ADVFN Logo ADVFN

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for default Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.

HVO Hvivo Plc

27.75
0.50 (1.83%)
Last Updated: 14:49:29
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Hvivo Plc LSE:HVO London Ordinary Share GB00B9275X97 ORD 0.1P
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.50 1.83% 27.75 27.50 28.00 27.75 27.25 27.25 1,182,174 14:49:29
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
Pharmaceutical Preparations 56.04M 16.12M 0.0237 11.65 185.4M

hVIVO plc 2015 Audited Preliminary Results (7115V)

20/04/2016 7:00am

UK Regulatory


Hvivo (LSE:HVO)
Historical Stock Chart


From Jul 2019 to Jul 2024

Click Here for more Hvivo Charts.

TIDMHVO

RNS Number : 7115V

hVIVO plc

20 April 2016

For immediate release 07:00: 20 April 2016

HVIVO PLC

("hVIVO" or the "Company")

AUDITED PRELIMINARY RESULTS

FOR THE YEAR ENDED 31 DECEMBER 2015

hVIVO plc (AIM: HVO), the pioneer of human disease models, is pleased to announce its audited preliminary results for the year ended 31 December 2015.

Financial Highlights

-- Revenue of GBP7.7 million (2014: GBP18.5 million) is consistent with expectations communicated in November 2015, due to the slower re-build of client engagements and PrEP Biopharm licence arrangements deferring revenue recognition to completion in 2016

-- Gross profit of GBP2.5 million and gross profit margin of 31.8% (2014: gross profit GBP5.5 million and gross profit margin 29.6%)

-- Research and development expense was GBP10.2 million (2014: GBP10.7 million) reflecting ongoing commitment to discovery research and product validation capabilities and programmes

-- Administrative expenses were GBP13.7 million (2014: GBP17.7 million) with the reduction primarily due to efficiently managing our resources

-- Completed successful fundraising during the year raising GBP20.5 million before expenses (2014: GBP33.6 million before expenses)

-- Strong financial position with short-term deposits, cash and cash equivalents of GBP51.2 million at 31 December 2015 (2014: GBP50.8 million)

Operational Highlights

-- Made a significant equity investment in PrEP Biopharm Limited with its flagship prophylactic compound PrEP-001, a compound in which the hVIVO platform played a fundamental role in its progression to-date

-- Progressed PrEP-001 Phase II clinical studies in flu, asthma and durability with first readouts expected by end of H1 2016

-- Produced first Pathomics map of host response in flu

-- Completed severe flu drug target qualification, enabling hVIVO's progression from pre-discovery to productisation in less than a year

-- Launched asthma model using our calibration process, establishing a new gold standard and beginning our first product validation study for asthma in 2016, less than a year after initiation

-- Obtained ethics approval for landmark study to collect human samples, stratify asthma, and begin work to identify patterns from human sample data, connecting digital and biological data to define disease "algorithms" for asthma disease management

-- Expanded our services and licensing options to explore collaborations and equity investments as we partner with pharmaceutical and biotechnology companies to accelerate drug development

Commenting on today's results, Kym Denny, Chief Executive Officer, said:

"2015 saw hVIVO complete its first major transaction following its significant investment in the equity of PrEP Biopharm Limited, positioning hVIVO to share in the substantial upside of a product, PrEP-001, that our platform is helping to develop. I am delighted to report that the PrEP-001 programme is progressing at a hVIVO accelerated pace, with first study results anticipated less than eight months from deal signature. In making this transition to vested owner, the accounting technicalities impacted our revenue recognition of the PrEP Biopharm licence arrangements until completion in 2016, resulting in lower than expected revenues for 2015. Cash was up as of 31 December 2015, as a result of our successful GBP20.5 million fundraise in November 2015. We are very pleased to inform our investors that as an outcome of their continued support and encouragement, we recently achieved a pivotal milestone in April 2016 with the qualification of our severe flu pathway components, paving the way for productisation to begin in 2016. This, in conjunction with our landmark work in asthma stratification, underlines the value of the hVIVO platform in taking the guesswork out of biology to streamline drug development."

For further information please contact:

hVIVO plc +44 207 756 1300

Kym Denny (CEO)

Graham Yeatman (Chief Financial & Business Officer)

Media Enquiries +44 203 021 3933 / +44 7854 979 420

Colin Paterson (Director of Marketing, Communication and PR)

Numis Securities Limited +44 207 260 1000

Michael Meade / Freddie Barnfield (Nominated Adviser)

James Black / Michael Burke (Corporate Broking)

Notes to Editors:

hVIVO plc ("hVIVO") is a life sciences company pioneering a technology platform of human disease models to accelerate drug discovery and development in respiratory and infectious diseases, including flu, RSV, asthma and common cold. hVIVO has commercialised four disease models, successfully enrolled over 2,000 subjects and conducted over 40 product validation studies for a wide range of industry, government and academic clients and collaborators.

CHIEF EXECUTIVE OFFICER'S STATEMENT

2015 was a year of achievement and evolution for hVIVO. hVIVO acquired a significant equity stake in PrEP Biopharm Limited ("PrEP Biopharm") a new UK biotech company with its prophylactic compound PrEP-001, a compound where hVIVO's platform has been a fundamental contributor to its success to date. This allows hVIVO, for the first time, to participate in the upside value generated by the product insights our platform provides. We are leveraging the platform's speed of conduct for early phase research and application of its biological insights to simplify later phase studies - further enhancing PrEP-001's potential going forward.

2015 also saw another significant first for the company, with hVIVO delivering the first map describing the human response to flu. Even more noteworthy than gaining this proprietary biological insight was the speed at which we were able to turn our insight into action: we progressed to drug target qualification in less than one year, which represents a staggering 90% reduction on traditional pre-discovery timelines. Such timeline compression was made possible due to the very heart of our organisation: the profound 'disease in motion' samples that our platform generates.

Buoyed by the results of our flagship 'pathomics' map in flu, in 2015 we expanded our capabilities into respiratory diseases, starting with asthma. We have since commenced work on a groundbreaking sample collection initiative that will enable asthma patient stratification and benchmarking of targeted therapies for the first time. In 2015 we began building hVIVO's commercial infrastructure to fuel our innovative product efforts and support new, more collaborative client relationships. The year finished with a successful capital raise in November 2015 to support our building momentum in asthma, flu and PrEP-001 product development. Thus, 2015 was a corner-turning year for hVIVO, one in which we begin to take the guesswork out of biology by illuminating the right targets and biomarkers for more streamlined and cost-effective drug development, positioning us to participate in the upside our insight creates as an equity stakeholder.

This human-based approach has not only fuelled our research, it has enabled our platform as a benchmarking tool. During the past five years, data from the hVIVO platform has underpinned the progress of a number of our clients' drugs. Several of these products were the foundation for nearly $2 billion in M&A transactions in the infectious disease sector. The success of three of these drugs resulted in the sale of entire companies, the largest of which was Janssen's acquisition of Alios. Indeed, Johnson & Johnson said publicly that two of hVIVO's client drugs, AL 8176 for respiratory syncytial virus (RSV) and JNJ-872 (VX-787) for influenza A, were "expected to drive growth in the next several years."

hVIVO platform in motion: PrEP-001

Two years ago, hVIVO conducted a proof of concept study for Janssen using the hVIVO platform. This study demonstrated that Janssen's compound (now renamed PrEP-001) achieved a threefold reduction in clinical illness and an eightfold reduction in common cold symptoms compared with a placebo. With these promising results, we saw tremendous commercial potential for PrEP-001. Working with the other main PrEP Biopharm investors, which include Johnson & Johnson Innovation-JJDC Inc and the founders of PrEP Biopharm, we executed the PrEP Biopharm transaction in short order, completing it on 1 November 2015. From summer 2015, hVIVO commenced the complex clinical trial start up activities in order to target positioning of PrEP-001 for field Phase IIb by the end of 2016; and just over a year from completion of the PrEP Biopharm transaction.

Our investment in PrEP Biopharm with its compound PrEP-001 gives hVIVO the powerful opportunity to showcase the value of the hVIVO platform in predicting a drug's future success in field studies. In the laboratory-like setting of our platform during 2015 and 2016, we are answering as many human-specific questions as we can to best position PrEP-001 to succeed in its field-based trials. These questions form the raison d'être behind the three PrEP-001 clinical studies we are currently conducting:

-- Does PrEP-001 also work in flu?

-- How long does the drug's effect last?

-- Does it prevent colds in asthmatics, thereby reducing their chances of asthma exacerbation?

It seems obvious that one would want to answer these questions early in product development, but the nature of the patient populations and the lack of understanding of our body's response to viruses makes the development pathway complex and costly, and such questions historically could only be answered in large field based studies. By answering these questions in the hVIVO platform, the eventual field work can be fine-tuned, reducing the risk of aiming at the wrong patient population or indication in expensive field studies.

Defining severe flu levers and dials

(MORE TO FOLLOW) Dow Jones Newswires

April 20, 2016 02:00 ET (06:00 GMT)

One of the key hurdles in today's drug development paradigm is the difficulty of mapping the underlying mechanics of disease: to identify root causes and define the levers that affect development. This critical step typically takes more than ten years. But with our innovative human-based approach, we will have completed the pre-discovery phase in flu in under one year's time - reducing the duration by 90%.

In analysing the samples acquired during our studies, we have the unique opportunity not only to observe disease in motion but also to monitor and check the wiring in the body's circuitry, or "pathomics" - a term we coined to describe this approach. Pathomics is a combination of "pathways," or signalling networks, and "omics," the collective technologies used to explore the various types of molecules that make up the cells of an organism. Pathomics involves data mining and analysis, "disease-in-motion" sample acquisition, product validation and disease research. We use these techniques to elucidate and define the most influential signalling human pathways that underpin the host response. We are in essence, providing a biological global positioning system (GPS) to define the key components that are directly involved in human disease, including drug targets and biomarkers.

In early 2015 we completed the first ever pathomics map of the human response to flu infection and then built out the critical pathways for severe flu. Initially, we charted biomarkers in those patients who contracted flu and returned to health after a few days. From there, we studied samples from patients with severe flu to complete the seminal task of identifying the biological "tipping point" when flu becomes severe. Knowing the tipping point is crucial, as it enables us to rationally select drug targets and essential predictive biomarkers. I am immensely pleased and proud to say that we have very recently completed our qualification process to determine drug targets, pathway biomarkers and disease activity biomarkers. This is a pivotal moment for us, as we are now positioned to advance our discoveries into candidate status in 2016, with products that could include drugs to treat flu, biomarker tests to guide clinical product development, and predictive tests to identify flu susceptibility and patients at risk of severe flu.

Delivering the next gold standard: Asthma

When hVIVO began working with respiratory syncytial virus (RSV), it was not a well-understood disease. We defined and calibrated a disease model that has now become the gold standard. Two different landmark studies conducted by hVIVO with Alios and Gilead for RSV therapies were both published in the highly respected New England Journal of Medicine. Given this success, we are using the same approach to develop new models for respiratory diseases, starting with asthma.

Asthma is a complex disease that affects more than 300 million people worldwide and, like flu and colds, asthma has no effective cure. It is comprised of subgroups with differing characteristics and potentially different therapeutic demands. This year, hVIVO achieved a significant milestone with the official release of our human model of viral-induced asthma exacerbation.

As we did with RSV, we first ran initial "calibration" studies to develop the model's product specifications (i.e. endpoints, recruitment rates, trial design) to ready the model for release. This coming year, we will be conducting ground-breaking research in moderate to severe asthma patients, collecting and analysing samples to define asthma patient subtypes and identify disease mechanisms. These results will provide hVIVO, for the first time, the ability to stratify patients and benchmark targeted therapies - eliminating the mass numbers and uncertainties inherent in today's asthma trials. In addition, our ability to collect and analyse samples to identify patterns of association offers a compelling opportunity to connect biology and digital data to design powerful disease algorithms, and work is ongoing in 2016 in this area.

November 2015 Fundraise

Our aspirations to advance our key programmes for PrEP-001, asthma and severe flu were highlighted during our November 2015 fundraise. Throughout the process we experienced tremendous support and excitement and were delighted to raise GBP20.5 million from existing shareholders. These funds will be principally used by hVIVO to progress PrEP-001 to Phase IIb field studies, commence the stratification of asthma and advance the flu pathomics outputs into product candidates.

The PrEP Biopharm transaction signals that the hVIVO platform has successfully evolved to a comprehensive drug discovery and development platform with both services and product development engine capabilities, enabling hVIVO to exploit the power and value generation of its human disease models. hVIVO strives to 'get the biology right from the start'. We leverage our insight to produce the right drugs and to reduce the time, cost and complexity of clinical development itself. This approach enables hVIVO to turn biological verification on its head and position our platform early on in a product's lifecycle, rather than waiting until the final human testing phase (Phase III) to confirm the right targets and biomarkers have been selected.

We have reached the next chapter in the evolution of the hVIVO platform, where we now seek to achieve a balance of client engagements (generating revenue, gross profit and contribution to cash flow) with investments such as PrEP Biopharm and our own internal R&D engagements, to maximise the utilisation of our resources, together with cost efficiency driving value creation for shareholders.

Commercial evolution

The commonality in our accomplishments in 2015 was the strengthening of the hVIVO platform and its state-of-the-art market position for revolutionising R&D. None of our foundation setting for the future would have been possible without the tremendous progress we have made in advancing our research methods and fine-tuning our results. hVIVO has shown - and continues to demonstrate - the incredible value that is inherent in using human-derived data in both the pre-discovery phase and in early-stage clinical trials.

Given our unique status as the only commercial provider of multiple human disease models, hVIVO is poised to explore potential collaborations and equity investments. We have made a strategic decision to partner with pharmaceutical and biotech companies and help them accelerate the drug discovery and commercialisation process. We can help clients with their drugs in flight with our service business, and then with our proprietary pathomics biological insights and knowledge. We are able to do this both with drugs that are currently in development and those that were previously shelved, in order to reposition them for new commercial opportunities. We can also help clients identify the drugs of the future. As such, we are continuing to expand our services and licensing options through collaborations and equity investments with select customers and products. Ultimately, we believe these collaborations will drive increased shareholder value.

Corporate leadership

As hVIVO continues to grow and evolve, so does our corporate leadership at the Board level. I am pleased to announce that Mark Warne has joined the hVIVO Board as a Non-Executive Director on 19 April 2016. Mark brings a wealth of technology commercialisation experience to guide hVIVO into its next chapter of product development and value creation. He is Head of IP Group's Healthcare division which at the end of December 2015 had shareholdings in 31 companies valued at over GBP275 million. He also represents IP Group plc on the boards of a number of its portfolio companies, both quoted and private. Mark Warne has been at IP Group since 2008 and has extensive experience in building world-changing healthcare businesses as well as in managing transactions including portfolio company IPOs, financings and M&A.

As we welcome Mark onto the Board, two of our valued board members will be retiring by rotation at our Annual General Meeting and not seeking reappointment. While Dave Norwood, who was appointed Chairman of the Board in 2011 and served in that capacity until 2014, will be retiring at our May 2016 AGM as a Non-Executive Director, he will continue to support hVIVO as a strategic consultant. Dave has played a pivotal role in crafting the hVIVO vision and business strategy since 2011, along with providing stewardship as a Director. In his new role as a consultant to hVIVO, he will continue to support me and the Board in the development of our strategy and our investor relations, and I am delighted to continue to work with him in this capacity. Also retiring at our May AGM is Ali Fielding, who has served as Non-Executive Director of hVIVO since July 2014. Ali has been an inspiration to me for many years, with a wealth of experience building high performance companies, and I am deeply grateful for all her guidance and support in helping hVIVO navigate the complexities of evolving into a products-based organisation. I would like to thank both Dave and Ali for serving on the Board and for helping to steer hVIVO's evolution on our journey to revolutionise drug development by putting humans at the heart of discovery.

Outlook

(MORE TO FOLLOW) Dow Jones Newswires

April 20, 2016 02:00 ET (06:00 GMT)

During the past two years we have made rapid progress in advancing the hVIVO platform to start realising its massive potential and value, culminating in our investment in 2015 in PrEP Biopharm with its flagship product PrEP-001. This landmark achievement speaks to the strategic goals and capabilities of hVIVO: leveraging biological insights to create better treatments faster. As evidence of the value of this approach, we have already made enormous strides since we last visited our investors in November 2015: we have completed the qualification phase of our flu drug targets and biomarkers, completed the patient phase of the PrEP-001 flu study and started it for the other two PrEP-001 studies, and we have received ethics approval for our asthma sample collection protocol, which allows us to start collecting those tremendously valuable and insightful samples in 2016.

We achieved qualification of our severe flu pathway components more than nine years faster than the traditional pre-discovery process. We have defined, for the first time, severe flu disease process and pathways at a molecular level by comparing healthy and severe samples to benchmark significant pathophysiological changes in severe flu. We assembled an impressive data package informing what biomarkers and drugs we should develop for identifying and treating those at risk for severe flu, as well as indicating those patients who are recovering after receiving therapy. Given the symbiotic relationship of our biomarkers being used to support target qualification, we anticipate being able to develop multiple products from this programme. We also anticipate this extensive knowledge will help promote a smoother and faster regulatory approval process. We are excited to officially commence our commercialisation journey for these revolutionary discoveries, thanks to the strong and widespread support from our investors.

The PrEP-001 studies are quickly progressing, with our initial results expected in first half of 2016. We have successfully enrolled and completed the flu study and are in the data analysis process as I write. In addition we have kicked off the PrEP-001 'durability' (dose duration) and asthma studies and remain on track to position PrEP-001 for field Phase IIb studies by the end of 2016, with the durability study also being hVIVO's first ever outpatient study. Meeting this objective will condense the traditional drug development timeline of over two years to just over a single year.

In 2015, hVIVO sought shareholder endorsement to push forward with our efforts to transform asthma management by better understanding the biology, which culminated in our GBP20.5 million fundraise in November 2015. Since then, we have developed, submitted and received ethics approval on the landmark study that will allow us to collect samples to stratify asthma. Work will be ongoing in 2016 and 2017. In 2016 we commenced our first investigational drug product validation study using our asthma model, paramount to beginning the exciting journey and market adoption similar to RSV.

Our rapid evolution and game-changing accomplishments in the past year set the stage for a dynamic 2016 and beyond. Our pivotal achievements of 2015 build a solid foundation for the future and could not have been attained without the hard work of our entire team, our volunteers, and your continuing invaluable support as shareholders. Thank you.

Kym Denny

Chief Executive Officer

19 April 2016

FINANCIAL REVIEW

This year saw a rapid evolution of hVIVO as we leveraged the hVIVO platform's novel biological insights in flu to reach target qualification in under a year, and launched our first human disease model in respiratory diseases for asthma. The Company's investment in PrEP Biopharm allowed hVIVO to obtain a significant stake in a new company developing a product that is well placed to transition into later phase trials in at-risk patient groups. During the past five years, hVIVO's platform has helped the forward progression of multiple drugs. Our human-centered approach enables clients to benchmark their therapies and remove biology guesswork, helping them reduce drug development time and costs.

The November 2015 fundraise provided shareholder support and allowed hVIVO to further utilise the skills, resources and expertise that it has developed over the last two years, to build out bioinformatics analysis and disease stratification capabilities as hVIVO works to identify novel biomarkers and drug targets in areas of high unmet medical need.

 
 Financial KPIs                                          2015         2014 
------------------------------------------------  -----------  ----------- 
 Revenue                                              GBP7.7m     GBP18.5m 
 Gross profit                                         GBP2.5m      GBP5.5m 
 Gross profit margin                                    31.8%        29.6% 
 Research and development expense                    GBP10.2m     GBP10.7m 
 Administrative expense                              GBP13.7m     GBP17.7m 
 Loss for the year                                 GBP(17.9)m   GBP(18.4)m 
 Short-term deposits, cash and cash equivalents      GBP51.2m     GBP50.8m 
------------------------------------------------  -----------  ----------- 
 

Revenue

Revenue for the year ended 31 December 2015 was GBP7.7 million (2014: GBP18.5 million) and is consistent with expectations communicated in November 2015, due to the slower re-build of client engagements and PrEP Biopharm licence arrangements deferring revenue recognition to completion in 2016.

Under the terms of the PrEP Biopharm transaction, PrEP Biopharm contracted with hVIVO Services Limited for the delivery of hVIVO owned intellectual property in flu and asthma under licencing arrangements and also to conduct a Phase II durability study for a total consideration of GBP10.0 million. hVIVO commenced its programme of work in September 2015 and the programme was well progressed by the 2015 year end. As a consequence of flu and asthma being under licence arrangements, the revenue and costs attributable to this work will be accounted for on a "completed" basis in 2016 rather than on a "work done" basis, as is currently the case for the revenue recognition of hVIVO's standard clinical trials agreements with clients. The programme of work is forecasted to complete during 2016 and revenue of GBP10.0 million recognised in full by the 2016 year end.

Research and development expense

The Group's research and development expenses totalled GBP10.2 million (2014: GBP10.7 million). This reflects hVIVO's continued investment in discovery research and product validation capabilities and in particular disease research (pathomics), data mining and analysis, sample acquisition and product validation processes.

Administrative expense

Administrative expenses were GBP13.7 million (2014: GBP17.7 million). The reduction is primarily due to managing the efficiency of our resources, restructuring our operations and implementing cost saving initiatives during the period. Administrative expense in 2015 included GBP1.0 million of leasehold provisions (2014: GBP3.7 million of leasehold provisions and impairments).

Taxation

The Group makes claims each year for research and development tax credits and, since it is loss-making, elects to surrender these tax credits for a cash rebate. The amount credited to the consolidated statement of comprehensive income with respect to amounts received and receivable for the surrender of research and development expenditure was GBP3.7 million for the year ended 31 December 2015 (2014: GBP3.9 million).

Consolidated statement of financial position

As of 31 December 2015, total assets less liabilities amounted to GBP63.6 million (2014: GBP61.2 million) including short-term deposits of GBP37.0 million (2014: GBP28.0 million) and cash and cash equivalents of GBP14.2 million (2014: GBP22.8 million).

The principal movements in the consolidated statement of financial position during the year are summarised below:

-- acquisition of equity in PrEP Biopharm of GBP14.4 million which includes GBP0.4 million of transaction costs;

-- recognition of a current intangible asset of GBP2.9 million relating to flu and asthma licence arrangements;

   --      increase in short-term deposits of GBP9.0 million; 
   --      decrease in cash and cash equivalents of GBP8.6 million; and 

-- increase in current trade and other payables of GBP12.9 million, which includes GBP5.0 million relating to deferred consideration for the acquisition of PrEP Biopharm equity paid in January 2016.

Cash flow

The principal cash flows in the year were as follows:

Inflows

   --      net proceeds on issue of shares of GBP20.2 million (2014: GBP32.8 million); and 
   --      finance income of GBP0.4 million (2014: GBP0.4 million). 

Outflows

   --      cash outflow from operating activities of GBP9.8 million (2014: GBP16.6 million); 
   --      purchase of property, plant and equipment of GBP0.9 million (2014: GBP1.4 million); and 

-- payment for equity investment in PrEP Biopharm of GBP9.4 million, inclusive of GBP0.4 million of transaction costs (deferred consideration of GBP5.0 million paid in January 2016).

Key performance indicators

The Directors consider the principal financial performance indicators of the Group to be:

   --      revenue; 
   --      gross profit; 
   --      gross profit margin; 
   --      research and development expense; 
   --      administrative expense; 
   --      net profit or loss; and 
   --      short-term deposits, cash and cash equivalents. 

The Directors consider the principal non-financial performance indicators of the Group to be:

-- the expansion of the hVIVO platform and its increasing acceptance by global pharmaceutical companies and regulatory agencies;

   --      development of new human disease models; 
   --      research and development in other disease areas including asthma; 

(MORE TO FOLLOW) Dow Jones Newswires

April 20, 2016 02:00 ET (06:00 GMT)

-- development of intellectual property from our discovery research and product validation capabilities and, in particular, disease research (pathomics), data mining and analysis, sample acquisition and product validation processes; and

   --      collaboration opportunities with global pharmaceutical companies. 

These elements are discussed within the Chief Executive Officer's statement.

Graham Yeatman

Chief Financial & Business Officer

19 April 2016

hVIVO plc

Consolidated Statement of Comprehensive Income

For the year ended 31 December 2015

 
                                                                                            2015       2014 
                                                                               Note      GBP'000    GBP'000 
----------------------------------------------------------------------------  -----  -----------  --------- 
 Revenue                                                                                   7,717     18,472 
 Cost of sales                                                                           (5,266)   (12,999) 
----------------------------------------------------------------------------  -----  -----------  --------- 
 Gross profit                                                                              2,451      5,473 
 Other income                                                                              1,187          - 
 Research and development expense                                                       (10,199)   (10,733) 
 Provision against virus inventory                                              9        (1,617)       (58) 
 Administrative expense                                                                 (13,671)   (17,730) 
 Share of loss of associate                                                     8          (146)          - 
----------------------------------------------------------------------------  -----  -----------  --------- 
 Loss from operations                                                                   (21,995)   (23,048) 
 Finance income                                                                              387        358 
 Finance costs                                                                              (17)       (15) 
----------------------------------------------------------------------------  -----  -----------  --------- 
 Loss before taxation                                                                   (21,625)   (22,705) 
 Taxation                                                                       3          3,716      4,269 
----------------------------------------------------------------------------  -----  -----------  --------- 
 Loss for the year                                                                      (17,909)   (18,436) 
----------------------------------------------------------------------------  -----  -----------  --------- 
 Other comprehensive income 
  Items that may be reclassified subsequently to profit or loss: 
 Share of other comprehensive income of associate                                            (5)          - 
 Exchange differences arising on translating foreign operations                                1          - 
 
 Total comprehensive loss for the year attributable to owners of the parent             (17,913)   (18,436) 
----------------------------------------------------------------------------  -----  -----------  --------- 
 Loss per share - basic (pence)                                                 4        (26.0p)    (31.3p) 
 Loss per share - diluted (pence)                                               4        (26.0p)    (31.3p) 
----------------------------------------------------------------------------  -----  -----------  --------- 
 

All activities relate to continuing operations.

hVIVO plc

Consolidated Statement of Financial Position

As at 31 December 2015

 
                                                   2015       2014 
                                        Note    GBP'000    GBP'000 
 Assets 
 Non-current assets 
 Goodwill                                5        1,722      1,722 
 Intangible assets                       6        3,030      3,333 
 Property, plant and equipment           7        2,679      3,153 
 Investment in associate                 8       14,254          - 
-------------------------------------  -----  ---------  --------- 
                                                 21,685      8,208 
-------------------------------------  -----  ---------  --------- 
 Current assets 
 Inventories                             9        2,141      3,731 
 Current intangible asset                10       2,935          - 
 Trade and other receivables             11       2,642      2,904 
 Research and development tax credit 
  receivable                                      4,101      3,806 
 Short-term deposits                     12      37,031     28,007 
 Cash and cash equivalents               13      14,205     22,826 
-------------------------------------  -----  ---------  --------- 
                                                 63,055     61,274 
-------------------------------------  -----  ---------  --------- 
 Total assets                                    84,740     69,482 
-------------------------------------  -----  ---------  --------- 
 Equity and liabilities 
 Equity 
 Share capital                                    3,903      3,383 
 Share premium account                           93,145     72,498 
 Share-based payment reserve                        144        249 
 Merger reserve                                   4,199      4,199 
 Other reserve                                      211        921 
 Retained deficit                              (37,979)   (20,066) 
-------------------------------------  -----  ---------  --------- 
 Total equity                                    63,623     61,184 
-------------------------------------  -----  ---------  --------- 
 Non-current liabilities 
 Other payables                          15         475        550 
 Provisions                              16       3,140      3,130 
-------------------------------------  -----  ---------  --------- 
                                                  3,615      3,680 
-------------------------------------  -----  ---------  --------- 
 Current liabilities 
-------------------------------------  -----  ---------  --------- 
 Trade and other payables                14      17,502      4,618 
-------------------------------------  -----  ---------  --------- 
                                                 17,502      4,618 
-------------------------------------  -----  ---------  --------- 
 Total liabilities                               21,117      8,298 
-------------------------------------  -----  ---------  --------- 
 Total liabilities and equity                    84,740     69,482 
-------------------------------------  -----  ---------  --------- 
 

hVIVO plc

Consolidated Statement of Changes in Equity

For the year ended 31 December 2015

 
 
                                            Share     Share                    Merger    Other     Retained   Total 
                                            capital   premium                  reserve   reserve   deficit    equity 
                                                       account 
                                            GBP'000   GBP'000    Share-based   GBP'000   GBP'000   GBP'000    GBP'000 
                                                                  payment 
                                                                  reserve 
                                                                  GBP'000 
-----------------------------------------  --------  ---------  ------------  --------  --------  ---------  --------- 
 As at 31 December 2013                       2,686     37,363           239     4,199         -    (1,630)     42,857 
 Proceeds from shares issued: 
 Acquisition of subsidiary                       50      2,987             -         -       921          -      3,958 
 Issue of new shares                              -         15             -         -         -          -         15 
 Placing net of related expenses                647     32,133             -         -         -          -     32,780 
-----------------------------------------  --------  ---------  ------------  --------  --------  ---------  --------- 
 Total transactions with owners in their 
  capacity as owners                            697     35,135             -         -       921          -     36,753 
 Loss for the year                                -          -             -         -         -   (18,436)   (18,436) 
 Share-based payment expense                      -          -            10         -         -          -         10 
-----------------------------------------  --------  ---------  ------------  --------  --------  ---------  --------- 
 As at 31 December 2014                       3,383     72,498           249     4,199       921   (20,066)     61,184 
 Proceeds from shares issued: 
 Acquisition of subsidiary - settlement 
  of deferred consideration                      11        699             -         -     (710)          -          - 
 Exercise of warrants and share options          52        360         (183)         -         -          -        229 
 Issue of new shares                              1         67             -         -         -          -         68 
 Placing net of related expenses                456     19,521             -         -         -          -     19,977 
-----------------------------------------  --------  ---------  ------------  --------  --------  ---------  --------- 
 Total transactions with owners in their 
  capacity as owners                            520     20,647         (183)         -     (710)          -     20,274 
 Loss for the year                                -          -             -         -         -   (17,909)   (17,909) 

(MORE TO FOLLOW) Dow Jones Newswires

April 20, 2016 02:00 ET (06:00 GMT)

 Exchange differences on translation of 
  foreign assets                                  -          -             -         -         -        (4)        (4) 
 Share-based payment expense                      -          -            78         -         -          -         78 
-----------------------------------------  --------  ---------  ------------  --------  --------  ---------  --------- 
 As at 31 December 2015                       3,903     93,145           144     4,199       211   (37,979)     63,623 
-----------------------------------------  --------  ---------  ------------  --------  --------  ---------  --------- 
 

hVIVO plc

Consolidated Statement of Cash Flows

For the year ended 31 December 2015

 
                                                            2015       2014 
                                                 Note    GBP'000    GBP'000 
 ----------------------------------------------------  ---------  --------- 
 Net cash used in operating activities             17    (9,846)   (16,599) 
 Cash flows from investing activities 
 Acquisition of intangible assets                           (15)      (148) 
 Acquisition of property, plant and 
  equipment                                                (869)    (1,355) 
 Increase in balances on short-term 
  deposit                                                (9,024)    (5,507) 
 Investment in associate                                 (9,405)         67 
 Interest received                                           398        361 
------------------------------------------------  ---  ---------  --------- 
 Net cash used in investing activities                  (18,915)    (6,582) 
 Cash flows from financing activities 
 Net proceeds from issue of shares                        20,205     32,780 
 Other payables repaid                                      (75)       (75) 
------------------------------------------------  ---  ---------  --------- 
 Net cash generated from financing activities             20,130     32,705 
------------------------------------------------  ---  ---------  --------- 
 Net (decrease)/increase in cash and 
  cash equivalents                                       (8,631)      9,524 
 Exchange gain/(loss) on cash and cash 
  equivalents                                                 10        (8) 
 Cash and cash equivalents at the start 
  of year                                                 22,826     13,310 
------------------------------------------------  ---  ---------  --------- 
 Cash and cash equivalents at the 
 end of year                                              14,205     22,826 
-----------------------------------------------  ----  ---------  --------- 
 
 

The accompanying notes are an integral part of the consolidated statement of cash flows.

hVIVO plc

Notes to the Consolidated Financial Statements

   1.       Basis of the announcement 

The audited preliminary results for the year ended 31 December 2015 were approved by the Board of Directors on 19 April 2016. The preliminary results do not constitute full accounts within the meaning of section 434 of the Companies Act 2006 but are derived from accounts for the year ended 31 December 2015 and year ended 31 December 2014.

The preliminary announcement is prepared on the same basis as set out in the statutory accounts for the year ended 31 December 2015. Those accounts upon which the auditors issued an unqualified opinion, also had no statement under section 498(2) or (3) of the Companies Act 2006.

While the financial information included in this preliminary announcement has been prepared in accordance with the recognition and measurement criteria of International Financial Reporting Standards, as adopted by the European Union (EU) (IFRS), this announcement does not in itself contain sufficient information to comply with IFRS.

The Company is a limited liability company incorporated and domiciled in England & Wales and whose shares are quoted on AIM, a market operated by The London Stock Exchange. The consolidated financial information of hVIVO plc is presented in pounds Sterling (GBP). The individual financial statements of hVIVO plc is presented in pounds Sterling (GBP) which is the Company's functional currency. For the purpose of the consolidated financial statements, the results and financial position of each Group company are expressed in pounds Sterling.

The statutory accounts for the financial year ended 31 December 2015 will be delivered to the

Registrar of Companies following the Company's Annual General Meeting.

Going concern

In determining the basis for preparing the financial statements, the Directors are required to consider whether the Company can continue in operational existence for the foreseeable future, being a period of not less than twelve months from the date of the approval of the financial statements. As at 31 December 2015 the Group had short-term deposits, cash and cash equivalents of GBP51.2 million (2014: GBP50.8 million) and net current assets of GBP45.6 million (2013: GBP56.7 million).

Management prepares detailed working capital forecasts which are reviewed by the Board on a regular basis. The forecasts include assumptions regarding the status of client engagements and sales pipeline, future revenues and costs together with various scenarios which reflect growth plans, opportunities, risks and mitigating actions. The forecasts also include assumptions regarding the timing and quantum of investment in the Group's research and development programme. Whilst there are inherent uncertainties regarding the cash flows associated with the development of the hVIVO platform, together with the timing of signature and delivery of client engagements, the Directors are satisfied that there is sufficient discretion and control as to the timing and quantum of cash outflows to ensure that the Company and Group are able to meet their liabilities as they fall due for the foreseeable future.

As part of its going concern review the Board has followed the guidelines published by the Financial Reporting Council entitled "Going Concern and Liquidity Risk Guidance for UK Companies 2009". Having made relevant and appropriate enquiries, including consideration of the Company's and Group's current cash resources and the working capital forecasts, the Directors have a reasonable expectation that the Company and Group will have adequate cash resources to continue to meet the requirements of the business for at least the next twelve months. Accordingly, the Board continues to adopt the going concern basis in preparing the financial statements.

   2.       Segmental information 

The Group's Chief Operating Decision Maker, the Chief Executive Officer, is responsible for resource allocation and the assessment of performance. In the performance of this role, the Chief Executive Officer reviews the Group's activities, in the aggregate. The Group has therefore determined that it has only one reportable segment under IFRS 8 Operating Segments, which is "medical and scientific research services".

The Group carries out its main activities from the United Kingdom. The Group conducts sales activity in the US and in Europe which is carried out through hVIVO Inc and hVIVO Services Limited respectively. All revenue is derived from activities undertaken in the UK.

During the year ended 31 December 2015 the Group had two customers who generated revenues greater than 10% of total revenue. These customers generated 59% and 28% of revenue.

During the year ended 31 December 2014 the Group had five customers who generated revenues greater than 10% of total revenue. These customers generated 28%, 22%, 16%, 15% and 11% of revenue.

   3.       Taxation 
 
                                                       Year ended    Year ended 
                                                      31 December   31 December 
                                                             2015          2014 
                                                          GBP'000       GBP'000 
---------------------------------------------------  ------------  ------------ 
 Current tax: 
 Current year research and development 
  tax credit                                              (3,749)       (3,806) 
 Adjustments in respect of previous periods                    31         (143) 
 Foreign current tax                                            2             - 
 Deferred tax: 
 Origination and reversal of temporary 
  timing differences                                            -         (320) 
---------------------------------------------------  ------------  ------------ 
                                                          (3,716)       (4,269) 
---------------------------------------------------  ------------  ------------ 
 Factors affecting the tax charge for 
  the period: 
 The income assessed for the year differs from the theoretical 
  amount that would arise by applying the UK corporation tax 
  rate of 20.25% (2014: 21.49%), as explained below: 
 Loss before taxation                                    (21,625)      (22,705) 
---------------------------------------------------  ------------  ------------ 
 Tax at the UK corporation tax rate of 
  20.25% (2014: 21.49%)                                   (4,379)       (4,880) 
 Expenses not deductible in determining 
  taxable profit                                              129           160 
 Income not taxable for tax purposes                        (595)             - 
 Fixed asset timing differences not recognised                  8            57 
 Current year research and development 
  tax credit                                              (1,542)       (1,707) 
 Movement in unrecognised deferred tax 
  asset                                                     2,137         1,700 
 Temporary timing differences not recognised                  495           544 
 Adjustments in respect of prior periods                       31         (143) 
---------------------------------------------------  ------------  ------------ 

(MORE TO FOLLOW) Dow Jones Newswires

April 20, 2016 02:00 ET (06:00 GMT)

 Tax for the year                                         (3,716)       (4,269) 
---------------------------------------------------  ------------  ------------ 
 
 

Factors affecting current and future taxation

The rate of UK corporation tax for the period to 31 March 2015 was 21% and 20% with effect from 1 April 2015. It will then fall to 19% from 1 April 2017, and 17% from 2020.

As at 31 December 2015, the Group had tax losses available for carry forward of approximately GBP22.76 million (2014: GBP13.91 million). The Group has not recognised deferred tax assets of GBP4.1 million (2014: GBP3.45 million) relating to carried forward losses and GBP0.28 million in respect of other temporary differences (2014: GBPnil). These deferred tax assets have not been recognised as the Group's management considers that there is insufficient future taxable income, taxable temporary differences and feasible tax-planning strategies to utilise all of the cumulative losses and therefore it is probable that the deferred tax assets will not be realised in full. If future income differs from current projections, this could significantly impact the tax charge or benefit in future periods.

   4.       Earnings per share (EPS) 

Basic earnings per share is calculated by dividing profit or loss for the year by the weighted average number of ordinary shares in issue during the year. Diluted EPS is computed based on the weighted average number of ordinary shares plus the effect of dilutive potential ordinary shares outstanding during the period based on the number of shares that could have been acquired at fair value (determined as the average annual market share price of the Company's shares) based on the monetary value of the subscription rights attached to outstanding share options and warrants.

The calculation of the basic and diluted EPS as included in the consolidated statement of comprehensive income is based on the following data:

 
                                           Year ended    Year ended 
                                          31 December   31 December 
                                                 2015          2014 
                                              GBP'000       GBP'000 
---------------------------------------  ------------  ------------ 
 Earnings 
 Loss for the year                           (17,909)      (18,436) 
---------------------------------------  ------------  ------------ 
 Number of shares 
 Weighted average number of ordinary 
  shares for the purposes of basic EPS     68,943,581    58,839,405 
 Effect of dilutive potential ordinary 
  shares: 
 - share options                                    -             - 
 Weighted average number of ordinary 
  shares for the purposes of diluted 
  EPS                                      68,943,581    58,839,405 
---------------------------------------  ------------  ------------ 
 

In the current year, the potential ordinary shares were not treated as dilutive as the Group is loss making, therefore the weighted average number of ordinary shares for the purposes of the basic and diluted loss per share were the same.

   5.       Goodwill 
 
                                               2015      2014 
                                            GBP'000   GBP'000 
-----------------------------------------  --------  -------- 
 At 1 January                                 1,722         - 
 Recognised on acquisition of subsidiary          -     1,722 
-----------------------------------------  --------  -------- 
 At 31 December                               1,722     1,722 
-----------------------------------------  --------  -------- 
 

The Group tests annually for impairment, or more frequently if there are indications that goodwill might be impaired.

Consistent with our segmental reporting, the business has one cash generating unit to which all goodwill arising on acquisitions has been allocated. The recoverable amount of the cash generating unit is determined by reference to fair value of the cash generating unit less estimated costs of disposal. As at 31 December 2015, the recoverable amount of the cash generating unit was considered to be significantly in excess of its book value.

   6.       Intangible assets 
 
                                               2015      2014 
                                            GBP'000   GBP'000 
-----------------------------------------  --------  -------- 
 At 1 January                                 3,333     1,079 
 Additions at cost                               15       148 
 Recognised on acquisition of subsidiary          -     2,541 
 Amortisation charge for the year             (318)     (435) 
-----------------------------------------  --------  -------- 
 At 31 December                               3,030     3,333 
-----------------------------------------  --------  -------- 
 

Intangible assets comprise software and acquired intellectual property.

   7.       Property, plant and equipment 
 
                                 Leasehold   Plant and    Computer 
                              improvements   machinery   equipment     Total 
                                   GBP'000     GBP'000     GBP'000   GBP'000 
---------------------------  -------------  ----------  ----------  -------- 
 Cost: 
 At 31 December 2013                 1,692       2,513         870     5,075 
 Additions                             727         455         173     1,355 
 Acquisition of subsidiary               -          22           2        24 
---------------------------  -------------  ----------  ----------  -------- 
 At 31 December 2014                 2,419       2,990       1,045     6,454 
 Additions                              72         655         142       869 
 Disposals                               -         (2)           -       (2) 
---------------------------  -------------  ----------  ----------  -------- 
 At 31 December 2015                 2,491       3,643       1,187     7,321 
---------------------------  -------------  ----------  ----------  -------- 
 Accumulated depreciation: 
 At 31 December 2013                   382         711         315     1,408 
 Charge for the year                   293         650         278     1,221 
 Impairment charge                     672           -           -       672 
---------------------------  -------------  ----------  ----------  -------- 
 At 31 December 2014                 1,347       1,361         593     3,301 
 Charge for the year                   320         729         293     1,342 
 Disposals                               -         (1)           -       (1) 
---------------------------  -------------  ----------  ----------  -------- 
 At 31 December 2015                 1,667       2,089         886     4,642 
---------------------------  -------------  ----------  ----------  -------- 
 Carrying amount: 
 At 31 December 2013                 1,310       1,802         555     3,667 
---------------------------  -------------  ----------  ----------  -------- 
 At 31 December 2014                 1,072       1,629         452     3,153 
---------------------------  -------------  ----------  ----------  -------- 
 At 31 December 2015                   824       1,554         301     2,679 
---------------------------  -------------  ----------  ----------  -------- 
 
   8.       Investment in associate 
 
                                                      2015 
                                                   GBP'000 
------------------------------------------------  -------- 
 As at 1 January                                         - 
 Additions                                          14,405 
 Loss after tax recognised in the consolidated 
  statement of comprehensive income                  (146) 
 Share of other comprehensive loss of associate        (5) 
------------------------------------------------  -------- 
 As at 31 December                                  14,254 
------------------------------------------------  -------- 
 

On 1 November 2015 the Company acquired 62.62% of the share capital of PrEP Biopharm Limited ("PrEP Biopharm") for cash consideration of GBP14.0 million, of which GBP5.0 million was deferred at 31 December 2015 and paid in January 2016. Acquisition costs of GBP0.4 million have been capitalised as part of the cost of the investment. PrEP Biopharm is a UK based development stage biopharmaceutical company which is developing infectious disease products. At the same time as the investment, PrEP Biopharm entered into contractual arrangements with hVIVO Services Limited to the value of GBP10.0 million.

In assessing the level of control hVIVO holds in respect of equity investments, management consider a number of factors including control of voting rights at board level and the power to direct the "relevant activities" of that investee through decision making and the management of assets.

Although hVIVO holds more than 50% of the equity of PrEP Biopharm, hVIVO's voting rights are limited to 49.98% under the Investment and Shareholders' Agreement ("ISHA"). The effect is that the voting rights hVIVO is entitled to exercise are less than half of the total voting rights that are able to be exercised.

Under the terms of the ISHA, hVIVO has appointed two of the current four Directors of PrEP, including the Chair, with equal votes and no casting vote. Accordingly, hVIVO does not control the Board. In addition, it is anticipated that PrEP Biopharm will appoint an additional one or two Non-Executive Directors in the short term.

The terms of the ISHA exclude the hVIVO Directors from any Board consideration and decision making on the hVIVO contracts. Under the terms of the PrEP Biopharm transaction, PrEP Biopharm contracted with hVIVO Services Limited for the delivery of hVIVO owned intellectual property in flu and asthma under licencing arrangements and also to conduct a Phase II durability study for a total consideration of GBP10.0 million. The hVIVO contracts with PrEP Biopharm are priced on an arms-length basis and with normal terms.

(MORE TO FOLLOW) Dow Jones Newswires

April 20, 2016 02:00 ET (06:00 GMT)

hVIVO has concluded that despite having significant influence, the terms of the ISHA mean that it does not have the power to direct the relevant activities of PrEP Biopharm. Accordingly, hVIVO's investment in PrEP Biopharm has been accounted for as an investment in an associate.

Summarised consolidated financial information in respect of PrEP Biopharm Limited and its 100% owned US based subsidiary, PrEP Biopharm Inc, is set out below and has been prepared in accordance with IFRS.

 
                                                2015 
                                             GBP'000 
-----------------------------------------   -------- 
 Current assets                               15,298 
 Non-current assets                            5,076 
 Current liabilities                           (123) 
------------------------------------------  -------- 
 Net assets                                   20,251 
------------------------------------------  -------- 
 
 Interest in the associate                    12,681 
 Goodwill                                      1,573 
------------------------------------------  -------- 
 Carrying amount of the Group's interest 
  in the associate                            14,254 
------------------------------------------  -------- 
 

PrEP Biopharm Limited and its subsidiary generated no revenues during the period as the activity was that of product development.

   9.       Inventories 
 
                                         31 December   31 December 
                                                2015          2014 
                                             GBP'000       GBP'000 
--------------------------------------  ------------  ------------ 
  Laboratory and clinical consumables             33            67 
 Virus - finished goods                        2,108         2,212 
 Virus - work in progress                          -         1,452 
--------------------------------------  ------------  ------------ 
                                               2,141         3,731 
--------------------------------------  ------------  ------------ 
 

Inventories expensed in the consolidated statement of comprehensive income are shown within cost of sales or research and development expense. All inventories are carried at the lower of cost or net realisable value in the consolidated statement of financial position.

During 2015 a provision of GBP1,614,000 (2014: GBPnil) was recognised against the carrying value of "Virus - finished goods". During 2013-14 management developed two separate strains of H3N2 flu virus for use in both client and internal studies. Two strains were developed in order to mitigate the scientific and manufacturing risk of one strain failing development and to ensure that at least one strain was successful in the timeframe. As it is likely that only one of these strains will be used in client studies going forward, the second strain has been fully provided against.

As at 31 December 2014, a provision in full of GBP1.3 million against the carrying value of "Virus - work in progress" was recognised relating to a virus to be used commercially, where the new human disease models have not yet demonstrated technical feasibility. As at 31 December 2015, the provision has increased by GBP3,000 as further costs were incurred developing the virus strain during the year.

   10.     Current intangible asset 
 
                        2015      2014 
                     GBP'000   GBP'000 
------------------  --------  -------- 
 At 1 January              -         - 
 Additions at cost     2,935         - 
 At 31 December        2,935         - 
------------------  --------  -------- 
 

During 2015 hVIVO commenced a clinical trial programme with a view to the study data generating future economic benefit through licencing arrangements. Accordingly, the costs of performing these studies have been capitalised. On 1 November 2015, PrEP Biopharm Limited contracted to licence the study data for the flu and asthma studies. The study data is forecast to complete and be provided to PrEP Biopharm Limited during 2016, at which point these costs will be amortised through cost of sales.

   11.     Trade and other receivables 
 
                      31 December   31 December 
                             2015          2014 
                          GBP'000       GBP'000 
-------------------  ------------  ------------ 
 Trade receivables            551           446 
 VAT recoverable                -           295 
 Other receivables            405           667 
 Prepayments                1,274         1,334 
 Accrued income               412           162 
-------------------  ------------  ------------ 
                            2,642         2,904 
-------------------  ------------  ------------ 
 
   12.     Short-term deposits 
 
                        31 December   31 December 
                               2015          2014 
                            GBP'000       GBP'000 
---------------------  ------------  ------------ 
 Short-term deposits         37,031        28,007 
---------------------  ------------  ------------ 
 

Balances held on short-term deposits have maturity dates between three and twelve months at the time of investment.

   13.     Cash and cash equivalents 
 
                             31 December   31 December 
                                    2015          2014 
                                 GBP'000       GBP'000 
--------------------------  ------------  ------------ 
 Cash at bank and in hand         14,205        22,826 
--------------------------  ------------  ------------ 
 
   14.     Trade and other payables 
 
                                    31 December   31 December 
                                           2015          2014 
                                        GBP'000       GBP'000 
---------------------------------  ------------  ------------ 
 Trade payables                           2,265         2,754 
 Other taxes and social security            382           414 
 VAT Payable                                984             - 
 Other payables                           5,134           177 
 Accruals                                 1,303           903 
 Deferred income                          7,434           370 
---------------------------------  ------------  ------------ 
                                         17,502         4,618 
---------------------------------  ------------  ------------ 
 
   15.     Other payables 
 
                                          31 December   31 December 
                                                 2015          2014 
                                              GBP'000       GBP'000 
---------------------------------------  ------------  ------------ 
 Amounts to be settled beyond one year            475           550 
---------------------------------------  ------------  ------------ 
 

On 11 March 2013, the Group signed an Agreement for Lease with Queen Mary BioEnterprises Limited to develop the 3rd floor of the QMB Innovation Centre with a five-year term and an option to extend for another five years. As part of the agreement, QMB advanced the Group a repayable interest-free lease incentive of GBP750,000 to develop the 3rd floor, with GBP75,000 per annum repayable over a ten-year period. The lease incentive is recognised as a liability. In the event the Group does not exercise its option to extend the lease agreement for another five years, the remaining unpaid principal of the advance (GBP375,000) must be repaid at the end of the five-year contractual lease term.

   16.     Provisions 
 
                                      Onerous lease   Dilapidations 
                                          provision       provision     Total 
                                            GBP'000         GBP'000   GBP'000 
----------------------------------  ---------------  --------------  -------- 
 At 1 January 2015                            3,000             130     3,130 
 Additional provision in the year               993              10     1,003 
 Used during the year                         (993)               -     (993) 
----------------------------------  ---------------  --------------  -------- 
  At 31 December 2015                         3,000             140     3,140 
----------------------------------  ---------------  --------------  -------- 
 

Onerous lease provision of GBP3.0 million (31 December 2014: GBP3.0 million) represents management's best estimate of the costs to be incurred for the exit of premises leased by the Group after considering the likely outcomes. There is reasonable uncertainty around the likelihood and timing of the exit of the lease as negotiations will involve third parties. The provision is expected to be used between 2016 and 2018. Total expected costs to be incurred are GBP3.0 million.

Buildings dilapidations of GBP140,000 (31 December 2014: GBP130,000) represent the present value of costs to be incurred for the restoration of premises occupied by the Group. The provision is expected to be used during 2018. Total expected costs to be incurred are GBP140,000.

   17.     Note to the consolidated statement of cash flows 
 
                                                                  2015       2014 
                                                               GBP'000    GBP'000 
-----------------------------------------------------------  ---------  --------- 
 Cash flow from operating activities 
 Loss before income tax                                       (21,625)   (22,705) 
 Adjustments for: 
 Share of loss of associate                                        146          - 
 Depreciation of property, plant and equipment                   1,342      1,221 
 Impairment of property, plant and equipment                         -        672 
 Amortisation of intangible assets                                 318        435 
 Payment of Non-Executive Director fees by issue of shares          68         15 

(MORE TO FOLLOW) Dow Jones Newswires

April 20, 2016 02:00 ET (06:00 GMT)

 Share-based payment expense                                        78         10 
 Finance costs                                                      17         15 
 Finance income                                                  (387)      (358) 
 (Gain)/loss on foreign exchange                                   (8)          8 
 Increase in provisions                                             10      3,020 
 Changes in working capital: 
 Decrease/(increase) in inventories                              1,590      (615) 
 Increase in current intangible asset                          (2,935)          - 
 Increase in R&D Expenditure Credit asset                        (352)          - 
 Decrease in trade and other receivables                           249      2,965 
 Increase/(decrease) in trade and other payables                 7,885    (3,835) 
-----------------------------------------------------------  ---------  --------- 
 Cash used in operations                                      (13,604)   (19,152) 
 Finance costs                                                    (17)       (15) 
 Income tax refund                                               3,775      2,568 
-----------------------------------------------------------  ---------  --------- 
 Net cash used in operating activities                         (9,846)   (16,599) 
-----------------------------------------------------------  ---------  --------- 
 

Trade and other payables include deferred consideration of GBP5.0 million in respect of the equity investment in PrEP Biopharm Limited which was paid in January 2016. This amount has not been included as a change in working capital as it relates to investing activities.

As at 31 December 2015, a GBP352,000 asset has been recognised in respect of an R&D Expenditure Credit (RDEC). This amount is presented within Research and development tax credit receivable in the consolidated statement of financial position. The remaining tax credit is presented below loss from operations in the consolidated statement of comprehensive income.

This information is provided by RNS

The company news service from the London Stock Exchange

END

FR UKSKRNNASAAR

(END) Dow Jones Newswires

April 20, 2016 02:00 ET (06:00 GMT)

1 Year Hvivo Chart

1 Year Hvivo Chart

1 Month Hvivo Chart

1 Month Hvivo Chart