We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Horizon Discovery Group Plc | LSE:HZD | London | Ordinary Share | GB00BK8FL363 | 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% | 184.50 | 184.50 | 185.00 | 0.00 | 01:00:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| 0 | 0 | N/A | 0 |
From May 2019 to May 2024
TIDMHZD
RNS Number : 2537W
Horizon Discovery Group plc
17 August 2020
RNS
Horizon Discovery Group plc
Results for the Six Months Ended 30 June 2020
Cambridge, UK, 17 August 2020: Horizon Discovery Group plc (LSE: HZD) ("Horizon", "the Group" or "the Company"), a cell engineering company focused on commercialising the application of gene editing and gene modulation to accelerate scientific innovation and biopharmaceutical drug development, today announces its unaudited results for the six months ended 30 June 2020.
Group Financial Highlights
-- Reported revenue of GBP22.4m (HY19: GBP26.1m)(1) down 13.9% (15.5% on a constant currency basis) largely due to impact of COVID-19 pandemic and a rapid reduction of academic research work in Q2 2020
-- Revenue decline largely due to rapid reduction of academic research work caused by COVID-19 pandemic in Q2 2020 and was broadly within the range of our expectations
-- Order backlog as at 30 June 2020 was GBP6.5m (HY19: GBP4.1m) -- Gross margin from continuing operations(1) 66.0% (HY19: 71.2%) -- Loss for the period on continuing operations of GBP9.4m for the half year (HY19: GBP4.8m) (1) -- Adjusted EBITDA from continuing operations(2) loss of GBP4.5m (HY19: GBP0.0m) (2)
-- Cash and cash equivalents at 30 June 2020 of GBP23.6m (HY19: GBP24.8m; FY 2019: GBP18.8m), bolstered by Placing in April 2020, which raised gross proceeds of GBP6.9m, together with strong cash control measures implemented in April
Business Unit Performance
-- Research Reagents (now including Diagnostics) (3) : Reported revenue of GBP16.0m a decrease of 15.3% on the prior half year period (HY19: GBP18.9m) or a decrease of 16.7% on a constant currency basis
-- Screening: Reported revenue of GBP4.4m up 2.8% on the prior half year period (HY19: GBP4.3m) or an increase of 0.6% on a constant currency basis
-- Bioproduction: Reported revenue of GBP2.0m a decrease of 29.8% on the prior half year period (HY19: GBP2.8m) or a decrease of 31.7% on a constant currency basis
-- Delivery of the planned fivefold increase in capacity in Cell Line Engineering (CLE) together with new value proposition, pricing and go-to-market strategy
Financial Outlook
-- Business remains robust with sustained recovery towards 2019 levels
-- Fundamental drivers and demands for Horizon's products and services remain strong and the Group is confident of a return to growth in the second half of 2020
-- In the long term, the fundamentals of our business are strong and our ambition is to grow revenue in the low double digit percentage levels
1. In December 2019, the Company completed its divestment of its non-core In Vivo business unit to Envigo RMS LLC. Revenues generated in the period in the financial year that the Company owned In Vivo are excluded from the Company's continuing operations
2. Adjusted EBITDA from continuing operations is a non-IFRS financial measure. Our definition of this non-IFRS measure and a reconciliation to loss for the period on continuing operations, the most nearly comparable financial measure calculated in accordance with IFRS, is presented in the "Financial Review" section
3. During the period the diagnostics business unit was restructured into the research reagents business unit, refer to "CEO review" section.
Terry Pizzie, Chief Executive Officer of Horizon Discovery, commented:
"Despite the impact of the global COVID-19 pandemic during the first half of 2020, we concentrated our efforts to ensure the business remained focused and executing on its strategy, whilst continuing to invest in long-term growth drivers such as our collaborations with Mammoth BioSciences and Rutgers in Base Editing.
"The fantastic efforts of our staff have ensured that we have been able to continue to operate effectively through the crisis, enhancing relationships with our biopharma customers despite the challenging operational environment. We are already seeing the benefit of this work through increased partnering activity with our customers, especially in Screening and Cell Line Engineering, as biopharma customers continue to adopt outsourcing.
"We are encouraged by the July 2020 trading levels, and looking ahead we expect a return to growth in the second half. With a good cash position and large parts of the business already regaining momentum, we look forward to the remainder of the year with confidence."
Analyst webcast and conference call:
Horizon Discovery will present its Results via live webcast today at 12:00pm BST. There will be a simultaneous live conference call
Conference call details:
-- Participant UK dial--in: 0800 279 6619 -- Participant US dial--in: 1 877 870 9135 -- International dial--in: +44 (0) 2071 928338 -- Participant code: 8772709
The live webcast and presentation slides will be available on the Group's website:
https://horizondiscoveryplc.com/news-events/presentations-and-recordings/
For further information from Horizon Discovery Group plc, please contact:
Horizon Discovery Group plc
Terry Pizzie, Chief Executive Officer
Jayesh Pankhania, Chief Financial Officer
Jon Davies, Head of Investor Relations
Tel: +44 (0) 1223 655 580
Numis Securities Limited (Broker and NOMAD)
Freddie Barnfield / Duncan Monteith
Tel: +44 (0) 207 260 1000
Consilium Strategic Communications (Financial Media and UK Investor Relations)
Mary-Jane Elliott / Matthew Neal / Melissa Gardiner
Tel: +44 (0) 20 3709 5700
Email: horizon@consilium-comms.com
Zyme Communications (Trade and Regional Media)
Lorna Cuddon
T Tel: +44 (0) 7811 996 942
Email: Lorna.cuddon@zymecommunications.com
Westwicke, an ICR Company (US Investor Relations)
Stephanie Carrington
Tel. +1 646-277-1282
Email: horizondiscovery@icrinc.com
About Horizon Discovery Group plc www.horizondiscovery.com
Horizon Discovery Group plc (LSE: HZD) ("Horizon") is a cell engineering company focused on commercializing the application of gene editing and gene modulation to accelerate scientific innovation and biopharmaceutical drug development. Horizon's portfolio of tools and services is built on decades of experience in altering the expression of genes across mammalian and human cell types to provide cell engineering tools and services to customers in three key areas of the therapeutic ecosystem: basic research, drug discovery and development and therapeutic applications. Horizon's offerings support and enable critical elements of the drug development and therapeutic value chain, particularly in the area of precision medicine. Horizon's customers include biopharmaceutical and diagnostics companies, contract research and manufacturing organizations and academic researchers across the globe.
Horizon is headquartered in Cambridge, UK with offices in USA and Japan. The Group is listed on the London Stock Exchange's AIM market under the ticker HZD.
CEO REVIEW
I am pleased to report that, despite a challenging first half of 2020, the Group has responded well to the difficulties posed by the COVID-19 pandemic, with trading recovering well from a low point in April and large parts of the business regaining momentum and returning towards comparable 2019 levels.
We moved into 2020 with a simplified, more focused business and held realistic ambitions of delivering double digit top line growth. However, as with the whole global economy, we were affected by COVID-19 and the widespread lock-down in the second quarter of the year, which resulted in a rapid reduction in academic research work, leading to a marked reduction in orders for our Research Reagents business unit in particular.
We reacted quickly to these challenges and the relative ease with which the Group has been able to transition the business to operating remotely has been a credit to the versatility and commitment of all our employees and has demonstrated a high degree of business resilience that bodes well for the future.
Operationally, the Group's first priority has been the health and safety of its employees, and with appropriate safety measures in place, all locations have remained open throughout the pandemic and continue to operate effectively. Thanks to the fantastic efforts of our staff, whether working in our facilities or remotely, we have been able to operate normally throughout the crisis.
By working closely with our customers to overcome the shared challenges of the pandemic, we have built stronger and deeper relationships with our biopharma customers based on our ability to help them to solve their problems and add value in difficult conditions. A clear example of this is the extent to which they have increasingly adopted outsourcing and we have become recognised as an invaluable long-term partner. We expect the trend for increased outsourcing to continue, for these relationships to endure and for them to facilitate the high-level access within our biopharma customer base to help to lay the foundations for commercialising our new high growth areas.
In addition to business contingency planning, the Group rapidly implemented measures intended to provide the business with financial flexibility in an unknown and volatile environment. These included cash control measures and a successful Placing, which raised GBP6.9 million in gross proceeds. These prudent, proactive actions meant that the Group ended the period with GBP23.6 million in cash and cash equivalents. The strong balance sheet gives us sufficient cash resources to execute our strategy and maintain our investment in strategic projects, including commercialising our base editing technology and pursuing our collaboration with Mammoth Bioscience, even in the event of a prolonged period of economic disruption caused by the COVID-19 pandemic.
We ended the period with revenues down 13.9% against the same period in the prior year, which given the backdrop of the pandemic, is a creditable performance. Whilst in H2 2020 we will not make up the revenues lost in our Research Reagents business during Q2 and have experienced delays to evaluations in BioProduction, COVID-19 has also positively impacted demand for our services in Screening as our BioPharma customers embraced outsourcing to meet their own business challenges during the pandemic. We are also very encouraged by the strong demand for our Cell Line Engineering services, which whilst not related to the pandemic per se, does benefit from the tailwind in outsourcing in addition to providing a testament to credentials in industrialising a product line to create scale, operational leverage and expand our addressable market. We are also pleased with the progress we are making in Base Editing, having seen a high degree of interest and sustained engagement from a number of potential early-access biopharma partners.
Group Financial Performance
Revenues for H1 2020 were GBP22.4 million (HY 2019: GBP26.1 million)(1) , GBP22.0 million on a constant currency basis. The change of 13.9% compared to the prior year, and 15.5% on a constant currency basis, was largely due to the rapid reduction of research work caused by the COVID-19 pandemic and was in the range of our internal expectations. The greatest impact was seen in Q2 2020, most notably in April. This was followed by a sustained recovery, which resulted in large parts of the business regaining momentum and returning towards 2019 levels by the end of June 2020.
Gross margin from continuing operations (1) was 66.0% (HY 2019: 71.2%). The margin decline is primarily due to reduced trading volumes and provisions for aged inventory for Research Reagents, additional consumable and labour costs in Screening and the impact on royalty costs due to a greater proportion of evaluations for BioProduction. Adjusted EBITDA was a loss of GBP4.5 million (HY 2019: GBP0.0 million(1) ).
The Group's cash position was bolstered by a successful Placing in April 2020, which raised GBP6.9 million in gross proceeds, and was further strengthened by the implementation of enhanced cash control measures implemented in April. Taking this into account, the Group had cash and cash equivalents of GBP23.6 million as of 30 June 2020 (HY 2019: GBP24.8 million; FY 2019: GBP18.8 million). The Group's strong balance sheet position provides financial flexibility to ensure operational delivery and continued strategic investment to fully benefit from market recovery.
Performance by Business Unit
The metrics included below are all IFRS financial measures except for constant currency and adjusted EBITDA.
Research Reagents
-- Revenue of GBP16.0 million (H19: GBP18.9 million) down 15.3% against the same period in the prior year, with trading significantly impacted by COVID-19
-- On a constant currency basis Revenue of GBP15.8 million down 16.7% -- Gross Margin 65.1% (HY19: 68.7%)
The Research Reagents business unit provides both tools and services to enable customers to better understand disease mechanisms and identify drivers behind disease by inducing permanent (gene editing) and transient (gene modulation) changes in gene expression.
Following the restructuring of the Diagnostics business unit (see below) the Research Reagents business unit now includes four primary offerings:
-- Custom-made and off-the-shelf (OTS) RNAi gene modulation reagents that are manufactured in our facility in Boulder, Colorado, US;
-- CRISPR reagents that are manufactured in our facility in Boulder, Colorado, US;
-- OTS cell models and custom cell engineering services that are delivered from our operations in Cambridge, UK and
-- OTS and Made to Order (MTO) cell derived diagnostic reference standards
Revenue for the Research Reagents business was GBP16.0 million, down 15.3% against the same period last year with trading significantly impacted by COVID-19. Academic and government research labs account for approximately 40% of the Research Reagents business unit's revenues, and the closure of many of these facilities from mid-March led to a rapid reduction in orders for reagents and cell line products in late March. Revenues in April reduced to a low of 56% of the same period in FY19 before trading started to improve in May, as researchers began to return to work. By the end of July trading had recovered towards comparable 2019 levels. Horizon expects academic labs to increasingly return to work from September, which will drive growth in sales of reagents and cell line products. Long-term, ex-COVID the Group expects this Business Unit to return to mid-high single digit revenue growth.
At the end of Q1 we achieved the planned five-fold increase in capacity in Cell Line Engineering (CLE) (compared to the start of FY19) which created a new value proposition that allowed us to reduce pricing and delivery times, whilst maintaining margins, and enabling us to access a wider market. Take up was initially impacted by COVID-19 disruption, but there was strong demand from Biopharma customers from mid-May onwards. As a result, despite the unprecedented economic conditions in H1, orders in CLE were 11.2% higher than prior year, although given the length of these projects (typically 10 weeks) this strong growth is not reflected in the H1 revenue numbers. Order backlog as at HY 2020 was GBP0.8 million (HY19: GBP0.7 million).
Overall, the Group saw a 66% increase in initiated customer cell lines compared to H1 2019 and was successful in winning a higher percentage of orders from biopharma customers, including multiple cell line projects through new bulk purchase agreements.
Given the significant increase in demand, the Group has committed to additional investment in lab equipment and automation of approximately GBP3.5 million, over the next 18 months to further increase capacity to 25 times January 2019 levels. To conserve near-term cash, this investment will be largely funded through leasing equipment. In H2, the Group also expects to further benefit from demand for CLE from academic and government research as researchers return to work following the loosening of lock-down restrictions.
For the first time, the results for this business unit now include Diagnostics. A strategic review conducted at the end of FY19 determined that Horizon should discontinue the manufacture of custom reference standards (given the low margin and unpredictable demand for these products) and focus efforts on the sales of higher volume OTS and MTO reference standards. Custom reference standards represented approximately 20% of FY 19 Diagnostics revenues. The restructuring also resulted in a significant reduction to the cost base through the elimination of 13 full time positions. Despite exiting custom reference standards, Diagnostics' revenues were down 8.5% from H1 2019. We expect the business to return to growth in the second half.
Screening
-- Revenue of GBP4.4 million (HY19: GBP4.3 million) represents a 2.8% increase on the same period in the prior year
-- On a constant currency basis revenue of GBP4.3 million up 0.6% -- Gross Margin of 58.4% (HY19: 64.7%)
Our Screening business unit provides tools and services that allow our customers to understand disease pathways, find and validate novel drug targets, identify mechanisms of drug resistance or sensitivity and stratify patients for clinical trials based on their genetic profile. We believe we have a market-leading position in CRISPR screening and are also an established market leader in the supply of both siRNA and CRISPR screening libraries. Both can be applied across the full spectrum of drug discovery and development.
The business unit includes three primary business lines:
-- Pooled CRISPR screens; -- Arrayed RNAi and CRISPR screens, drug screens and immunology assays; and -- RNAi and CRISPR screening libraries.
Overall revenue of GBP4.4 million represents a 2.8% increase on the same period in the prior year. In line with typical biopharma spending patterns, the Screening business saw a relatively flat first quarter. Library sales were impacted by COVID-19 and a reduction in screening being done in-house. They are likely to remain challenged in the second half due to continued COVID-19 disruption.
However, after the initial hiatus of lock-down in late March, the Group saw a notable increase in orders from its Biopharma customer base from May, as these companies responded to the challenges of the COVID-19 crisis by prioritising key projects and supplementing their own in-house resources by outsourcing both CRISPR screening and High Throughput screening (HTS).
Accordingly, Horizon saw strong growth in Screening orders in the last two months of H1. Despite the impact of COVID-19, year to date orders in this Business Unit are 29.9% higher than the prior year, with CRISPR screening orders up 68.9% year on year. Many of these orders closed towards the end of the period and given the length of these projects (typically 3-9 months) and milestone payment terms, this growth is not reflected in the H1 revenue numbers. As of the end of June, the order backlog was GBP5.4 million (HY19: GBP3.0 million). The Group expects the trend for outsourcing to continue in the second half, as having established that these services can be cost-effectively provided by trusted partners such as Horizon, pharma companies will continue to leverage outsourced services. Long term we expect the Screening business unit to grow at mid-teens rates.
The Group has also expanded its Screening services portfolio with the launch of two new service lines.
In April 2020, Horizon was first in the market with the launch of a new primary B-cell screening service. B cells have an important role in modulating the immune response to cancer, but research into their role in anti-tumour activity has been largely overlooked in favour of focus on T cells. The launch of the new B-cell screening service complements the T-cell screening service launched in January 2019 and demonstrates Horizon's commitment to apply gene editing experience to support drug discovery and development for the treatment of human disease.
Post period, Horizon added single cell RNAseq-linked pooled CRISPR screening to its CRISPR screening services portfolio. Whilst Horizon's existing pooled format screens already offer researchers a highly robust whole-genome level analyses and outstanding data quality, coupling pooled CRISPR screening to single cell RNAseq means that the full impact of CRISPR-based gene modification can be examined on a global transcriptomic scale at single cell resolution. This means that this powerful genetic technique can reveal previously unforeseen links between genes, or genes and drugs. Horizon has already run CRISPRsc screens with two of the Top 20 Pharma Companies ahead of launch.
Bioproduction
-- Revenue of GBP2.0 million (HY19: GBP2.8 million) down 29.8% on the same period in the prior year
-- On a constant currency basis revenue of GBP1.9 million down 31.7% -- Gross Margin 90.3% (HY19: 98.0%)
Our BioProduction business unit provides biopharmaceutical and contract manufacturing organisations with a commercially disruptive CHO cell line for use in the production of biologic drugs. The business unit includes two primary business lines:
-- OTS gene-edited CHO cells; and -- Custom CHO cell lines.
The cell lines are provided to customers under license. We also provide custom CHO gene engineering services, either utilising our own cell line or one provided by the customer.
Revenue of GBP2.0 million for H1 was 29.8% down on the same period in the prior year, with revenues suffering the impact of COVID-19 restrictions and the closure of facilities, which resulted in delays to evaluations of our CHO cell line. Pick-up in activity in May and June indicates a potential road to recovery in H2.
Having established our reputation in the market, with more than 80 customer engagements and seven INDs, we believe that the opportunity now exists for us to move from being a commercially disruptive provider to a technologically disruptive provider of engineered CHO cells. In December 2019, we signed a strategic partnership with Mammoth Biosciences pursuant to which we will utilise Mammoth's novel Cas technology for the development of a suite of next generation engineered CHO cell lines. We will also have the right to sublicense this technology through Mammoth to customers who wish to modify their own proprietary CHO cell line. We are seeking early access customers through 2020 into 2021. Longer-term, the Group expects low double-digit revenue growth rates pending commercialisation of the Mammoth technology.
Base Editing
At the start of the financial year we created a new Base Editing business unit to provide the necessary focus to commercialise this disruptive gene editing platform as an alternative to CRISPR to accelerate therapeutic developments. Currently the technology is in Research and Development and no revenues were generated in H1 2020.
In January 2020, following a detailed twelve-month evaluation of the technology, Horizon exercised its option to exclusively license this base editing technology from Rutgers, The State University of New Jersey (US), for use in all therapeutic applications. This is potentially transformative for our business; there is significant latent demand for access to base editing and currently we believe we are one of only two commercial entities with the ability to enable base editing in therapeutic applications, and the only entity making this technology available to the market broadly.
We expect to refine this technology over the next 18 months ahead of full commercialisation. We are currently seeking early access customers to assess and shape the development of this technology, which we believe is well positioned for both the CAR-T therapy market and the gene therapy market. Following successful development, we would expect to target partnerships with approximately 10-20 BioPharma companies over the initial 10-year period. Typically, the Group would expect to receive an up-front access fee, milestone payments and royalties for on-market sales of each cell therapy product.
Placing
In April 2020, the Group raised GBP6.9 million gross through a placing of 6,764,365 Placing Shares, representing approximately 4.5% of the current issued share capital of the Company. The net proceeds of the Placing have bolstered the Group's balance sheet, working capital and liquidity position and will also allow the Group to continue its investment in strategic projects, including commercialising its base editing technology, e-commerce enhancements and its collaboration with Mammoth Biosciences, even in the event of a prolonged period of economic disruption as a result of the COVID-19 pandemic.
Supporting COVID-19 Research
Horizon's products and services are being used by our customers in several important areas of COVID-19 research, including in efforts to uncover the virus' weaknesses, find targets for potential therapies and help guide vaccine design. The Group's RNAi and CRISPR reagents are being used by high profile organisations such as the Krogan Lab, based at University of California San Francisco. Nevan Krogan, PhD, Professor of Cellular Molecular Pharmacology at UCSF, who leads the facility, has cited Horizon's ability to be quick and flexible in meeting the laboratory's needs for CRISPR and siRNA reagents as being instrumental in the rapid progression of its COVID research.
Outlook
Horizon is encouraged by the performance of the Group during the first half of the year against the backdrop of an ongoing global pandemic.
Whilst all of the Group's business units were impacted to some degree by COVID-19, particularly as a result of the widespread lock-downs in Q2, large parts of the business have returned towards 2019 performance levels and are showing signs of a sustained recovery. The fundamental drivers and demands for Horizon's products and services remain strong and the Group is confident of a return to growth in the second half of 2020. Horizon remains focused on executing its strategy and excited about the continued expansion of its screening market and the opening up of new high growth areas that will come from commercialising its investments in BioProduction and Base Editing. In the long term our ambition is to grow in the low double digit percentage levels.
Horizon's strong balance sheet position provides financial flexibility to ensure operational delivery and continued R&D investment to fully benefit from market recovery. The Group will continue to prudently manage the business, ensuring operational delivery and focused investment in order to be in a strong position as markets normalise. Notwithstanding further disruption, the Board remains confident about the Group's strategy and look forward to the future with confidence.
Terry Pizzie, CEO
FINANCIAL REVIEW
Revenue performance during HY20 of GBP22.4m (HY19: GBP26.1m), represents a decline of 13.9% against the equivalent prior period, primarily due to the impact of COVID-19. On a constant currency basis(1) reported revenue is GBP22.0m, being a decline of 15.5% compared to the prior year. The greatest impact was seen in Q2 2020, most notably in April. This was followed by a sustained recovery, which resulted in large parts of the business regaining momentum and returning to 2019 levels by the end of June 2020.
Reported gross margins for HY20 are 66.0% (HY19: 71.2%), which is primarily due to reduced trading volumes and provisions for aged inventory for Research Reagents, additional consumable and labour costs in Screening and the impact on royalty costs due to a greater proportion of evaluations for BioProduction.
We report a loss for the period on continuing operations of GBP9.4m for the period (HY19: GBP4.8m loss) with an adjusted EBITDA from continuing operations (2) loss of GBP4.5m (HY19: GBP0.0m). This included costs of GBP1.5m due to the work undertaken for preparing for a U.S. listing. While we engaged in cost containment measures, the resultant decline in adjusted EBITDA from continuing operations is driven by reduced revenues.
Management consider the following as additional alternative performance measures to supplement statutory measures of performance as they provide additional insight. Constant currency is the measured current year revenues based on the prevailing foreign exchange rates from the prior year.
Hot Features
Premium
HY HY
2020 2019
Adjusted EBITDA from continuing operations GBPm GBPm
Loss for the period on continuing operations (9.4) (4.8)
------------------------------------------------------- ------ ------
Add back:
------------------------------------------------------- ------ ------
Taxation (2.0) (0.4)
------------------------------------------------------- ------ ------
Finance costs 0.4 0.4
------------------------------------------------------- ------ ------
Amortisation and depreciation 5.0 4.7
------------------------------------------------------- ------ ------
Costs associated with preparation for Nasdaq listing* 1.5 -
------------------------------------------------------- ------ ------
Executive management exit costs* - 0.1
------------------------------------------------------- ------ ------
Adjusted EBITDA (4.5) (0.0) ------------------------------------------------------- ------ ------
*These costs relate to expenditure the Group consider to be material due to their size, nature and expected infrequency of the events - please refer to Note 5 of the Financial Statements for details.
Order backlog
Order backlog represents revenue in relation to the unearned portion of customer contracts. As at 30 June 2020, order backlog was GBP6.5m (HY19: GBP4.1m).
Operating costs
Total operating expenses from continuing operations for the period are GBP25.8m (HY19: GBP23.4m). The net increase is primarily due to, costs associated with preparation for a Nasdaq listing, IT and website related costs, Base Editing R&D expenditure and higher net staff costs offset by savings in areas such as travel, conferences, and consultancy spend.
Balance sheet
Net assets of the Group were GBP131.2m at the end of the period (31 December 2019: GBP127.0m). Group working capital (net current assets) is GBP27.2m (31 December 2019: GBP28.9m). The Group's cash resources stand at GBP23.6m (HY 2019: GBP24.8 million; FY 2019: GBP18.8 million), which during H1 were bolstered by a successful Placing in April 2020, which raised GBP6.9m in gross proceeds. The Group's strong balance sheet position provides financial flexibility to ensure operational delivery and continued R&D investment to fully benefit from market recovery.
Current trading and outlook
As the Group builds momentum following the impact of COVID-19 on H1 2020, we anticipate a stronger second half performance, which is also consistent with trends in prior years. This is reflected by our growing order book which indicates a recovery from the initial impact of COVID-19. During H2 we remain committed to investing in key strategic projects which include our base editing technology and the automation of our Cell Line engineering operations, in order to be in a strong position as markets normalise.
Jayesh Pankhania, CFO
INDEPENT REVIEW REPORT TO HORIZON DISCOVERY GROUP 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 2020 which comprises the consolidated income statement, the consolidated statement of other comprehensive income, the consolidated balance sheet, the consolidated statement of changes in equity, the consolidated cash flow statement and related notes 1 to 17 . 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.
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 has been prepared in accordance with International Accounting Standard 34 "Interim Financial Reporting," as adopted by the European Union.
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 Financial Reporting Council 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 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 2020 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the AIM Rules of the London Stock Exchange.
Use of our report
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 Financial Reporting Council. 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.
Deloitte LLP
Statutory Auditor
Cambridge, UK
14 August 2020
HORIZON DISCOVERY GROUP PLC
UNAUDITED CONDENSED CONSOLIDATED INCOME STATEMENT
Six months ended 30 June 2020
Restated(1)
Six months Six months Year ended
ended 30 ended 30 31 December
June 2020 June 2019 2019
GBP`000 GBP`000 GBP`000
Continuing Operations Note
Revenue 3 22,444 26,067 58,253
Cost of sales (7,632) (7,499) (17,498)
---------------------------------------- ---- ------------ ----------- -------------
GROSS PROFIT 14,812 18,568 40,755
Other operating income 1,072 1,014 2,085
Sales, marketing and distribution
costs (6,844) (6,801) (14,312)
Research, development and operations
costs (7,466) (6,936) (14,204)
Corporate and administrative expenses (12,537) (10,317) (24,387)
Share of results of joint ventures - (313) (641)
---------------------------------------- ---- ------------ ----------- -------------
OPERATING LOSS (10,963) (4,785) (10,704)
---------------------------------------- ---- ------------ ----------- -------------
Investment income 17 40 58
Finance costs (394) (428) (866)
---------------------------------------- ---- ------------ ----------- -------------
LOSS BEFORE TAX (11,340) (5,173) (11,512)
---------------------------------------- ---- ------------ ----------- -------------
Taxation 1,964 399 2,285
---------------------------------------- ---- ------------ ----------- -------------
LOSS FOR THE PERIOD ON CONTINUING
OPERATIONS 5 (9,376) (4,774) (9,227)
---------------------------------------- ---- ------------ ----------- -------------
DISCONTINUED OPERATIONS
(Loss)/profit for the period from
discontinued operations net of tax 8 - (810) 4,622
---------------------------------------- ---- ------------ ----------- -------------
LOSS FOR THE PERIOD ATTRIBUTABLE
TO OWNERS OF THE COMPANY (9,376) (5,584) (4,605)
---------------------------------------- ---- ------------ ----------- -------------
LOSS PER SHARE
From Continuing operations
Basic and diluted (pence) 7 (6.1p) (3.2p) (6.1p)
---------------------------------------- ---- ------------ ----------- -------------
From Continuing and discontinued
operations
Basic and diluted (pence) 7 (6.1p) (3.7p) (3.1p)
---------------------------------------- ---- ------------ ----------- -------------
(1) The results for the six months ended 30 June 2019 have been restated to include the impact of operations classified as discontinued in 2019 (see note 8), for a reclassification of executive management exit costs that were reported as exceptional items within corporate and administrative expenses and for a tax adjustment which formed part of a prior year adjustment for the year ended 31 December 2019. The total tax credit for the six months ended 30 June 2019, including amounts classified in discontinued operations has decreased from GBP884k to 549k following this adjustment. See note 2 for full details of restatement. No activities have been classified as discontinued during the six months ended 30 June 2020.
HORIZON DISCOVERY GROUP PLC
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF OTHER COMPREHENSIVE INCOME
Six months ended 30 June 2020
Restated
Six months Six months Year ended
ended 30 ended 30 31 December
June 2020 June 2019 2019
Note GBP`000 GBP`000 GBP`000
LOSS FOR THE PERIOD (9,376) (5,584) (4,605)
Items that may be reclassified subsequently
to profit or loss:
Exchange differences on translation
of foreign operations 6,077 482 (3,184)
Taxation on exchange difference
on translation of intercompany loans
on consolidation (528) - 202
Foreign exchange gains recycled
to the income statement - - (8,386)
---------------------------------------------- ------ ------------ ----------- ------------
Other comprehensive income/(loss)
for the period net of tax 5,549 482 (11,368)
---------------------------------------------- ------ ------------ ----------- ------------
TOTAL COMPREHENSIVE LOSS FOR THE
PERIOD ATTRIBUTABLE TO OWNERS OF
THE COMPANY (3,827) (5,102) (15,973)
---------------------------------------------- ------ ------------ ----------- ------------
Total comprehensive loss for the
period attributable to Owners of
the Company arises from:
Continuing operations (3,827) (4,233) (12,877)
Discontinued operations 8 - (869) (3,096)
---------------------------------------------- ------ ------------ ----------- ------------
(3,827) (5,102) (15,973)
---------------------------------------------- ------ ------------ ----------- ------------
Restated(1)
As at 30 As at 30 31 December
June 2020 June 2019 2019
Note GBP`000 GBP`000 GBP`000
Non current assets
Goodwill 9 53,345 51,940 50,110
Other intangible assets 10 44,563 44,558 42,232
Property, plant and equipment 8,878 10,905 9,498
Right of use assets 9,461 11,216 9,988
Investments - 2,647 -
Other receivables 433 433 433
-------------------------------- ---- ---------- ----------- -----------
116,680 121,699 112,261
-------------------------------- ---- ---------- ----------- -----------
Current assets
Inventories 1,964 2,272 2,166
Trade and other receivables 12,495 15,280 18,828
Corporation tax receivable 2,275 1,820 3,411
Cash and cash equivalents 23,601 24,831 18,779
-------------------------------- ---- ---------- ----------- -----------
40,335 44,203 43,184
-------------------------------- ---- ---------- ----------- -----------
Total assets 157,015 165,902 155,445
-------------------------------- ---- ---------- ----------- -----------
Current liabilities
Trade and other payables (10,898) (9,481) (12,374)
Lease liabilities (2,219) (2,880) (1,955)
-------------------------------- ---- ---------- ----------- -----------
Total current liabilities (13,117) (12,361) (14,329)
-------------------------------- ---- ---------- ----------- -----------
Net current assets 27,218 31,842 28,855
-------------------------------- ---- ---------- ----------- -----------
Non-current liabilities
Lease liabilities (9,564) (11,349) (10,267)
Deferred tax (2,408) (4,724) (3,142)
Long term provisions (721) (200) (673)
-------------------------------- ---- ---------- ----------- -----------
Total non-current liabilities (12,693) (16,273) (14,082)
-------------------------------- ---- ---------- ----------- -----------
Total liabilities (25,810) (28,634) (28,411)
-------------------------------- ---- ---------- ----------- -----------
Net assets 131,205 137,268 127,034
-------------------------------- ---- ---------- ----------- -----------
Equity
Share capital 11 3,210 3,135 3,137
Share premium account 146,403 139,195 139,511
Share option reserve 4,770 3,418 3,737
Merger reserve 67,457 67,457 67,457
Currency reserve 5,397 11,698 (152)
Accumulated deficit (96,032) (87,635) (86,656)
-------------------------------- ---- ---------- ----------- -----------
Total equity 131,205 137,268 127,034
-------------------------------- ---- ---------- ----------- -----------
HORIZON DISCOVERY GROUP PLC
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET
30 June 2020
(1) The 30 June 2019 balance sheet has been restated for a prior period adjustment relating to deferred tax, for a transitional difference on adoption of IFRS 16 and for a classification restatement within equity which were identified in the 2019 Annual Report. See note 2 for full details of restatement.
HORIZON DISCOVERY GROUP PLC
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
Six months ended 30 June 2020
Share Share
Share premium option Merger Currency Accumulated
capital account reserve reserve(1) reserve deficit Total
GBP`000 GBP`000 GBP`000 GBP`000 GBP`000 GBP`000 GBP`000
Balance at 1 January 2020 3,137 139,511 3,737 67,457 (152) (86,656) 127,034
Loss for the period - - - - - (9,376) (9,376)
Other comprehensive income
for the period - - - - 5,549 - 5,549
------------------------------------ -------- -------- -------- ----------- -------- ----------- ---------
Total comprehensive income/(loss)
for the period - - - - 5,549 (9,376) (3,827)
------------------------------------ -------- -------- -------- ----------- -------- ----------- ---------
Shares issued from option
exercises 5 352 - - - - 357
Shares issued through external
share placing (see note
11) 68 6,832 6,900
Costs attributable to issue
of new shares - (292) - - - - (292)
Credit to equity for equity
settled share-based payment
transactions(3) - - 1,033 - - - 1,033
------------------------------------ -------- -------- -------- ----------- -------- ----------- ---------
Balance at 30 June 2020 3,210 146,403 4,770 67,457 5,397 (96,032) 131,205
------------------------------------ -------- -------- -------- ----------- -------- ----------- ---------
Share Share Restated Restated
Share premium option Merger Currency Accumulated Restated
capital account reserve Reserve(1) Reserve(2) deficit(2) Total
GBP`000 GBP`000 GBP`000 GBP`000 GBP`000 GBP`000 GBP`000
Balance at 1 January 2019 3,134 139,102 3,100 67,457 11,216 (82,051) 141,958
Loss for the period - - - - - (5,584) (5,584)
Other comprehensive income
for the period - - - - 482 - 482
----------------------------------- --------- -------- -------- ------------ ------------ ------------ --------
Total comprehensive income/(loss)
for the period - - - - 482 (5,584) (5,102)
----------------------------------- --------- -------- -------- ------------ ------------ ------------ --------
Shares issued 1 93 - - - - 94 Credit to equity for equity settled share-based payment transactions - - 318 - - - 318 ----------------------------------- --------- -------- -------- ------------ ------------ ------------ -------- Balance at 30 June 2019 3,135 139,195 3,418 67,457 11,698 (87,635) 137,268 ----------------------------------- --------- -------- -------- ------------ ------------ ------------ --------
(1) The merger reserve relates to difference between consideration and nominal value of the shares issued during a merger and the fair value of the assets transferred.
(2) The unaudited condensed consolidated balance sheet and statement of changes in equity for the six months ended 30 June 2019 have been restated to correct an error relating to deferred tax, for a transitional adjustment on adoption of IFRS 16 and to correct an error in the classification of exchange differences on translation of foreign operations from accumulated deficit into the currency reserve. Full details of this restatement have been included in Note 2.
(3) GBP568k credit to equity for equity settled share-based payment transactions relates to amounts capitalised as an intangible asset (see note 10).
HORIZON DISCOVERY GROUP PLC
UNAUDITED CONDENSED CONSOLIDATED CASH FLOW STATEMENT
Six months ended 30 June 2020
Year ended
Six months Six months 31
ended 30 ended 30 December
June 2020 June 2019 2019
Note GBP`000 GBP`000 GBP`000
Net cash inflow from operating
activities 13 544 1,309 985
----------------------------------------- ------ ---------- ---------- ----------
Investing activities
Interest received 17 38 58
Acquisition of investment in joint
venture - - (700)
Purchases of property, plant and
equipment (519) (607) (1,973)
Purchase of intangible assets (782) (1,182) (2,743)
Disposal of business unit - - (287)
----------------------------------------- ------ ---------- ---------- ----------
Net cash used in investing activities (1,284) (1,751) (5,645)
----------------------------------------- ------ ---------- ---------- ----------
Financing activities
Interest paid (527) (602) (1,248)
Proceeds on issue of shares net
of expenses 6,965 93 412
Principal elements of lease payments (1,020) (982) (1,997)
----------------------------------------- ------ ---------- ---------- ----------
Net cash from/(used in) from financing
activities 5,418 (1,491) (2,833)
----------------------------------------- ------ ---------- ---------- ----------
Net increase/(decrease) in cash
and cash equivalents 4,678 (1,933) (7,493)
Cash and cash equivalents at beginning
of period 18,779 26,740 26,740
Effect of exchange rate changes 144 24 (468)
----------------------------------------- ------ ---------- ---------- ----------
Cash and cash equivalents at end
of period 23,601 24,831 18,779
----------------------------------------- ------ ---------- ---------- ----------
1. ACCOUNTING POLICIES
General information
This condensed consolidated interim financial information does not constitute statutory accounts within the meaning of section 434 of the Companies Act 2006. Statutory accounts for the year ended 31 December 2019 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.
The condensed consolidated interim financial statements have been reviewed, not audited.
Basis of preparation and application of accounting policies
The condensed consolidated set of financial statements included in this half-yearly financial report has been prepared in compliance with International Accounting Standard 34 Interim Financial Reporting ("IAS 34") as issued by the International Accounting Standards Board ("IASB") and should be read in conjunction with the Group's annual consolidated financial statements for the year ended 31 December 2019, which were prepared in accordance with International Financial Reporting Standards as issued by the IASB and adopted by the EU ("IFRSs"). The Interim Financial Statements have been prepared applying the accounting policies that were applied in the preparation of the Group's published consolidated financial statements for the year ended 31 December 2019 except where disclosed below, and have been prepared on a going concern basis as described further below.
Inventories
For the year ended 31 December 2019, the group's inventory policy stated:
Inventories are stated at the lower of cost and net realisable value. Cost represents the cost of consumables, production overheads and staff costs that are directly apportionable to the production of inventories. Cost is calculated using the weighted average method. Net realisable value represents the estimated selling price less all estimated costs of disposal.
In 2020, the group has changed its policy on inventory valuation from using the weighted average methodology to standard costing. This change in accounting policy is to provide more reliable and relevant information to users, to allow the business to better track and improve cost control and to aid planning and decision making by analysing variances against expected standard costs. This change in accounting policy has been applied in the current year and no retrospective application as the impact of the change in policy is immaterial.
Adoption of new and revised standards
No new standards have come into effect in the period which have a material impact on the Group.
There are no new standards that have been issued but are not yet effective that are expected to have a material impact on the Group.
Risks and estimation uncertainties
An outline of the key risks and uncertainties faced by the Group was described on pages 36 and 37 of the Company's Annual Report and Financial Statements for the year ended 31 December 2019. These have been reviewed in light of COVID-19 and a series of mitigating actions implemented. The following risk has been added:
-- Risk of a second wave of COVID-19 leading to an impact on operations and/or revenue
The identified key sources of estimation uncertainty in the 2019 Annual Report and Financial Statements were:
-- Forecasts and discount rates; -- Incremental borrowing rates on lease liabilities; -- Assessment of lease terms for leases falling under IFRS 16; and -- Deferred tax assets.
At 31 December 2019, in the opinion of the directors, there were no critical accounting judgements.
The key sources of estimation uncertainty listed above have remained in the period, especially given the significant uncertainty during the period arising from the COVID-19 pandemic. Management has
1. ACCOUNTING POLICIES (continued)
exercised judgment in evaluating the impact of COVID-19 in the going concern modelling and in assessing the impact on future cash flows included within our value in use calculations used in the impairment assessments of the Genomic Products and Research Reagents cash generating units. The judgments made in respect of the going concern modelling are described below and the assumptions used in the impairtment assessments, including cash flow projections, long-term growth, and discount rate are disclosed in note 9.
Going concern
The COVID-19 outbreak has developed rapidly in 2020, with a significant number of infections. Measures taken by various governments to contain the virus have affected economic activity. We have taken several measures to monitor and mitigate the effects of the COVID-19 virus. These include health and safety measures for our employees such as social distancing at work for operational staff and home working for those able to do so and ensuring continuity of supply of materials that are essential to our production process.
As part of the directors' consideration of the appropriateness of adopting the going concern basis in preparing the interim report and financial statements, management has reassessed and updated forecasts. In addition a range of potential scenarios forecast have been assessed. The assumptions modelled include estimates of the potential impact of COVID-19 resulting from government restrictions and regulations, along with our proposed responses over the course of the next 12 months. These include a range of estimated impacts based on length of time various levels of restrictions are in place and the severity of the consequent impact of those restrictions. The scenarios are most sensitive to changes in revenue, consequently management has performed sensitivity analysis of revenue to projected cash positions with no resulting liquidity shortfall in the downside scenario. A key judgement applied is the likely time period of restrictions on trading activities in the markets in which we operate, movement of people and social distancing. Under each scenario, mitigating actions are all within management control, can be initiated as they relate to discretionary spend, and do not impact the ability to meet the needs of our customers. These actions include stopping all non-essential and non-committed capital expenditure in the next 12 months. We have assumed no significant structural changes to the business will be needed in any of the scenarios modelled.
As at 30 June 2020, the unaudited condensed consolidated balance sheet reflects a net asset position of GBP131.2m and the liquidity of the Group remains strong with cash of GBP23.6m.
The Group's forecasts and projections support the conclusion that there is a reasonable expectation that the Company and the Group have adequate resources to continue in operational existence for the foreseeable future, a period of not less than twelve months from the date of this report. Accordingly, the going concern basis has been adopted in preparing the half-yearly financial information.
Government assistance
The group have made use of government assistance provided in response to the COVID-19 outbreak. The Coronavirus Job Retention Scheme offered in the UK and Employee Retention Credits provided by the government in USA have been used to assist cash flow in the six months ended 30 June 2020. As permitted under IAS 20 Accounting for Government Grants and Disclosure of Government Assistance, the government support has been netted against associated costs incurred by the Group.
2. PRIOR YEAR RESTATEMENT a) Discontinued operations
The consolidated income statement for the six months ended 30 June 2019 has been restated to include the impact of operations classified as discontinued in 2019 (see Note 8).
b) Deferred tax
In 2019, the Group became aware of certain additional deferred tax items that arose in 2018 as a result of the reorganisation of the U.S. group. The Group has adjusted for such items in aggregate and this has led to a prior year adjustment to the taxation credit on continuing operations and the taxation credit relating to discontinued operations for the year ended 31 December 2018, and the deferred tax balance for the group as at 31 December 2018. Part of this restatement was included in the tax credit for the six months ended 30 June 2019, but reversed at the year ended 31 December 2019 to include full impact as a prior period restatement.
2. PRIOR YEAR RESTATEMENT (continued) c) Lease assets and liabilities
A change on the transitional impact of adoption of IFRS 16 was made after the results for 30 June 2019 and included in the results for the year ended 31 December 2019. The results for the six months ended 30 June 2020 have been restated to show this change in adoption of the new standard for the 2019 year.
The deferred tax and lease adjustments have been corrected by restating each of the affected financial statement line items in the prior period as follows:
Six months Restated
ended IFRS 16 Six months
30 June Deferred transition ended 30
2019 tax adjustment Adjustment June 2019
GBP'000 GBP'000 GBP'000 GBP'000
Consolidated Income Statement
Loss for the year attributable
to owners of the company (5,250) (334) - (5,584)
Consolidated Statement of Comprehensive
Income
Total comprehensive loss
for the year attributable
to owners of the company (4,768) (334) - (5,102)
Consolidated Balance Sheet
Right of use assets 11,161 - 55 11,216
Total Assets 165,847 - 55 165,902
Lease liabilities - current (2,990) - 110 (2,880)
Deferred tax (5,043) 348 (29) (4,724)
Other non current liabilities (201) - 1 (200)
Total liabilities (29,064) 348 82 (28,634)
Net assets 136,783 348 137 137,268
Accumulated deficit at
1 January 2019 (71,654) 682 137 (70,835)
Total Accumulated deficit (76,422) 348 137 (75,937)
Basic and diluted loss per share for the six months ended 30 June 2019 has also been restated. The amount of the correction for both basic and diluted loss per share was an decrease of 0.2p per share for continuing and discontinued operations, which all relates to continuing operations.
d) Currency reserve
The June 2019 unaudited condensed consolidated balance sheet and statement of changes in equity have been restated to correct an error in the classification of exchange differences on the translation of foreign operations from accumulated deficit into the currency reserve. The impact of the restatement at 1 January 2019, was to instate a currency reserve of GBP11,216k and increase accumulated deficit from GBP(70,835k) per the above table to GBP(82,051k) per the unaudited condensed consolidated statement of changes in equity.
3. REVENUE
An analysis of the Group's revenue is Restated(1) Restated(1)
as follows: Six months Six months Year ended
ended 30 ended 30 31 December
June 2020 June 2019 2019
GBP`000 GBP`000 GBP`000
Screening 4,426 4,307 11,409
Research Reagents 16,039 18,943 38,279
BioProduction 1,979 2,817 8,565
------------------------------------------------ ------------ ----------- ------------
22,444 26,067 58,253
Other operating income 1,072 1,014 2,085
Investment income 17 40 58
------------------------------------------------ ------------ ----------- ------------
Total from continuing operations 23,533 27,121 60,396
------------------------------------------------ ------------ ----------- ------------
Total revenue from discontinued
operations - 2,486 4,607
(1) Revenue for the year ended 31 December 2019 has been restated for the combination of the research reagents and diagnostics segments (see note 4). Revenue for the period ended 30 June 2019 has been restated for the change in segments and for split of revenue from discontinued operations.
Revenue is derived from Restated
Six months Six months Year ended
ended 30 ended 30 31 December
June 2020 June 2019 2019
GBP`000 GBP`000 GBP`000
Products 17,120 20,964 45,040
Services 5,324 5,103 13,213
----------------------------------- ------------ ----------- -------------
22,444 26,067 58,253
--------------------------------- ------------ ----------- -------------
Timing of revenue recognition from continuing Restated
operations Six months Six months Year ended
ended 30 ended 30 31 December
June 2020 June 2019 2019
GBP`000 GBP`000 GBP`000
At a point in time 15,413 20,596 43,574
Over time 7,031 5,471 14,679
-------------------------------------------------------- ------------ ----------- -------------
22,444 26,067 58,253
------------------------------------------------------ ------------ ----------- -------------
Revenues are attributed to regions based on customers' location. The Group's revenue from external customers is set out below:
Restated
Six months Six months Year ended
ended 30 ended 30 31 December
June 2020 June 2019 2019
GBP`000 GBP`000 GBP`000
United States of Americas 11,477 12,792 29,840
Other Americas 396 413 784
United Kingdom 2,901 3,117 5,520
Europe, Middle East & Africa 4,193 4,721 12,261
Asia Pacific 3,477 5,024 9,848
---------------------------------------- ------------ ----------- -------------
22,444 26,067 58,253
-------------------------------------- ------------ ----------- -------------
Revenue is not considered to be seasonal in nature in any segment.
4. SEGMENT INFORMATION
The Directors consider that the Group's business units are separately identifiable operating segments for the purpose of revenue generation. As previously disclosed in the consolidated financial statements as at and for the year ended 31 December 2019, operating segments were changed to better represent how the business analyses and reports performance by business unit.
In H1 2020, the business was further restructured such that the Diagnostics and Research Reagents business units now form one operating segment, Research Reagents, and are reported to the Chief Executive Officer, who is considered the chief operating decision maker ("CODM") on this combined basis. This restructuring has taken place due to a move away from custom services and towards the development of catalogue products to be sold through the e-commerce platform. It no longer warrants separate management focus and, as an extension of the cell line engineering process, it naturally aligns with the portfolio within the Research Reagents business unit. The comparatives have been restated to reflect this change.
The information reported to the CODM for the purpose of resource allocation and assessment of segment performance is focussed on the revenues and gross margins in respect of the Group's operating segments; Screening, Research Reagents, BioProduction, Base Editing and In Vivo. The In Vivo business was sold during the 2019 year and results for this business are reported within discontinued operations. The Group's reportable segments under IFRS 8 are therefore as follows:
Screening - Revenues arise from the sales of CRISPR and high throughput compound screening and CRISPR and RNAi libraries.
Research Reagents - Revenues arise from the sales of off-the-shelf cell models, bespoke cell engineering services, custom-made and off-the-shelf gene modification and gene editing reagents and molecular reference standards derived from gene-edited cell lines.
BioProduction - Revenues arise from the sales of engineered cell lines under a license.
Base Editing - There have been no revenues or costs of sale relating to this business unit in H1 2020. We are refining this technology ahead of fully commercialising and we expect future revenues to arise from upfront fees, milestone payments and royalty payments. We have not recognized any revenue or cost of sales to date from this business unit.
Operating segments have not been aggregated to form these reportable segments. Assets and liabilities are not reported or provided to the CODM by business unit. There are no transactions between reportable segments.
The following is an analysis of the Group's revenue and results by reportable segment from continuing operations:
Research
Six months ended 30 June Screening Reagents BioProduction Consolidated
2020 GBP'000 GBP'000 GBP'000 GBP'000
Revenue 4,426 16,039 1,979 22,444
Cost of sales (1,840) (5,601) (191) (7,632)
---------------------------------------------- --------- --------- --------------- ------------
Gross profit 2,586 10,438 1,788 14,812
---------------------------------------------- --------- --------- --------------- ------------
Other operating income 1,072
Sales, marketing, and distribution
costs (6,844)
Research, development and
operations costs (7,466)
Corporate and administrative
expenses (12,537)
---------------------------------------------- --------- --------- --------------- ------------
Operating loss (10,963)
---------------------------------------------- --------- --------- --------------- ------------
Investment income 17
Finance costs (394)
---------------------------------------------- --------- --------- --------------- ------------
Loss before tax (11,340)
---------------------------------------------- --------- --------- --------------- ------------
Taxation 1,964
---------------------------------------------- --------- --------- --------------- ------------
Loss for the period on continuing
operations (9,376)
---------------------------------------------- --------- --------- --------------- ------------
4. SEGMENT INFORMATION (Continued)
Restated(1)
Six months ended 30 June Research Restated(1)
2019 Screening Reagents BioProduction Consolidated
GBP'000 GBP'000 GBP'000 GBP'000
Revenue 4,307 18,943 2,817 26,067
Cost of sales (1,522) (5,922) (55) (7,499)
---------------------------------------------- --------- ----------- ------------- -------------
Gross profit 2,785 13,021 2,762 18,568
---------------------------------------------- --------- ----------- ------------- -------------
Other operating income 1,014
Sales, marketing, and distribution
costs (6,801)
Research, development and
operations costs (6,936)
Corporate and administrative
expenses (10,317)
Share of results of joint
venture (313)
---------------------------------------------- --------- ----------- ------------- -------------
Operating loss (4,785)
---------------------------------------------- --------- ----------- ------------- -------------
Investment income 40
Finance costs (428)
---------------------------------------------- --------- ----------- ------------- -------------
Loss before tax (5,173)
---------------------------------------------- --------- ----------- ------------- -------------
Taxation 399
---------------------------------------------- --------- ----------- ------------- -------------
Loss for the period on continuing
operations (4,774)
---------------------------------------------- --------- ----------- ------------- -------------
(1) Revenues for the six months ended 30 June 2019 have been restated to reflect the combination of research reagents and diagnostics into one operating segment and for operations treated as discontinued operations (see note 8).
Restated(1)
Research
Screening Reagents BioProduction Consolidated
Year ended 31 December 2019 GBP'000 GBP'000 GBP'000 GBP'000
Revenue 11,409 38,279 8,565 58,253
Cost of sales (3,536) (12,794) (1,168) (17,498)
---------------------------------------------- --------- ----------- --------------- --------------
Gross profit 7,873 25,485 7,397 40,755
---------------------------------------------- --------- ----------- --------------- --------------
Other operating income 2,085
Sales, marketing, and distribution
costs (14,312)
Research, development and
operations costs (14,204)
Corporate and administrative
expenses (24,387)
Share of results of joint
venture (641)
---------------------------------------------- --------- ----------- --------------- --------------
Operating loss (10,704)
---------------------------------------------- --------- ----------- --------------- --------------
Investment income 58
Finance costs (866)
---------------------------------------------- --------- ----------- --------------- --------------
Loss before tax (11,512)
---------------------------------------------- --------- ----------- --------------- --------------
Taxation 2,285
---------------------------------------------- --------- ----------- --------------- --------------
Loss for the period on continuing
operations (9,227)
---------------------------------------------- --------- ----------- --------------- --------------
(1) Revenues for the year ended 31 December 2019 have been restated to reflect the combination of research reagents and diagnostics into one business unit.
The accounting policies of the reportable segments are the same as the Group's accounting policies described in the 2019 Annual Report, with the exception of inventory costing as described in Note 1. Segment performance is monitored at a gross margin level and operational costs are not allocated between operating segments.
5. LOSS FOR THE PERIOD
Loss for the half-year includes the following items of expenditure which the group consider to be material due to their size, nature or the expected infrequency of the events giving rise to them and are therefore disclosed separately. Management believes this presentation helps shareholders understand the
5. LOSS FOR THE PERIOD (continued)
elements of financial performance in the year, to facilitate comparison with prior years and to better assess trends in future financial performance. These items are as follows:
Six months Six months Year ended
ended 30 ended 30 31 December
June 2020 June 2019 2019
GBP`000 GBP`000 GBP`000
Costs associated with NASDAQ
listing 1,495 - 1,682
Executive management exit
costs - 143 281
--------------------------------------- ---------- ---------- ------------
1,495 143 1,963
-------------------------------------- ---------- ---------- ------------
All items above are presented in corporate and administrative expenses.
6. INCOME TAX
Income tax expense is recognised based on management's estimate of the weighted average effective annual income tax rate expected for the full financial year. The estimated average annual tax rate from continuing operations used for the year to 30 June 2020 is 17.3%, compared to 7 .7% for the six months ended 30 June 2019. The difference in the average annual tax rate is due to taxation on exchange differences on translation of intercompany loans on consolidation and UK tax assets not recognised. The tax rate was lower than the UK Corporation tax rate of 19% in both periods due to the tax effect of expenses not deductible in determining taxable profit.
7. LOSS PER SHARE
FROM CONTINUING AND DISCONTINUED OPERATIONS
The calculations of basic and diluted loss per share are based upon the following data:
Restated
Six months Six months Year ended
ended 30 June ended 30 June 31 December
2020 2019 2019
GBP`000 GBP`000 GBP`000
Loss for the purposes of basic
and diluted loss per share being
net loss attributable to owners
of the Company (9 ,376) (5,584) (4,605)
--------------------------------------------- -------------- -------------- ------------
Number of shares
Weighted average number of ordinary
shares for the purposes of basic
and diluted loss per share 153,341,563 150,421,755 150,470,207
--------------------------------------------- -------------- -------------- ------------
Loss per share (6.1p) (3.7p) (3.1p)
---------------------------------------------- -------------- -------------- ------------
FROM CONTINUING OPERATIONS
The calculations of basic and diluted loss per share are based upon the following data:
Six months Restated Six Year ended
ended 30 June months ended 31 December
2020 30 June 2019 2019
GBP`000 GBP`000 GBP`000
Loss for the purposes of basic
and diluted loss per share being
net loss attributable to owners
of the Company ( 9,376) (4,774) (9,227)
--------------------------------------------- -------------- ------------- ------------
Number of shares
Weighted average number of ordinary
shares for the purposes of basic
and diluted loss per share 153,341,563 150,421,755 150,470,207
--------------------------------------------- -------------- ------------- ------------
Loss per share (6.1p) (3.2p) (6.1p)
---------------------------------------------- -------------- ------------- ------------
7. LOSS PER SHARE (continued)
No adjustment has been made to the basic loss per share as 30 June 2020, 30 June 2019 or 31 December 2019 as the exercise of share options would have the effect of reducing the loss per ordinary share, and therefore is not dilutive.
8. DISCONTINUED OPERATIONS
8(A) DESCRIPTION
On 7 November 2019, the Group entered into a sale agreement to dispose of the trade and assets of Sage Labs Inc, which carried out the Group's In Vivo operating segment activity. The disposal was effective from 2 December 2019 and is reported in the year ended 31 December 2019 as a discontinued operation. No activities have been classed as discontinued operations in the six months ended 30 June 2020. Financial information relating to the discontinued operation for the period to the date of the disposal is set out below.
8(B) FINANCIAL PERFORMANCE INFORMATION
The financial performance of the discontinued operation for the 11 months ended 2 December 2019 and the six months ended 30 June 2019 which have been included in loss for the year attributable to owners of the company and total comprehensive loss for the year attributable to owners of the company were:
Six months Year ended
ended 30 June 31 December
2019 2019
Note GBP`000 GBP`000
Revenue 3 2,486 4,607
Cost of sales (1,503) (2,747)
----------------------------------------- ---- ------------------ ------------
GROSS PROFIT 983 1,860
Other operating income - (6)
Sales, marketing and distribution
costs (264) (712)
Research, development and operations
costs (928) (1,734)
Corporate and administrative expenses (718) (2,553)
----------------------------------------- ---- ------------------ ------------
OPERATING LOSS (927) (3,145)
Finance costs (34) (67)
----------------------------------------- ---- ------------------ ------------
LOSS BEFORE TAX (961) (3,212)
----------------------------------------- ---- ------------------ ------------
Taxation 151 571
----------------------------------------- ---- ------------------ ------------
LOSS FOR THE PERIOD BEFORE DISPOSALS (810) (2,641)
Profit on disposal of discontinued
operations - 7,263
----------------------------------------- ---- ------------------ ------------
(LOSS)/PROFIT FOR THE PERIOD NET
OF TAX (810) 4,622
----------------------------------------- ---- ------------------ ------------
Exchange differences on translation
of discontinued operations (59) 668
Foreign exchange gains recycled to
the income statement - (8,386)
----------------------------------------- ---- ------------------ ------------
TOTAL COMPREHENSIVE LOSS FOR THE
PERIOD ON DISCONTINUED OPERATIONS (869) (3,096)
----------------------------------------- ---- ------------------ ------------
8. DISCONTINUED OPERATIONS (continued)
(LOSS)/EARNINGS PER SHARE ON DISCONTINUED OPERATIONS
Six months Six months Year ended
ended 30 June ended 30 June 31 December
2020 2019 2019
GBP`000 GBP`000 GBP`000
(Loss)/Profit for the purposes
of basic and diluted (loss)/profit
per share being net (loss)/profit
attributable to owners of the Company - (810) 4,622
------------------------------------------------ -------------- -------------- ------------
Number of shares
Weighted average number of ordinary
shares for the purposes of basic
and diluted loss per share 153,341,563 150,421,755 150,470,207
------------------------------------------------ -------------- -------------- ------------
(Loss)/profit per share - (0.5p) 3.0p
------------------------------------------------- -------------- -------------- ------------
The contribution to the Group's statement of cash flows in respect of discontinued operations was as follows:
Six months ended Year ended
30 June 2019 31 December
GBP`000 2019
GBP`000
Net cash outflow from operating activities (1,200) (3,320)
Net cash outflow from investing activities
(31 December 2019 includes an inflow
of GBP1 from sale of the CGU) (52) (358)
Net cash outflow from financing activity (47) (89)
----------------------------------------------- -------------------- ------------
NET CASH OUTFLOW FROM DISCONTINUED
OPERATIONS (1,299) (3,767)
----------------------------------------------- -------------------- ------------
8(C) DETAILS OF THE SALE OF BUSINESS UNIT
The profit on the disposal of the discontinued operations at the date of disposal on 2 December 2019 was as follows:
2019
GBP000
Property, plant and equipment 1,316
Inventories 354
Trade and other receivables 345
Trade and other payables (352)
Lease liabilities (745)
--------------------------------------------------------------- -------
NET ASSETS 918
--------------------------------------------------------------- -------
Consideration received or receivable
Cash(1) -
------------------------------------------------------------- -------
TOTAL DISPOSAL CONSIDERATION -
------------------------------------------------------------- -------
Legal fees attributable to disposal (287)
LOSS ON SALE BEFORE INCOME TAX AND RECLASSIFICATION
OF FOREIGN CURRENCY RESERVE (1,205)
Tax credit on disposal 82
Reclassification of foreign currency reserve 8,386
--------------------------------------------------------------- -------
PROFIT ON DISPOSAL AFTER INCOME TAX 7,263
--------------------------------------------------------------- -------
(1) The nominal consideration of GBP1 for the trade and assets of Sage Labs, Inc was satisfied in cash
9. GOODWILL
As at 30 June 2020
GBP000
Cost
At 31 December 2019 50,110
Effects of movements in foreign exchange 3,235
---------------------------------------------------- --------
At 30 June 2020 53,345
---------------------------------------------------- --------
Accumulated impairment losses
At 31 December 2019 -
Effects of movements in foreign exchange -
-------------------------------------------------- --------
At 30 June 2020 -
-------------------------------------------------- --------
Net book value
At 30 June 2020 53,345
---------------------------------------------------- --------
At 31 December 2019 50,110
---------------------------------------------------- --------
As at 30 June 2019
GBP000
Cost
At 31 December 2018 77,642
Effects of movements in foreign exchange 314
---------------------------------------------------- --------
At 30 June 2019 77,956
---------------------------------------------------- --------
Accumulated impairment losses
At 31 December 2018 (25,892)
Effects of movements in foreign exchange (124)
---------------------------------------------------- --------
At 30 June 2019 (26,016)
---------------------------------------------------- --------
Net book value
At 30 June 2019 51,940
---------------------------------------------------- --------
At 31 December 2018 51,750
---------------------------------------------------- --------
Management tested goodwill arising from business combinations for impairment when preparing the consolidated financial statements for the year ended 31 December 2019. This test is required annually and when there is an indicator of impairment. Indicators of impairment have been identified in 2020 with respect to the goodwill allocated to the Genomic Products and Research Reagents cash generating units as results are below expectations due to the impact of the COVID-19 pandemic on the business. No indicators of impairment have been identified in relation to the Combination Screening cash generating unit.
The carrying amount of the goodwill allocated to the Genomic Products and Research Reagents cash generating units has been assessed for impairment by comparing the carrying amount to the recoverable amount based on value in use. The value in use calculation for each cash generating unit uses estimated future cash flows, for which the key assumptions are the revenue growth rates over the next five and a half years, which are based on management's estimates of the growth in future sales; the terminal growth rate for revenues beyond that period, which reflects a higher expected growth in the personalized medicine market than the expected average growth rate or the economy; and the pre-tax discount rate, which is based on management's assessment of risk inherent in the current business model.
Genomic Products - As of 30 June 2020, the value in use of this cash generating unit was greater than the goodwill carrying amount of GBP7,265k (30 June 2019: GBP7,163k). Management has applied revenue growth rates at an average CAGR of 20% (2019: 27.9%) over the five years beyond 2020, a terminal growth rate of 5% (2019: 5%), and a pre-tax discount rate of 13.4% (2019: 13.4%). This cash generating unit sits within the Research Reagents operating segment as disclosed in these notes.
The achievement of the revenue growth is dependent on no further impact of the COVID-19 pandemic and successful execution of a plan to fill the increased operational capacity gained in 2019, implementation of a customer segment matched pricing strategy and streamlining commercial services contracts. If this plan is not executed successfully, market share will not be increased. It is reasonably possible that changes to the revenue growth rates within the next financial year could materially affect the outcome of the impairment assessment for the Genomic Products cash generating unit.
Reducing revenue in H2 2020 to reflect a sustained impact from the COVID-19 pandemic and reducing revenue growth rates to an average CAGR of 19.2% in the periods beyond that, which is the expected growth rate of the cell line engineering market, would reduce headroom to zero. Additionally, the consequential effects of that change on the other variables used to measure the recoverable amount have been incorporated, including the terminal growth rate. The table below summarizes the revenue growth in the base model and the headroom if the CAGR decreased to the amount indicated.
H2 2020 2021 2022 2023 2024 2025 Headroom
Revenue Revenue Revenue Revenue Revenue Revenue / impairment*
GBPm GBPm GBPm GBPm GBPm GBPm GBPm
Base case 3.2 5.7 7.0 8.5 10.0 11.8 42.0
Break-even
scenario 1.5 3.3 4.9 5.9 6.8 7.3 -
* The headroom is calculated by comparing the carrying value of the Goodwill, acquisition intangible assets and property, plant and equipment assigned to the Genomic Products CGU against the discounted future cash flows of the CGU.
Research Reagents -As of 30 June 2020, the value in use of this cash generating unit was greater than the goodwill carrying amount of GBP43,915k (30 June 2019: GBP42,613k). Management has applied revenue growth rates at an average CAGR of 9.8% (2019: 6.1%) over the five years beyond 2020, a terminal growth rate of 5% (2019: 5%), and a pre-tax discount rate of 15.5% (2019: 15.5%). There are no reasonably possible changes in key assumptions that would give rise to a material impairment loss. This cash generating unit sits within the Research Reagents operating segment as disclosed in these notes.
10. OTHER INTANGIBLE ASSETS
As at 30 June 2020
Intangible
Acquired Other assets
customer intangible under
relationships assets construction Patents Software Develop-ment Total
Group GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
Cost
At 31
December
2019 8,694 36,721 314 2,550 5,733 3,154 57,166
Additions(1) - - 2,246 162 100 10 2,518
Exchange
differences 609 2,437 (2) - 68 62 3,174
Transfers - - (39) - - 39 -
Disposals - - - - (6) - (6)
--------------- --------------- ------------- -------------- ---------- ------------ --------------- ----------
At 30 June
2020 9,303 39,158 2,519 2,712 5,895 3,265 62,852
--------------- --------------- ------------- -------------- ---------- ------------ --------------- ----------
Amortisation & impairment
losses
At 31
December
2019 1,541 9,010 - 796 2,311 1,276 14,934
Charge for
year 300 1,506 - 71 553 129 2,559
Disposals - - - - (6) - (6)
Exchange
differences 115 571 - - 34 82 802
--------------- --------------- ------------- -------------- ---------- ------------ --------------- ----------
At 30 June
2020 1,956 11,087 - 867 2,892 1,487 18,289
--------------- --------------- ------------- -------------- ---------- ------------ --------------- ----------
Net book
value
At 30 June
2020 7,347 28,071 2,519 1,845 3,003 1,778 44,563
--------------- --------------- ------------- -------------- ---------- ------------ --------------- ----------
At 31
December
2019 7,153 27,711 314 1,754 3,422 1,878 42,232
--------------- --------------- ------------- -------------- ---------- ------------ --------------- ----------
(1) GBP568k additions included within intangible assets under construction relates to a share based payment transaction which meets the criteria for capitalisation as an intangible asset. GBP568k has been taken to the share option reserve in relation to this transaction.
As at 30 June 2019
Intangible
Acquired Other assets
customer intangible under
relationships assets construction Patents Software Develop-ment Total
Group GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
Cost
At 31
December
2018 14,562 40,431 59 2,437 3,972 3,009 64,470
Additions - - 884 186 92 20 1,182
Exchange
differences 67 160 1 - 4 (1) 231
Transfers - - (32) - 32 - -
Disposals - - - (76) - (28) (104)
--------------- --------------- ------------- -------------- ---------- ------------ --------------- ----------
At 30 June
2019 14,629 40,591 912 2,547 4,100 3,000 65,779
--------------- --------------- ------------- -------------- ---------- ------------ --------------- ----------
Amortisation & impairment
losses
At 31
December
2018 6,573 8,797 - 686 1,822 948 18,826
Charge for
year 293 1,467 - 76 362 132 2,330
Disposals - - - (30) - (4) (34)
Exchange
differences 36 58 - - 4 1 99
--------------- --------------- ------------- -------------- ---------- ------------ --------------- ----------
At 30 June
2019 6,902 10,322 - 732 2,188 1,077 21,221
--------------- --------------- ------------- -------------- ---------- ------------ --------------- ---------- Net book value At 30 June 2019 7,727 30,269 912 1,815 1,912 1,923 44,558 --------------- --------------- ------------- -------------- ---------- ------------ --------------- ---------- At 31 December 2018 7,989 31,634 59 1,751 2,150 2,061 45,644 --------------- --------------- ------------- -------------- ---------- ------------ --------------- ---------- 10. OTHER INTANGIBLE ASSETS (continued)
Individually material intangible assets
Carrying Remaining
Carrying Carrying value amortisation
value value 31 December period
30 June 30 June 2019 at
2020 2019 GBP'000 30 June
Asset classification GBP'000 GBP'000 2020
Technology arising
from the acquisition Other intangible
of Dharmacon, Inc assets 24,996 26,248 24,321 13 years
Customer relationships Acquired
arising from the acquisition customer
of Dharmacon, Inc relationships 7,045 7,398 6,855 13 years
Intellectual property
arising from the acquisition
of Horizon Genomics Other intangible
GmbH assets 2,375 2,490 2,290 14 years
11. SHARE CAPITAL
31 December
30 June 2020 30 June 2019 2019
Authorised, issued and fully paid GBP`000 GBP`000 GBP`000
157,964,918 (31 December 2019:
150,667,096,
30 June 2019: 150,435,910) Ordinary
shares of GBP0.01 each 3,210 3,135 3,137
--------------------------------------------- ------------- ------------ -----------
During the 6 months ended 30 June 2020, the Company issued 533,457 ordinary shares as a result of employee option exercises. On 17 April 2020 the Company successfully placed 6,764,365 shares at a price of 102 pence per share, raising gross proceeds of GBP6.9 million. Of these proceeds GBP67.6k has been recognised within share capital and GBP6,832.0k recognised in share premium.
12. DIVIDS
The directors do not recommend payment of a dividend. No dividend was paid or proposed in the six months ended 30 June 2019 or year ended 31 December 2019.
13 . NOTES TO THE CASH FLOW STATEMENT
Restated(1)
Six months Six months Year ended
ended 30 ended 30 31 December
June 2020 June 2019 2019
GBP`000 GBP`000 GBP`000
Loss for the period (9,376) (5,584) (4,605)
Adjustments for:
Investment income (17) (40) (58)
Finance costs 527 627 1,243
Depreciation of property, plant and equipment 1,372 1,354 2,704
Amortisation of intangible assets 2,611 2,363 4,895
Amortisation of right of use assets 1,039 1,000 2,040
Loss on disposal of property, plant and
equipment - 71 73
Tax credit (2,219) (675) (3,375)
Share option charge 475 318 653
Unrealised gains/losses on foreign exchange 397 - 1,001
Profit on disposal of discontinued operation - - (7,263)
Impairment of joint venture - - 3,019
Share of loss of joint venture - 313 641
------------------------------------------------------- ------------ ----------- ------------
4,185 5,331 5,573
Operating cash flows before movements
in working capital (5,191) (253) 968
Decrease/(increase) in inventories 257 271 (3)
Decrease in receivables 5,934 4,429 803
Decrease in payables (2,353) (4,709) (2,338)
------------------------------------------------------- ------------ ----------- ------------
3,838 (9) (1,538)
Cash generated by operations (1,353) (262) (570)
Tax credit received 1,897 1,571 1,555
------------------------------------------------------- ------------ ----------- ------------
Net cash from operating activities 544 1,309 985
------------------------------------------------------- ------------ ----------- ------------
(1) Loss for the period and tax credit for the six months ended 30 June 2019 have been restated for a prior period adjustment relating to deferred tax. Loss for the period increased by GBP334k and tax credit decreased by GBP334k. There is no change in operating cash flows before movement in working capital or net cash from operating activities.
14. FAIR VALUE MEASUREMENT OF FINANCIAL INSTRUMENTS
This note provides an update on the judgements and estimates made by the group in determining the fair values of the financial instruments.
FAIR VALUE HEIRARCHY
To provide an indication about the reliability of the inputs used in determining fair value, the group classifies its financial instruments into the three levels prescribed under the accounting standards. An explanation of each level follows underneath the table.
The following table presents the group's financial assets and financial liabilities measured and recognised at fair value at 30 June 2020, 30 June 2019 and 31 December 2019 on a recurring basis. Fair value hierarchy is determined as:
Level 1: The fair value of financial instruments traded in active markets (such as publicly traded derivatives and equity securities) is based on quoted market prices at the end of the reporting period. The quoted marked price used for financial assets held by the group is the current bid price. These instruments are included in level 1.
Level 2: The fair value of financial instruments that are not traded in an active market (for example, over-the-counter derivatives) is determined using valuation techniques which maximise the use of observable market data and rely as little as possible on entity-specific estimates. If all significant inputs required to fair value an instrument are observable, the instrument is included in level 2.
14. FAIR VALUE MEASUREMENT OF FINANCIAL INSTRUMENTS (continued)
Level 3: If one or more of the significant inputs is not based on observable market data, the instrument is included in level 3. This is the case for unlisted equity securities.
Level Level Level Total
At 30 June 2019 1 2 3 GBP'000
GBP'000 GBP'000 GBP'000
Financial Assets at fair value through
profit and loss (FVPL) - - 1,653 1,653
---------------------------------------------- ----------- ----------- ---------- ----------
Total financial assets - - 1,653 1,653
---------------------------------------------- ----------- ----------- ---------- ----------
No financial assets were held at fair value at 31 December 2019 or 30 June 2020 and no financial liabilities were held at fair value at any period end.
The Group's Level 3 financial instruments consist of property, plant and equipment which formed part of the discontinued operations (see note 8). The fair value of the these assets was determined by reference to expected market values based on assessments of market conditions for similar properties in the same area and list price of equipment.
15. CAPITAL COMMITMENTS
As at 30 June 2020, the Group had capital commitments of GBP47k (31 December 2019: GBP853k, 30 June 2019: GBP113k) relating to the acquisition of property, plant and equipment.
16. RELATED PARTY TRANSACTIONS
Transactions between the Company and its subsidiaries, which are related parties, have been eliminated on consolidation. There has been no material change in the type of related party transactions described in the financial statements for the year ended 31 December 2019.
17. SUBSEQUENT EVENTS
At the date of this announcement there are no subsequent events to report.
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
END
IR DGGDICXBDGGL
(END) Dow Jones Newswires
August 17, 2020 02:00 ET (06:00 GMT)
1 Year Horizon Discovery Chart |
1 Month Horizon Discovery Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions
