained
earnings
|
|
(10,499)
|
|
(8,905)
|
|
(9,765)
|
Equity
|
|
1,059
|
|
1,454
|
|
1,793
|
Condensed Statement of Changes in
Equity
For the six months ended 30 September
2024
|
| |
6
months ended 30 September 2024
Unaudited
|
Called up share
capital
£'000
|
Share premium
reserve
£'000
|
Accumulated
losses
£'000
|
Total
Equity
£'000
|
At 1
April 2024
|
3,815
|
7,743
|
(9,765)
|
1,793
|
Loss
for the period
|
-
|
-
|
(758)
|
(758)
|
Issue of share capital
|
-
|
-
|
-
|
-
|
Share options - value of employee services
|
-
|
-
|
24
|
24
|
Total transactions with owners, recognised directly in
equity
|
-
|
-
|
24
|
24
|
At
30 September 2024
|
3,815
|
7,743
|
(10,499)
|
1,059
|
|
|
|
|
|
6 months ended 30 September
2023
Unaudited
|
Called up
share capital
£'000
|
Share
premium reserve
£'000
|
Retained
earnings
£'000
|
Total
Equity
£'000
|
At 1 April 2023
|
1,040
|
7,647
|
(7,564)
|
1,123
|
Loss for the period
|
-
|
-
|
(1,357)
|
(1,357)
|
Issue of share capital
|
1,338
|
334
|
-
|
1,672
|
Share options - value of employee
services
|
-
|
-
|
16
|
16
|
Total transactions with owners,
recognised directly in equity
|
-
|
-
|
16
|
16
|
At 30 September 2023
|
2,378
|
7,981
|
(8,905)
|
1,454
|
|
|
|
|
|
Year ended 30 March 2024
Audited
|
Called up
share capital
£'000
|
Share
premium reserve
£'000
|
Accumulated losses
£'000
|
Total
Equity
£'000
|
At 1 April 2023
|
1,040
|
7,647
|
(7,564)
|
1,123
|
Loss for the year
|
-
|
-
|
(2,226)
|
(2,228)
|
Share options - value of employee
services
|
-
|
-
|
25
|
25
|
Total transactions with owners,
recognised directly in equity
|
2,775
|
96
|
25
|
2,896
|
At 31 March 2024
|
3,815
|
7,743
|
(9,765)
|
1,793
|
Statement of Cash Flows
For the six months ended 30 September
2024
|
| |
|
6 months to
30.09.24
Unaudited
£'000
|
6 months
to
30.09.23
Unaudited
£'000
|
Year to
31.03.24
Audited
£'000
|
Cash
flows from operating activities
|
|
|
|
Loss for the period
|
(758)
|
(1,357)
|
(2,226)
|
Adjustments for:
|
|
|
|
Share based payment
expense
|
24
|
16
|
86
|
Depreciation
|
60
|
125
|
220
|
Finance income
|
(4)
|
(2)
|
(3)
|
Finance costs
|
2
|
3
|
5
|
Income tax credit
|
(80)
|
(63)
|
(63)
|
Decrease/(increase) in
inventories
|
230
|
15
|
79
|
Decrease/(increase) in trade and
other receivables
|
(79)
|
219
|
133
|
(Decrease)/increase in trade and
other payables
|
(148)
|
(307)
|
(280)
|
Cash
used in operations
|
(752)
|
(1,351)
|
(2,049)
|
Income tax received
|
-
|
-
|
280
|
Net
cash used in operating activities
|
(752)
|
(1,351)
|
(1,769)
|
|
|
|
|
Cash
flows from investing activities
|
|
|
|
Purchase of property, plant and
equipment
|
-
|
-
|
(2)
|
Finance income - interest
received
|
4
|
2
|
3
|
Net
cash generated by/(used in) investing activities
|
4
|
2
|
1
|
|
|
|
|
Cash
flows from financing activities
|
|
|
|
Proceeds from issue of share
capital
|
-
|
1,672
|
2,808
|
Proceeds from new
borrowings
|
-
|
-
|
-
|
Repayments of borrowings
|
(11)
|
(28)
|
(33)
|
Finance costs - interest
paid
|
(2)
|
(3)
|
(5)
|
Net
cash (used in)/generated from financing
activities
|
(13)
|
1,641
|
2,770
|
|
|
|
|
Net increase/(decrease) in cash and
cash equivalents
|
(761)
|
292
|
1,002
|
Cash
and cash equivalents at the beginning of the
period
|
1,199
|
195
|
195
|
Effects of exchange rate changes on cash and cash
equivalents
|
1
|
-
|
2
|
Cash
and cash equivalents at the end of the period
|
439
|
487
|
1,199
|
Notes to the Interim
Results
For the six months ended 30 September
2024
1
Basis of Preparation
The condensed financial statements
comprise the unaudited results for the six months to 30 September
2024 and 30 September 2023 and the audited results for the year
ended 31 March 2024. The financial information for the year ended
31 March 2024 does not constitute the full statutory accounts for
that period. The Annual Report and Financial Statements for the
year ended 31 March 2024 have been filed with the Registrar of
Companies. The Independent Auditor's Report on the Annual Report
and Financial Statements for the year ended 31 March 2024 was
unmodified and did not contain a statement under s498(2) or s498(3)
of the Companies Act 2006. The Auditor's report contained a
material uncertainty related to going concern.
The condensed financial statements
for the period ended 30 September 2024 have been prepared in
accordance with the Disclosure and Transparency Rules of the
Financial Conduct Authority and with IAS 34 'Interim Financial
Reporting' as adopted by the UK. The information in these condensed
financial statements does not include all the information and
disclosures made in the annual financial statements.
Going concern
At 30 September 2024 the Company had
a cash balance of £0.4 million (together with debtor balances of
£457k). The Directors have reviewed detailed projections for the
Company. These projections are based on estimates of future
performance and have been adjusted to reflect various scenarios and
outcomes that could potentially impact the forecast outturn. Based
on these estimates, the Directors have a reasonable expectation
that the Company has adequate resources to continue in operational
existence for at least 12 months from the reporting date without
raising additional funds. Accordingly, they have prepared these
condensed financial statements on the going concern
basis.
The Directors note that there is
inherent uncertainty in any cash flow forecast, however this is
further exacerbated given the nature of the Company's trade and the
industry in which it operates. Due to the risk that revenues and
the related conversion of revenue to cash inflows may not be
achieved as forecast over the going concern period, the Directors
believe that there exists a material uncertainty that may cast
significant doubt on the Company's ability to continue as a going
concern without raising additional funds and it may be unable to
realise its assets and discharge its liabilities in the normal
course of business.
These financial statements do not
include the adjustments that would result if the Company were
unable to continue as a going concern.
Accounting policies
The condensed financial statements
have been prepared in a manner consistent with the accounting
policies set out in the financial statements for the year ended 31
March 2024 and on the basis of the International Financial
Reporting Standards (IFRS) as adopted for use in the UK that the
Company expects to be applicable at 31 March 2025. IFRS are subject
to amendment and interpretation by the International Accounting
Standards Board (IASB).
2
Segmental information
For all the financial periods
included in these condensed financial statements, all the revenues
and costs relate to the single operating segment of research,
development and manufacture of recombinant proteins and
antibodies.
3
Administrative expenses
|
6 months to
30.09.24
Unaudited
£'000
|
6 months
to 30.09.23
Unaudited
£'000
|
Year to
31.03.24
Audited
£'000
|
Research & development
|
176
|
182
|
254
|
Selling, general and
administration
|
943
|
1,153
|
1,993
|
|
1,119
|
1,335
|
2,247
|
4
Finance income and costs
Income
|
6 months to
30.09.24
Unaudited
£'000
|
6 months
to 30.09.23
Unaudited
£'000
|
Year to
31.03.24
Audited
£'000
|
Bank interest receivable
|
4
|
2
|
3
|
|
|
|
|
Expense
|
6 months to
30.09.24
Unaudited
£'000
|
6 months
to 30.09.23
Unaudited
£'000
|
Year to
31.03.24
Audited
£'000
|
Interest expense on other
borrowings
|
2
|
3
|
5
|
5
Income tax credit
|
6 months to
30.09.24
Unaudited
£'000
|
6 months
to 30.09.23
Unaudited
£'000
|
Year to
31.03.24
Audited
£'000
|
Current tax
|
(34)
|
(63)
|
(63)
|
6
Loss per share
|
6 months to
30.09.24
Unaudited
Number
|
6 months
to
30.09.23
Unaudited
Number
|
Year
to
31.03.24
Audited
Number
|
Loss for the financial
year
|
(758)
|
(1,357)
|
(2,190)
|
Loss per share
|
pence
|
pence
|
pence
|
Basic
|
(0.8)
|
(2.3)
|
(3.9)
|
Basic earnings per share is
calculated by dividing the basic earnings for the period by the
weighted average number of shares in issue during the
period.
|
6 months to
30.09.24
Unaudited
Number
|
6 months
to
30.09.23
Unaudited
Number
|
Year
to
31.03.24
Audited
Number
|
Issued ordinary shares at the end of
the period
|
95,365,564
|
59,453,714
|
95,365,564
|
Weighted average number of shares in
issue during the period
|
95,365,564
|
46,496,775
|
55,556,020
|
7
Property, plant and equipment
|
Right of
use assets
£'000
|
Leasehold
property
£'000
|
Plant
&
machinery
£'000
|
Fixtures,
fittings & equipment
£'000
|
Total
£'000
|
Cost
|
|
|
|
|
|
At 1 April 2024
|
14
|
844
|
2,398
|
277
|
3,533
|
Additions
|
-
|
-
|
-
|
-
|
-
|
Disposals
|
-
|
-
|
(6)
|
-
|
(6)
|
At 30 September 2024
|
14
|
844
|
2,392
|
277
|
3,527
|
|
|
|
|
|
|
Accumulated depreciation
|
|
|
|
|
|
At 1 April 2024
|
11
|
844
|
2,271
|
249
|
3,375
|
Disposals
|
-
|
-
|
(5)
|
-
|
(5)
|
Depreciation charged in the
period
|
2
|
-
|
47
|
12
|
61
|
At 30 September 2024
|
13
|
844
|
2,313
|
261
|
3,431
|
|
|
|
|
|
|
Net
book value
|
|
|
|
|
|
At
30 September 2024
|
1
|
-
|
80
|
16
|
97
|
At 31 March 2024
|
3
|
-
|
127
|
28
|
158
|
8
Borrowings
|
At 30
September
2024
£'000
|
At 30
September
2023
£'000
|
At 31
March
2024
£'000
|
At 1 April 2024
|
43
|
75
|
75
|
Additions in period
|
-
|
-
|
-
|
Interest
|
2
|
3
|
5
|
Repayments
|
(13)
|
(31)
|
(37)
|
At period end
|
32
|
47
|
43
|
|
|
|
|
Amounts due in less than 1
year
|
23
|
17
|
23
|
Amounts due after more than 1
year
|
9
|
30
|
20
|
|
32
|
47
|
43
|
Borrowings are secured by a fixed
and floating charge over the whole undertaking of the Company, its
property, assets and rights in favour of Northern Bank Ltd trading
as Danske Bank.
9
Retirement benefits obligations
The Company operates a defined
contribution scheme, the assets of which are managed separately
from the Company.
10
Transactions with related parties
The Company had the following
transactions with related parties during the period:
Invest Northern Ireland is a
shareholder in the Company. The Company received invoices for rent
and estate services amounting to £60,000 (6 months ended 30
September 2023: £38,000, year ended 31 March 2024: £79,000). There
was a balance of £4,500 payable to Invest NI at the reporting dates
presented.
11
Events after the reporting date
There have been no events from the
reporting date to the date of approval which need to be
reported.
12
Reconciliation of loss to EBITDA and EBITDA excluding R&D
expenditure
|
6 months to
30.09.24
Unaudited
£'000
|
6 months
to 30.09.23
Unaudited
£'000
|
Year to
31.03.24
Audited
£'000
|
Loss before tax
|
(792)
|
(1,420)
|
(2,289)
|
Finance (income)/expense
|
(2)
|
1
|
2
|
Depreciation and
amortisation
|
60
|
125
|
219
|
EBITDA
|
(734)
|
(1,294)
|
(2,069)
|
Expenditure on research and
development
|
176
|
182
|
254
|
EBITDA excluding research and
development
|
(558)
|
(1,112)
|
(1,815)
|