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 discussion Register to chat with like-minded investors on our interactive forums.

ERGO Ergomed Plc

1,346.00
0.00 (0.00%)
25 Apr 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Ergomed Plc LSE:ERGO London Ordinary Share GB00BN7ZCY67 ORD 1P
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 1,346.00 0.00 01:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
0 0 N/A 0

Ergomed plc Interim Results (9653Q)

18/09/2017 7:01am

UK Regulatory


Ergomed (LSE:ERGO)
Historical Stock Chart


From Apr 2019 to Apr 2024

Click Here for more Ergomed Charts.

TIDMERGO

RNS Number : 9653Q

Ergomed plc

18 September 2017

PRESS RELEASE

Unaudited Interim results for the six months ended 30 June 2017

Strong first half financial performance - net service revenues up 53% and gross profit up 42%

Haemostatix programmes significantly advanced, PeproStat(TM) Phase IIb study ahead of schedule

London, UK - 18 September 2017: Ergomed plc, ("Ergomed", the "Company", AIM: ERGO) a company dedicated to the provision of specialised services to the pharmaceutical industry and the development of new drugs, today announces its interim results for the six months ended 30 June 2017.

Commenting on the results, Dr Dan Weng, Chief Executive Officer of Ergomed plc, said:

"It has been a solid first half for Ergomed and we are pleased with both top-line growth and EBITDA for the period. We also had important data read-outs from our co-development partners in the half year and data from our own proprietary product PeproStat(TM) is expected in the next few weeks. I am confident that Ergomed is well positioned for further growth, both organic and through acquisition, and of the benefits this will bring to our customers, partners, employees and shareholders."

Financial highlights (unaudited)

   --      Net service revenues(1) up 53% to GBP19.5 million (H1 2016: GBP12.7 million) 
   --      Total revenues up 31% to GBP22.9 million (H1 2016: GBP17.6 million) 
   --      Gross profit up 42% to GBP7.5 million (H1 2016: GBP5.3 million) 
   --      EBITDA GBP1.5 million (H1 2016: GBP1.2 million) (note 10) 

-- Adjusted EBITDA (including adjustments for share-based payment charge and acquisition costs) GBP1.8 million, the same as H1 2016 after an additional GBP1.0 million R&D spend in the half year (note 10)

   --      Operating profit GBP0.7 million (H1 2016: GBP0.8 million) 

-- Contribution in kind to co-development projects decreased to GBP1.7 million in H1 2017 (H1 2016: GBP2.1 million)

Operational highlights

-- Service contracts with a value of GBP23 million (net of co-development discounts) signed through 31 July 2017

-- Strong backlog of signed contracts of over GBP70 million at 31 July 2017 (31 July 2016: GBP60 million)

-- Peter George, former CEO of Clinigen Group plc and non-executive director of Ergomed, appointed Chairman

-- Positive data from the Phase II trial of lorediplon in insomnia of co-development partner, Ferrer

-- Co-development partner Aeterna Zentaris announced negative results from the Phase III trial of Zoptrex in endometrial cancer

Post period-end highlights

-- Dr Dan Weng appointed Chief Executive Officer, with Dr Miroslav Reljanovic, founder and former CEO, becoming Executive Vice Chairman

-- FDA lifted clinical hold on co-development partner CEL-SCI's Phase III trial of Multikine(R) in head and neck cancer

-- PeproStat(TM) Phase IIb trial patient recruitment completed in July, six months ahead of schedule. Data are expected around the end of October 2017

(1) To align with industry practice, Ergomed is disclosing reimbursement revenue and reimbursable expenses as part of total revenues and separately from cost of sales, respectively. Net service revenues exclude reimbursement revenues.

Enquiries:

 
 Ergomed plc                                           Tel: +44 (0) 
                                                        1483 503205 
 Dan Weng (Chief Executive Officer) 
 Stephen Stamp (Chief Financial 
  Officer) 
 
 Numis Securities Limited                              Tel: +44 (0) 
                                                       20 7260 1000 
 Michael Meade / Freddie Barnfield 
  (Nominated Adviser) 
 James Black (Joint Broker) 
 
 N+1 Singer                                            Tel: +44 (0) 
                                                       20 7496 3000 
 Alex Price (Joint Broker) 
 
 Consilium Strategic Communications                    Tel: +44 (0) 
  - for UK enquiries                                   20 3709 5700 
 Chris Gardner / Mary-Jane              ergomed@consilium-comms.com 
  Elliott 
  Ivar Milligan / Philippa Gardner 
 
 MC Services - for Continental                         Tel: +49 211 
  European enquiries                                      5292 5222 
 Anne Hennecke 
 
 

About Ergomed

Ergomed provides specialist services to the pharmaceutical industry and develops drugs both wholly-owned and through partnerships. Ergomed's fast-growing, profitable service offering spans all phases of clinical development and post-approval pharmacovigilance and medical information. Drawing on more than 20 years of expertise in drug development, Ergomed is also building a growing portfolio of drug development partnerships and programmes, including wholly-owned proprietary products for the treatment of surgical bleeding. For further information, visit: http://ergomedplc.com

Forward Looking Statements

Certain statements contained within the announcement are forward looking statements and are based on current expectations, estimates and projections about the potential returns of Ergomed plc ("Ergomed") and industry and markets in which Ergomed operates, the Directors' beliefs and assumptions made by the Directors. Words such as "expects", "anticipates", "should", "intends", "plans", "believes", "seeks", "estimates", "projects", "pipeline" and variations of such words and similar expressions are intended to identify such forward looking statements and expectations. These statements are not guarantees of future performance or the ability to identify and consummate investments and involve certain risks, uncertainties, outcomes of negotiations and due diligence and assumptions that are difficult to predict, qualify or quantify. Therefore, actual outcomes and results may differ materially from what is expressed in such forward looking statements or expectations. Among the factors that could cause actual results to differ materially are: the general economic climate, competition, interest rate levels, loss of key personnel, the result of legal and commercial due diligence, the availability of financing on acceptable terms and changes in the legal or regulatory environment.

These forward-looking statements speak only as of the date of this announcement. Ergomed expressly disclaims any obligation or undertaking to disseminate any updates or revisions to any forward-looking statements contained herein to reflect any change in Ergomed's expectations with regard thereto, any new information or any change in events, conditions or circumstances on which any such statements are based, unless required to do so by law or any appropriate regulatory authority.

Interim Management Report

Introduction

The Company's profitable services business includes the provision of pre-approval and post-approval services to the pharmaceutical and biotech industry. Services include all phases of clinical research as well as post-marketing drug safety surveillance and medical information through its subsidiaries PrimeVigilance and PharmInvent.

Ergomed is also building a portfolio of development products by providing in-kind clinical research services in return for minority carried interests in its partners' development products. Ergomed will receive a share of any future proceeds generated from the commercialisation of the partnered drug asset. The Company's product portfolio was enhanced with the acquisition of Haemostatix in May 2016 which included two lead proprietary products for the treatment of surgical bleeding.

Ergomed has continued to show progress in the first half of 2017 in both key components. The four acquisitions made in 2016 have been successfully integrated and the Company expects a major value inflexion point with the publication of data in the next few weeks from the Phase IIb proof of concept trial of PeproStat(TM) in the treatment of surgical bleeding. The Board remains confident about opportunities for further growth, both organic and through acquisition.

Services

Consolidated net service revenues for H1 2017 increased by 53% to GBP19.5 million (H1 2016: GBP12.7 million). Consolidated net service revenue includes GBP8.7 million from pre-approval clinical research services (H1 2016: GBP7.2 million) and GBP10.7 million from drug safety monitoring and medical information services (H1 2016: GBP5.5 million). Included in drug safety monitoring and medical information services is PharmInvent revenues of GBP2.2 million (H1 2016: GBP nil). Organic growth of net service revenue in H1 2017 compared with H1 2016 was 36%.

Revenues from clinical research services were impacted in H1 2017 by lower reimbursement revenue due to the stage of the projects in progress.

A strong first half in drug safety monitoring and medical information has seen PharmInvent, acquired in November 2016, collaborating closely with PrimeVigilance and together, the two companies have already won new business. Now under the common leadership of Dr Jan Petracek, PrimeVigilance and PharmInvent are expected to be fully integrated under a single brand in 2018.

O+P and GASD, acquired together in June 2016, have been merged and co-located in Cologne, Germany. The merged company has been re-named Ergomed Centre for Data management and Statistics (Ergomed CDS) GmbH.

Overall demand for services remains robust with contracts with a value of GBP23 million (net of co-development discounts) signed through 31 July 2017. Backlog of signed contracts at 31 July 2017 was over GBP70 million.

With a track record of successful identification and integration of acquisitions, the Company continues to pursue opportunities to acquire services businesses which fulfil the criteria set out at IPO; namely to become the global leader in pharmacovigilance services, the leading CRO in orphan drug development and strengthen its CRO network by filling in geographies and / or service offerings.

Product development

Co-development

Ergomed shares in the upside potential of promising products by contributing to the cost of clinical trials through significantly reduced fees in return for a carried interest in any future revenues of the product, including any out-licensing milestones and product sales. The status of Ergomed's current partnerships is:

CEL-SCI (NYSE: CVM):

CEL-SCI's lead product Multikine(R) is an immunotherapeutic agent (a mixture of cytokines including interleukins, interferons, chemokines, and colony stimulating factors) being developed as a potential first-line head and neck cancer therapy and has the potential to be a first in class immunotherapy. Following a number of discussions with the FDA, the clinical hold for Multikine(R) has been lifted and the study is continuing as initially planned. The study is now fully recruited and patients are being monitored in the follow-up phase to look for the effect of the treatment on overall patient survival.

Aeterna Zentaris Inc. (NASDAQ: AEZS; TSX: AEZ):

Zoptrex(TM) (zoptarelin doxorubicin) did not show a treatment benefit over doxorubicin and the project has been terminated.

Ferrer:

Lorediplon is a novel, longer-acting non-benzodiazepine hypnotic drug that modulates the GABAa receptor for the treatment of insomnia. In February 2017, the Company announced the successful outcome of the Phase II study which met the primary end-point and many of the secondary end-points. Ferrer is now seeking partnerships with other companies to continue the development of the product.

Modus Therapeutics:

Sevuparin is an innovative, proprietary polysaccharide drug which has potential to restore blood flow and prevent further microvascular obstruction in patients with sickle-cell disease. The study is recruiting well and has passed several data safety monitoring committee reviews.

Asarina Pharma:

The launch of the collaboration with Asarina Pharma to develop sepranolone, a therapy for pre-menstrual dysphoric disorder, is underway with all the preparatory activities started to get the Phase II study actively recruiting as soon as possible. It is expected that the first patient will be dosed at the beginning of next year.

Haemostatix

Haemostatix, acquired in May 2016, has seen both products for the treatment of uncontrolled surgical bleeding progress in H1 2017. The CMC development of PeproStat(TM) and ReadyFlow(TM) has significantly advanced, while the 169 patient Phase IIb proof of concept trial of PeproStat(TM) in surgical bleeding completed recruitment in July 2017, approximately six months ahead of schedule. Results are expected at the end of October 2017. If successful, this study could open up significant opportunities for Ergomed, with a Phase III-ready asset which could reach the market by 2020.

The second product, ReadyFlow(TM), has a preclinical development programme agreed with the authorities and is proceeding in line with expected plans. Dosing of the first patient is expected by mid-2018.

Management

Upon Rolf Stahel's retirement from the Board on 31 March 2017, Peter George was elected Chairman. As of 1 July 2017, Dr Dan Weng was appointed Chief Executive Officer (CEO) of the Company and joined the Board. Dr Miroslav Reljanovic, founder and former CEO, assumed the role of Executive Vice Chairman. Neil Clark, former CEO of PrimeVigilance, resigned from the Board in April 2017 but remains a consultant and non-executive director of PrimeVigilance.

Financial summary

Total revenues for H1 2017 increased by 31% to GBP22.9 million (H1 2016: GBP17.6 million). Total revenues include revenue from reimbursed costs. To align with industry practice, Ergomed is disclosing reimbursement revenue and reimbursable expenses as part of total revenues and separately from cost of sales, respectively. Consolidated net service revenues, which exclude reimbursement revenue, for H1 2017 increased by 53% to GBP19.5 million (H1 2016: GBP12.7 million). Organic growth in net service revenue in H1 2017 compared with H1 2016 was 36%.

Gross profit increased by 42% to GBP7.5 million from GBP5.3 million in H1 2016. Gross margin, measured as gross profit as a percentage of net service revenue, decreased to 39% from 42% in H1 2016, largely driven by a change in mix of contracts.

Administrative expenses increased by 30% to GBP5.7 million from GBP4.4 million in H1 2016, driven by acquisitions in H2 2016, expanded operations and strengthened management and corporate infrastructure offset by lower M&A costs.

Research and development expenses were GBP1.1 million (H1 2016: GBP0.1 million) and related to chemistry, manufacturing and controls (CMC) costs for PeproStat(TM) and ReadyFlow(TM), external costs related to the Phase IIb clinical trial of PeproStat(TM) and the Haemostatix overhead. Haemostatix was acquired in May 2016.

EBITDA was GBP1.5 million (H1 2016: GBP1.2 million). Adjusted EBITDA, which is adjusted for GBP0.3 million share-based payment charge and non-recurring M&A costs was GBP1.8 million (H1 2016: GBP1.8 million). Both EBITDA and adjusted EBITDA are stated after research and development costs which increased by GBP1.0 million in H1 2017 compared with H1 2016.

Operating profit was GBP0.7 million (H1 2016: GBP0.8 million).

Cash in hand as of 30 June 2017 was GBP2.4 million (30 June 2016: GBP9.9 million). Net cash outflow from operations was GBP1.3 million (H1 2016: GBP0.9 million outflow). Net cash outflow included GBP2.5 million working capital outflows (H1 2016: GBP2.6 million outflow) including GBP2.0 million related to an increase in receivables, of which the receivable from CEL-SCI was the largest component. In August 2017, CEL-SCI issued 480,000 shares to Ergomed which may be sold with the net proceeds reducing the receivable. Investing activities included GBP0.3 million (H1 2016: GBP0.2 million) and GBP0.4 million (H1 2016: GBP0.2 million) investments in tangible assets and software respectively.

Current trading and outlook

Overall, the Company has performed in line with expectations. As experienced in H1 2017, clinical research services revenues for the full year 2017 are expected to be impacted mainly by lower reimbursement revenue due to the stage of projects in progress and deferment of two trials by sponsors. In contrast, drug safety monitoring and medical information services continues to exceed expectations and is on track to deliver another year of out-performance.

In line with strategy, the Company is actively evaluating potential service business acquisitions that would increase profitability and complement the current range of service offerings and/or expand Ergomed's geographical coverage. The Company also has a number of leads under discussion for additional co-development partnerships and looks forward to the results of the PeproStat(TM) trial in late October 2017.

In summary, the Board remains positive on the outlook for the Company.

INDEPENT REVIEW REPORT TO ERGOMED PLC

We have been engaged by the Company to review the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2017 which comprises the consolidated income statement, the consolidated statement of comprehensive income, the consolidated statement of financial position, the consolidated statement of changes in equity, the consolidated cash flow statement and related notes 1 to 10. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

This report is made solely to the Company in accordance with International Standard on Review Engagements (UK and Ireland) 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board. Our work has been undertaken so that we might state to the Company those matters we are required to state to it in an independent review report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company, for our review work, for this report, or for the conclusions we have formed.

Directors' responsibilities

The half-yearly financial report is the responsibility of, and has been approved by, the Directors. The Directors are responsible for preparing the half-yearly financial report in accordance with the AIM Rules of the London Stock Exchange.

As disclosed in note 1 the annual financial statements of the Group are prepared in accordance with IFRSs as adopted by the European Union. The condensed set of financial statements included in this half-yearly financial report have been prepared in accordance with the accounting policies the Group intends to use in preparing its next annual financial statements.

Our responsibility

Our responsibility is to express to the Company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.

Scope of review

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2017 is not prepared, in all material respects, in accordance with accounting policies the group intends to use in preparing its next annual financial statements and the AIM Rules of the London Stock Exchange.

Deloitte LLP

Statutory Auditor

Cambridge, UK

18 September 2017

Condensed Consolidated Income Statement

For the six months ended 30 June 2017

 
                           Note    Unaudited    Unaudited       Audited 
                                  Six months   Six months          Year 
                                       ended        ended         ended 
                                     30 June      30 June   31 December 
                                        2017         2016          2016 
                                     GBP000s      GBP000s       GBP000s 
 
Net service revenue                   19,476       12,715        29,224 
Reimbursement revenue                  3,431        4,838        10,009 
 
REVENUE                       2       22,907       17,553        39,233 
 
Cost of sales                       (11,962)      (7,438)      (17,230) 
Reimbursable expenses                (3,431)      (4,838)      (10,009) 
 
GROSS PROFIT                           7,514        5,277        11,994 
 
Administrative expenses              (5,739)      (4,429)      (10,483) 
-------------------------  ----  -----------  -----------  ------------ 
Administrative expenses 
 comprises: 
Other administrative 
 expenses                            (4,857)      (3,566)       (8,323) 
Amortisation of 
 acquired intangible 
 assets                                (552)        (307)         (771) 
Share-based payment 
 charge                                (278)        (204)         (398) 
Deferred consideration 
 for acquisition                           -            -         (690) 
Write-back of deferred 
 consideration                             -            -           460 
Acquisition costs             8         (52)        (352)         (584) 
Exceptional items             9            -            -         (177) 
-------------------------  ----  -----------  -----------  ------------ 
Research and development             (1,065)        (102)       (1,040) 
Other operating 
 income                                   12           73           127 
 
OPERATING PROFIT                         722          819           598 
 
Investment revenues                        3            1             2 
Finance costs                          (247)            -         (274) 
 
PROFIT BEFORE TAXATION                   478          820           326 
 
Taxation                                 (4)        (184)           153 
 
PROFIT FOR THE PERIOD                    474          636           479 
 
EARNINGS PER SHARE 
Basic                         3         1.2p         2.0p          1.3p 
 
Diluted                       3         1.1p         2.0p          1.3p 
 
 

All activities in the current and prior period relate to continuing operations.

Condensed Consolidated Statement of Comprehensive Income

For the six months ended 30 June 2017

 
                                 Unaudited    Unaudited       Audited 
                                Six months   Six months          Year 
                                     ended        ended         ended 
                                   30 June      30 June   31 December 
                                      2017         2016          2016 
                                   GBP000s      GBP000s       GBP000s 
 
Profit for the period                  474          636           479 
 
Items that may be classified 
 subsequently to profit 
 or loss: 
Exchange differences 
 on translation of foreign 
 operations                            138          474           680 
 
Other comprehensive 
 income for the period 
 net of tax                            138          474           680 
 
Total comprehensive 
 income for the period                 612        1,110         1,159 
 
 

Condensed Consolidated Statement of Financial Position

At 30 June 2017

 
                                    Unaudited  Unaudited       Audited 
                              Note    30 June    30 June   31 December 
                                         2017       2016          2016 
                                      GBP000s    GBP000s       GBP000s 
 
Non-current assets 
Goodwill                         4     12,342     25,208        12,285 
Other intangible 
 assets                                19,662      2,703        19,842 
Property, plant 
 and equipment                            850        436           717 
Investments                               747        262           271 
Deferred tax asset                      1,725        375         1,448 
 
                                       35,326     28,984        34,563 
 
Current assets 
Trade and other 
 receivables                     5     16,758     12,322        14,958 
Inventory                        6        695         67           450 
Cash and cash equivalents               2,436      9,876         4,424 
 
                                       19,889     22,265        19,832 
 
Total assets                           55,215     51,249        54,395 
 
Current liabilities 
Borrowings                                (2)        (2)           (3) 
Trade and other 
 payables                        7    (6,619)    (7,133)       (7,077) 
Deferred revenue                      (1,597)    (1,155)       (1,393) 
Taxation                                 (51)      (148)         (119) 
 
Total current liabilities             (8,269)    (8,438)       (8,592) 
 
Net current assets                     11,620     13,827        11,240 
 
Non-current liabilities 
Borrowings                                (5)        (8)           (5) 
Deferred consideration 
 on acquisitions                      (7,993)    (9,069)       (7,772) 
Deferred tax liability                (3,306)      (461)       (3,418) 
 
Total liabilities                    (19,573)   (17,976)      (19,787) 
 
Net assets                             35,642     33,273        34,608 
 
Equity 
Share capital                             406        399           406 
Share premium account                  17,957     17,957        17,957 
Merger reserve                         10,264      9,307        10,264 
Share option reserve                    1,326        854         1,048 
Translation reserve                       281       (63)           143 
Retained earnings                       5,408      4,819         4,790 
 
Total equity                           35,642     33,273        34,608 
 
 

Condensed Consolidated Statement of Changes in Equity

For the six months ended 30 June 2017

 
                                          Share     Share    Merger     Share  Translation   Retained     Total 
                                        capital   premium   reserve    option      reserve   earnings 
                                                  account             reserve 
                                        GBP000s   GBP000s   GBP000s   GBP000s      GBP000s    GBP000s   GBP000s 
 
Balance at 31 December 2015*                288     9,361     2,981       650        (537)      4,193    16,936 
Profit for the six month 
 period**                                     -         -         -         -            -        636       636 
Other comprehensive income 
 for the period**                             -         -         -         -          474          -       474 
 
Total comprehensive income 
 for the period**                             -         -         -         -          474        636     1,110 
Share-issue during the period 
 for cash (net of expenses)**                66     8,596         -         -            -          -     8,662 
Share-issues during the 
 period for non-cash consideration**         45         -     6,326         -            -          -     6,371 
Share-based payment for 
 the period**                                 -         -         -       204            -          -       204 
Deferred tax charge taken 
 directly to equity**                         -         -         -         -            -       (10)      (10) 
 
Balance at 30 June 2016**                   399    17,957     9,307       854         (63)      4,819    33,273 
 
 

* Audited

** Unaudited

Condensed Consolidated Statement of Changes in Equity

For the six months ended 30 June 2017

 
                                         Share     Share    Merger     Share  Translation   Retained     Total 
                                       capital   premium   reserve    option      reserve   earnings 
                                                 account             reserve 
                                       GBP000s   GBP000s   GBP000s   GBP000s      GBP000s    GBP000s   GBP000s 
 
Balance at 31 December 
 2015*                                     288     9,361     2,981       650        (537)      4,193    16,936 
 
  Profit for the year*                       -         -         -         -            -        479       479 
Other comprehensive income 
 for the year*                               -         -         -         -          680          -       680 
 
Total comprehensive income 
 for the year*                               -         -         -         -          680        479     1,159 
Share-issue during the 
 period for cash (net of 
 expenses)*                                 66     8,596         -         -            -          -     8,662 
Share-issues during the 
 period for non-cash consideration*         51         -     7,144         -            -          -     7,195 
Contingent share-issues 
 during the period for non-cash 
 consideration*                              1         -       139         -            -          -       140 
Share-based payment for 
 the year*                                   -         -         -       398            -          -       398 
Deferred tax credit taken 
 directly to equity*                         -         -         -         -            -        118       118 
 
Balance at 31 December 
 2016*                                     406    17,957    10,264     1,048          143      4,790    34,608 
Profit for the six month 
 period**                                    -         -         -         -            -        474       474 
Other comprehensive income 
 for the period**                            -         -         -         -          138          -       138 
 
Total comprehensive income 
 for the period**                            -         -         -         -          138        474       612 
Share-based payment for 
 the period**                                -         -         -       278            -          -       278 
Deferred tax credit taken 
 directly to equity**                        -         -         -         -            -        144       144 
 
Balance at 30 June 2017**                  406    17,957    10,264     1,326          281      5,408    35,642 
 
 

* Audited

** Unaudited

.

Condensed Consolidated Cash Flow Statement

For the six months ended 30 June 2017

 
                                   Unaudited    Unaudited       Audited 
                                  Six months   Six months          Year 
                                       ended        ended         ended 
                                     30 June      30 June   31 December 
                                        2017         2016          2016 
                                     GBP000s      GBP000s       GBP000s 
 
Cash flows from operating 
 activities 
Profit before taxation                   478          820           326 
 
Adjustment for: 
Amortisation and depreciation            764          410         1,027 
Loss on disposal of fixed 
 assets                                    -          (4)           (2) 
Share-based payment charge               278          204           398 
Acquisition of shares 
 for non-cash consideration            (463)         (54)          (54) 
Exchange adjustments                      70          339           419 
Acquisition costs and 
 deferred consideration                    -          349           726 
Write-back of deferred 
 consideration                             -            -         (415) 
Investment revenues                      (3)          (1)           (2) 
Finance costs                            247            -           274 
 
Operating cash flow before 
 changes in working capital 
 and provisions                        1,371        2,063         2,697 
 
Increase in trade and 
 other receivables                   (1,970)      (2,659)       (3,667) 
Increase in inventory                  (245)         (67)         (405) 
(Decrease)/increase in 
 trade and other payables              (280)          132          (58) 
 
Cash utilised in operations          (1,124)        (531)       (1,433) 
 
Taxation paid                          (186)        (399)         (941) 
 
Net cash outflow from 
 operating activities                (1,310)        (930)       (2,374) 
 
Investing activities 
Investment revenues received               3            1             2 
Acquisition of property, 
 plant and equipment                   (308)        (157)         (705) 
Acquisition of intangible 
 assets                                (375)        (197)         (404) 
Acquisition of subsidiaries 
 including expenses of 
 acquisition                               -      (1,505)       (4,755) 
Receipts from sale of 
 property, plant and equipment             4           31            31 
 
Net cash outflow from 
 investing activities                  (676)      (1,827)       (5,831) 
 
Financing activities 
Issue of new shares                        -        9,185         9,185 
Expenses of fundraising                    -        (523)         (523) 
Finance costs paid                         -            -           (2) 
Repayment of borrowings                  (2)          (3)           (5) 
 
Net cash (outflow)/inflow 
 from financing activities               (2)        8,659         8,655 
 
Net (decrease)/increase 
 in cash and cash equivalents        (1,988)        5,902           450 
 
Cash and cash equivalents 
 at start of the period                4,424        3,974         3,974 
 
Cash and cash equivalents 
 at end of period                      2,436        9,876         4,424 
 
 

Notes

   1.            GENERAL INFORMATION 

This condensed consolidated interim financial information does not comprise statutory accounts within the meaning of section 434 of the Companies Act 2006.

Other than as described below under "Reimbursement revenue and reimbursable expenses", the condensed interim financial statements have been prepared using accounting policies and method of computation consistent with those used in the audited statutory financial statements for the year ended 31 December 2016 and International Reporting Standards (IFRSs) adopted for use in the European Union. While the financial information included in this interim statement has been compiled in accordance with the recognition and measurement principles of IFRSs, this announcement does not itself contain sufficient information to comply with IFRSs and does not comply with IAS 34.

The information for the six month period ended 30 June 2017 is unaudited, but reflects all normal adjustments which are, in the opinion of the Board, necessary to provide a fair statement of results and the Group's financial position for and as at the period presented.

Statutory accounts for the year ended 31 December 2016 were approved by the Board of Directors and have been delivered to the Registrar of Companies. The audit report on those accounts was unqualified, did not draw attention to any matters by way of emphasis and did not contain any statement under section 498(2) or (3) of the Companies Act 2006.

At 30 June 2017 Ergomed had cash resources of GBP2.4 million (30 June 2016: GBP9.9 million; 31 December 2016: GBP4.4 million).

Reimbursement revenue and reimbursable expenses

Reimbursable expenses are reflected in the Company's Condensed Consolidated Income Statement as "Reimbursement revenue" in total revenue and as "Reimbursable expenses" separately from cost of sales as the Company is the primary obligor for these expenses despite being reimbursed by its clients. Reimbursable expenses are comprised primarily of payments to physicians (investigators) who oversee clinical trials and travel expenses for our clinical monitors and other employees. Costs for such activities are recorded based upon payment requests or invoices that have been received from third parties in the periods presented or accrued based on patient recruitment. Reimbursed expenses may fluctuate from period-to-period due, in part, to the lifecycle of contracts that are in progress at a particular point in time. Service revenues or revenues before reimbursements ("net service revenues") include any margin earned on reimbursed expenses. When such an expense is not reimbursed, they are classified as costs of sales on the Condensed Consolidated Income Statement.

Risks and uncertainties

An outline of the key risks and uncertainties faced by the Group was described in the Company's AIM Admission Document from July 2014 which is located in the Company website (www.ergomedplc.com) in the Investors section. These risks include competition; dependence on a small number of customers; legislation and regulation of the pharmaceutical and biotechnology industries; licensees, approvals and compliance; and the potential for cancellation or delay of clinical studies by customers. It is anticipated that the risk profile will not significantly change for the remainder of the year. Risk is an inherent part of doing business and the profitability and strong cash position of the Group, along with the growth profile of the business, leads the Directors to believe that the Group is well placed to manage business risks successfully.

Going concern

The Directors have considered cashflow forecasts for the group, detailing cash inflows and outflows for the period ending 31 December 2018. Based on their review of these forecasts and consideration of the economic environment in which the group operates, the Directors are satisfied that the Company has sufficient resources to continue in operation for the foreseeable future, being a period of not less than 12 months from the date of this report. Accordingly, they continue to adopt the going concern basis in preparing the financial information for the six months ended 30 June 2017.

Business Combinations

Acquisitions of subsidiaries and businesses are accounted for using the acquisition method. The consideration transferred on acquisition is the fair value at the date of transaction for assets and liabilities transferred. All acquisition related costs are expensed as incurred.

Goodwill arises as the excess of acquisition cost over the fair value of the assets transferred at the date of transaction. Goodwill is reviewed for impairment annually, and is carried at cost less accumulated impairment losses. Impairment losses are not reversed in subsequent periods.

Goodwill arising on the acquisition of a foreign operation, including any fair value adjustments to the carrying amounts of assets or liabilities on the acquisition, are treated as assets and liabilities of that foreign operation in accordance with IAS 21 and as such are translated at the relevant foreign exchange rate at the statement of financial position date.

Adoption of new and revised standards

There are no new standards that have been issued but are not yet effective for the financial year that are expected to have a material impact on the Group.

   2.         REVENUE 
 
                              Clinical   Drug safety         Total 
                              research   and medical       revenue 
                              services   information 
                                            services 
                               GBP000s       GBP000s       GBP000s 
  Six months ended 30 June 
   2017 
  Net service revenue**          8,747        10,729        19,476 
  Reimbursement revenue**        3,336            95         3,431 
 
  Revenue**                     12,083        10,824        22,907 
 
 
  Six months ended 30 June 
   2016 
  Net service revenue**          7,238         5,477        12,715 
  Reimbursement revenue**        4,770            68         4,838 
 
  Revenue**                     12,008         5,545        17,553 
 
 
  Year ended 31 December 
   2016 
  Net service revenue**         15,938        13,286        29,224 
  Reimbursement revenue**        9,839           170        10,009 
 
  Revenue*                      25,777        13,456        39,233 
 
 

* Audited

** Unaudited

   3.         EARNINGS PER SHARE 

The calculation of the basic and diluted earnings per share is based on the following data:

 
                                           Unaudited      Unaudited        Audited 
                                          Six months     Six months           Year 
                                               ended          ended          ended 
                                             30 June        30 June    31 December 
                                                2017           2016           2016 
                                             GBP000s        GBP000s        GBP000s 
        Earnings for the purposes 
         of basic earnings 
         per share being net 
         profit attributable 
         to 
         owners of the Company                   474            636            479 
        Effect of dilutive potential               -              -              - 
         ordinary shares 
 
        Earnings for the purposes 
         of diluted earnings 
         per share                               474            636            479 
 
 
                                            No.            No.                 No. 
        Number of shares 
        Weighted average number 
         of ordinary shares 
         for the purposes of 
         basic earnings per share         40,534,603     31,116,420     35,573,733 
        Effect of dilutive potential 
         ordinary shares 
        Share options                      2,058,829      1,368,600      1,484,600 
 
        Weighted average number 
         of ordinary shares for 
         the purposes of diluted 
         earnings per share               42,593,432     32,485,020     37,058,333 
 
 
   4.         GOODWILL 
 
                                              GBP000s 
  Cost 
  At 1 January 2016*                            7,488 
  Arising on acquisition of subsidiaries**     17,720 
 
  At 30 June 2016**                            25,208 
 
 
 
                                                   GBP000s 
  Cost 
  At 1 January 2016*                                 7,488 
  Arising on acquisition of subsidiary*              4,797 
 
  At 31 December 2016*                              12,285 
  Adjustment arising during measurement 
   period**                                             57 
 
  At 30 June 2017**                                 12,342 
 
  Accumulated impairment losses 
  1 January 2016*, 30 June 2016**, 31 December           - 
   2016* and 30 June 2017** 
 
  Net book value 
  At 30 June 2017**                                 12,342 
 
  At 30 June 2016**                                 25,208 
 
  At 31 December 2016*                              12,285 
 
 

* Audited

** Unaudited

Goodwill in relation to the acquisition of Haemostatix was increased by GBP58,000 during the period, following a re-assessment of the deferred tax asset arising on the transaction.

Goodwill arising on acquisition of subsidiaries in the first half of 2016 was based on initial valuations. Goodwill was subsequently reduced upon identification of the associated intangible assets once purchase price allocation was complete.

   5.         TRADE AND OTHER RECEIVABLES 
 
                                     Unaudited  Unaudited       Audited 
                                       30 June    30 June   31 December 
                                          2017       2016          2016 
                                       GBP000s    GBP000s       GBP000s 
 
        Trade receivables               11,179      8,358         9,540 
        Other receivables                1,191        485         1,025 
        Prepayments                        792        483           841 
        Accrued income                   2,753      2,774         2,538 
        Corporation tax receivable         843        222         1,014 
 
                                        16,758     12,322        14,958 
 
 
   6.         INVENTORY 
 
                                  Unaudited  Unaudited       Audited 
                                    30 June    30 June   31 December 
                                       2017       2016          2016 
                                    GBP000s    GBP000s       GBP000s 
 
        Clinical trial material         695         67           450 
 
 
   7.         TRADE AND OTHER PAYABLES 
 
                                     Unaudited  Unaudited       Audited 
                                       30 June    30 June   31 December 
                                          2017       2016          2016 
                                       GBP000s    GBP000s       GBP000s 
 
        Trade creditors                  3,027      3,148         3,037 
        Amounts payable to related 
         parties                            54         29            49 
        Social security and 
         other taxes                       876        389           632 
        Other payables                     785        432           600 
        Accruals                         1,877      3,135         2,759 
 
                                         6,619      7,133         7,077 
 
 
   8.         ACQUISITION COSTS 
 
                                  Unaudited     Unaudited        Audited 
                                 Six months    Six months           Year 
                                      ended         ended          ended 
                                    30 June       30 June    31 December 
                                       2017          2016           2016 
                                    GBP000s       GBP000s        GBP000s 
 
  Acquisition of Sound 
   Opinion                                -             7              7 
  Acquisition of Haemostatix              -           269            370 
  Acquisition of O+P & 
   GASD                                   -            73             85 
  Acquisition of PharmInvent              -             -            118 
  Other M&A activities                   52             3              4 
 
                                         52           352            584 
 
 
   9.         EXCEPTIONAL ITEMS 
 
                                        Unaudited      Unaudited        Audited 
                                       Six months     Six months           Year 
                                            ended          ended          ended 
                                          30 June        30 June    31 December 
                                             2017           2016           2016 
                                          GBP000s        GBP000s        GBP000s 
 
  Establishment of PrimeVigilance 
   US office                                    -              -            177 
 
             -                                                 -            177 
 
 

In line with the way the Board and chief operating decision makers review the business, large one-off exceptional costs are separately identified and shown as exceptional costs. In the full year of 2016, these were directly related to the establishment of the PrimeVigilance US office.

   10.       EBITDA and EBITDA (adjusted) 
 
                                     Unaudited    Unaudited       Audited 
                                    Six months   Six months          Year 
                                         ended        ended         ended 
                                       30 June      30 June   31 December 
                                          2017         2016          2016 
                                       GBP000s      GBP000s       GBP000s 
 
  Operating profit                         722          819           598 
 
  Adjust for: 
  Depreciation and amortisation 
   charges within Other 
   administrative expenses                 212          103           256 
  Amortisation of acquired 
   intangible assets                       552          307           771 
 
  EBITDA                                 1,486        1,229         1,625 
  Share-based payment charge               278          204           398 
  Deferred consideration 
   for acquisition                           -            -           690 
  Write-back of deferred 
   consideration for acquisition             -            -         (460) 
  Acquisition costs (note 
   8)                                       52          352           584 
  Exceptional items (note 
   9)                                        -            -           177 
 
  Adjusted EBITDA                        1,816        1,785         3,014 
 
 

This information is provided by RNS

The company news service from the London Stock Exchange

END

IR DGGDCXGBBGRR

(END) Dow Jones Newswires

September 18, 2017 02:01 ET (06:01 GMT)

1 Year Ergomed Chart

1 Year Ergomed Chart

1 Month Ergomed Chart

1 Month Ergomed Chart

Your Recent History

Delayed Upgrade Clock