We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register to chat with like-minded investors on our interactive forums.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Kromek Group Plc | LSE:KMK | London | Ordinary Share | GB00BD7V5D43 | ORD 1P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 0.65 | 9.29% | 7.65 | 7.30 | 8.00 | 7.65 | 7.25 | 7.25 | 351,227 | 09:00:21 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| Miscellaneous Metal Ores,nec | 17.31M | -6.1M | -0.0102 | -7.40 | 45.32M |
From Apr 2019 to Apr 2024
TIDMKMK
RNS Number : 4714L
Kromek Group PLC
13 January 2021
13 January 2021
Kromek Group plc
("Kromek" or the "Group")
Interim Results
Kromek (AIM: KMK), a worldwide supplier of detection technology focusing on the medical, security screening and nuclear markets, announces its interim results for the six months ended 31 October 2020.
Financial Summary
-- Revenue of GBP4.6m (H1 2019/20: GBP5.3m) -- Gross margin was 54% (H1 2019/20: 58%; FY 2019/20: 47%) -- Adjusted EBITDA* was GBP0.9m loss (H1 2019/20: GBP0.6m loss) -- Loss before tax was GBP3.4m (H1 2019/20: GBP2.7m loss)
-- Cash and cash equivalents at 31 October 2020 were GBP5.8m (30 April 2020: GBP9.4m; 31 October 2019: GBP13.4m)
* Adjusted EBITDA is defined as earnings before interest, taxation, depreciation, amortisation, other income and share-based payments. For further details, see the Financial Review below.
Operational Summary
-- Resumption of orders and shipments across all segments in final two months of the period with business patterns starting to return to normal and increased commercial activity post period
-- Continuing commercial traction and development of D3S family of products, which has been sold in over 25 countries
o Expansion of global footprint with sales commencing in a new country and engagement of five new distributors
o Continued to supply products to Irish Civil Defence following contract win in 2019/20
o Launch of next-generation D3 PRD and D5 RIID high-performance radiation detectors
-- Nine new customers won in the civil nuclear segment and continued sales through distribution channels
-- Significant progress in fast-growing bio-security market
o Awarded $5.2m contract extension by the Defense Advanced Research Projects Agency ("DARPA"), an agency of the US Department of Defense, to advance the development of a mobile wide-area bio-security system capable of detecting and identifying airborne pathogens
o Building field deployable systems to detect presence of pathogens in high footfall areas such as hospitals, mass transport hubs and entertainment venues
-- Extended medical application for CZT-based detectors from cancer diagnosis to cancer surgery through new R&D project with Adaptix Ltd and the University of Manchester
-- Received first commercial order from security screening OEM customer following achievement of highest level of European liquid explosive detection certification for cabin baggage for its scanner
-- Four new patents were filed and five were granted during the period
Current Trading and Outlook
-- Entered H2 2020/21 with extensive commercial pipeline and experiencing rebound in commercial activity
o OEM customer that awarded $58.1m contract has commenced the installation, in multiple countries, of its medical imaging devices for the early detection of cardiovascular diseases. The rollout is expected to ramp-up from H2 2020/21
o Two contract extensions for networked radiation detection technologies with a European government-related customer - a key step towards customer's full wide-area system rollout
o Secured new sector-leading global OEM customer for development of customised detectors for industrial applications; expected to transition into multi-year supply contract
-- Bio-security activity to accelerate with airport and hospital piloting of pathogen detection platform expected to commence in H2 2020/21
-- Increased trading and improved visibility gives confidence of significant revenue growth in H2 2020/21 as compared to H1 2020/21
Dr Arnab Basu, CEO of Kromek, said: "I am pleased to report that we finished the first half of 2020/21 in a stronger position than we entered the year, resulting from a considerable uptick in trading in the last two months of the period. We are starting to see a return to some normality in business patterns as our customers recommence their commercial activities. In particular, our largest medical OEM customer has begun shipping their next-generation scanner, which, as they continue to ramp up installations in the second half of the year, will enable the fulfilment of the long-term contract we have with them.
"We have also made substantial progress in the development - for DARPA and other national governments - of an automated bio-detection system capable of detecting airborne pathogens. In situ trials are expected to commence during the second half of the year and we believe this new market segment will be a significant contributor to revenues in the short- to medium-term.
"Looking ahead, the positive momentum seen in the last two months of the first half has continued into the second half of the year with increasing detector shipments. The renewed level of activity within our customer base is underpinned by the commercial traction Kromek has demonstrated in recent years in winning multiple, high-value contracts and we are excited about our new opportunities in the bio-security market. As a result, we expect to see significant growth in second half revenue compared with H1 2020/21 and the Board continues to look to the future with confidence and optimism. "
This announcement contains inside information.
For further information, please contact:
Kromek Group plc Arnab Basu, CEO Paul Farquhar, CFO +44 (0)1740 626 060 Cenkos Securities plc (Nominated Adviser and Broker) Max Hartley (NOMAD) Julian Morse (Sales) +44 (0)20 7397 8900 Luther Pendragon Ltd (PR) Harry Chathli Claire Norbury Alexis Gore Joe Quinlan +44 (0)20 7618 9100
Analyst Presentation
Arnab Basu, CEO, and Paul Farquhar, CFO, will be hosting a presentation for analysts at 9.00am GMT today via webinar. To register to participate, please contact joequinlan@luther.co.uk at Luther Pendragon.
About Kromek Group plc
Kromek Group plc is a technology group (global HQ in County Durham) and a leading developer of high performance radiation detection products based on cadmium zinc telluride ("CZT") and other advanced technologies. Using its core technology platforms, Kromek designs, develops and produces x-ray and gamma ray imaging and radiation detection products for the medical, security screening and nuclear markets.
The Group's products provide high resolution information on material composition and structure and are used in multiple applications, ranging from the identification of cancerous tissues to hazardous materials, such as explosives, and the analysis of radioactive materials.
The Group's business model provides a vertically integrated technology offering to customers, from radiation detector materials to finished products or detectors, including software, electronics and application specific integrated circuits ("ASICs").
The Group has operations in the UK and US (California and Pennsylvania), and is selling internationally through a combination of distributors and direct OEM sales.
Currently, the Group has over one hundred full-time employees across its global operations. Further information on Kromek Group is available at www.kromek.com and https://twitter.com/kromekgroup .
Overview
Kromek experienced an uptick in commercial activity in the final two months of H1 2020/21, with the increased momentum continuing into the second half of the year, following a period of disruption caused by the COVID-19 pandemic. Towards the end of the period, normal business patterns began to resume and projects that had been postponed from the previous year started to recommence. The Group has established, and is delivering on, a firm commercial pipeline for the second half of year and is well positioned to meet the backlog in demand for its products in its key nuclear, medical and security segments as well as the substantial emerging opportunities in the biological-threat detection market.
Medical Imaging
Kromek has established itself as a key supplier of CZT-based detector modules for medical imaging, which represents a significant market opportunity for the Group supported by fundamental long-term drivers. As previously noted, the outbreak of COVID-19 necessitated a temporary redirection of hospital resources away from routine scans and elective surgeries. However, in the final two months of the period and post period, the Group has seen a return in demand for its detector modules for medical imaging with shipments resuming and business patterns starting to normalise. By adopting Kromek's CZT detector platforms, OEMs are able to significantly improve the quality of medical imaging with lower radiation doses and at reduced cost. In particular, the Group's detector solutions are increasingly being adopted for single photon emission computed tomography ("SPECT") and molecular breast imaging ("MBI") applications, which are key target areas for future growth.
Kromek continued to work with its significant OEM customer, that in H2 2018/19 awarded the Group a contract expected to be worth a minimum of $58.1m over approximately a seven-year period, to provide CZT detectors and associated advanced electronics to be used in the customer's state-of-the-art medical imaging systems. Towards the end of the period, the Group recommenced delivery under this contract and, post period end, the customer began installing its scanners in multiple countries. This rollout is continuing to ramp through H2 2020/21, which the Group expects to enable a return to the contracted delivery schedule for H2 2020/21, and the Group is receiving increasing forward visibility under this contract.
During the period, the Group entered a new area of medical application for its CZT-based detectors: improving patient outcomes from cancer surgery. The Group commenced development of a new system that will distinguish between healthy and non-healthy tissue, enabling surgeons to confidently remove the minimum amount of healthy tissue and reducing the risks of multiple surgeries and of the cancer spreading. The system is being developed under a three-year project that has received grant funding from Innovate UK and is being conducted in partnership with Adaptix Ltd, the developer of a Flat Panel X-ray Source (FPS), and the University of Manchester.
The Group continued to progress development of its ultra-low dose MBI technology based on its CZT-based SPECT detectors. This technology can significantly improve the early detection of breast cancer in women with dense breast tissues, which will positively impact patient outcomes and potentially reduce cost of treatment. Under this three-year project, which commenced in 2018, Kromek is working alongside partners in the Newcastle-upon-Tyne Hospitals NHS Foundation Trust in the UK and an OEM partner. The project is entering the prototype validation stage following a successful proof-of-feasibility for the target reduction of dose and scan time.
Nuclear Detection
Nuclear Security
Kromek continued to meet commercial demand and further build out the technicality of its D3S platform, which is widely deployed as a networked solution to protect cities, buildings or critical infrastructure against the security threat of 'dirty bombs'. This family of high-performance handheld nuclear detectors was originally developed through a programme of the Defense Advanced Research Projects Agency ("DARPA"), an agency of the US Department of Defense. The D3S has now been fully commercialised and continues to attract orders from businesses and government agencies around the world - and has now been sold in more than 25 countries.
During the period, the Group continued to expand the commercial footprint of the D3S with sales commencing in a further country and five new distributors being appointed across five countries. In addition, the Group developed online platforms for product training and support activities for, as well as marketing of, its nuclear detector products, which have allowed the Group to support its customers globally at a time when travel still remains restricted.
The Group supplied further products to the Irish Civil Defence Agency, following a contract win in 2019/20, and its work with t he European Commission for infrastructure protection continued to develop throughout the period.
The Group has continued to deliver on development programmes for government organisations. It is adding further technical innovation capability to the D3S family of products under a contract extension with the Countering Weapons of Mass Destruction Office, which is a component within the US Department of Homeland Security. Kromek also continues to provide D3S-related customisation for military operational transition under the contract awarded to the Group by the Joint Program Executive Office for Chemical, Biological, Radiological and Nuclear Defense (JPEO-CBRND).
Alongside its commercial activities, the Group retains its commitment to investing in product development. In September, Kromek launched the D3 PRD, the new all-in-one, high-accuracy personal radiation detector ("PRD") for first responders, armed forces, border security and CBRNE experts. This product meets a growing market demand for a standalone gamma-only device, while offering market-leading dose accuracy, speed to alarm and an ultra-low false positive number.
In addition, post period end, the Group launched the D5 RIID, the world's smallest high-performance radioisotope identification device ("RIID"). This ruggedised device, with ultra-low false alarm rate, is designed for military, homeland security and industrial use. It is the first device to be launched in Kromek's new D5 product range, which expands the Group's radiation detection portfolio to encompass devices specifically designed for more challenging use cases and harsh environments.
In recent months, the Group has benefitted from a marked pick-up in procurement processes across the US, Asia and Europe. This includes the post-period award of two contract extensions by a European government-related company to provide network solutions of the Group's D3S-related technologies to counter nuclear terrorism. The contract extensions, which are worth a total of GBP460k in the current financial year, are a further step towards Kromek providing a full wide-area system rollout for this customer to protect critical infrastructure and public spaces.
Defence and security spending is on the rise around the world and Kromek's products meet a demand for technology-led solutions to some of the most pressing global security challenges.
Civil Nuclear
The Group won nine new customers in the civil nuclear segment and continued to win repeat business from its current customers. The pipeline of enquiries and orders in this segment has remained robust throughout the period and has continued in the second half of this year. Following a successful online product demonstration of the drone-based radiation mapping system, the Group has seen widening interest for this product from a range of new sectors, including mining and waste management.
Security Screening
While there was a slowdown in security screening activity during the period, as a result of the impact of the COVID-19 pandemic on the travel industry, the Group continued to receive interest in its technologies that can meet the high-performance standards demanded by customers to ensure passenger safety while increasing the convenience and efficiency of the security process. The Group provided its OEM and government customers with components and systems for cabin and hold luggage scanning applications. In particular, the Group received its first commercial order from a security screening OEM customer whose next-generation scanner, based on Kromek technologies, achieved the highest level of European liquid explosive detection certification for cabin baggage.
The Group is completing a two-year $1.6m development project funded by the US Department of Homeland Security for a CZT detector platform for threat resolution for hold baggage, hand baggage and cargo screening systems. The Group expects commercial adoption and integration of this platform in multiple commercial baggage screening products.
Post period end, in the industrial security segment, the Group secured a development agreement, worth up to $660k, with a US-based, sector-leading OEM with a global customer base. The Group will customise one of its CZT detector platforms for incorporation into the customer's systems for identifying contaminations during production processes. The majority of the development programme will be delivered during the current financial year and, following completion, it is expected to transition to a multi-year supply contract.
Biological-Threat Detection
The outbreak of COVID-19 has exposed the world to the severity of biological threats and their potential impact on public health and the global economy, and has demonstrated the need to rapidly evolve bio-security systems and associated technologies. Kromek significantly progressed its activities in this market during the period.
Under a DARPA-funded programme that was established to combat bioterrorism, Kromek is developing a biological-threat detection solution to form part of a mobile wide-area bio-surveillance system. This was accelerated during the period with the award of a contract extension by DARPA worth up to $5.2m. Kromek's technology enables the automated detection and identification of airborne pathogens and virus mutations using DNA sequencing. Under the DARPA programme, it is intended to be deployed in an urban environment via a vehicle-mounted biological-threat identifier system that is also capable of being located in high footfall areas such as hospitals and airports.
As also announced today, Kromek has commenced a GBP1.25m programme to customise the Group's biological threat-detection solution to support end-use cases and undergo piloting with those user groups. Funded by Innovate UK, the programme aims to advance solutions that are designed to address and mitigate the impacts of COVID-19. Kromek is currently engaging with potential customers for the system to develop deployment models and identify how it can best fit their needs. The Group will provide customisation of the system ahead of piloting - with airport and hospital pilots expected to commence by the end of this financial year. The Group anticipates successful pilots will result in commercial deployment in 2021/22.
R&D, Product Development and IP
Kromek has a core focus on developing the next generation of products for commercial application in its core markets. As noted, during the period the Group continued to advance development programmes with a number of partners in the nuclear security and medical imaging markets as well as launching new products in its D3S portfolio and, in particular, significantly progressed the development of its biological-threat reduction solution. The Group applied for four new patents and had five patents granted during the period.
Financial Review
Revenue for the six-month period ended 31 October 2020 was GBP4.6m (H1 2019/20: GBP5.3m) as a result of the COVID-19 related disruption described above.
Gross margin for the period was 54% compared with 58% for H1 2019/20 due to revenue mix. Gross profit was GBP2.5m (H1 2019/20: GBP3.1m), reflecting the lower H1 revenue year-on-year.
Operating costs increased by GBP0.2m to GBP5.6m (H1 2019/20: GBP5.4m) due largely to increased depreciation and amortisation expense and adverse foreign exchange costs, partially offset by lower travel and facility costs. Loss before tax of GBP3.4m (H1 2019/20: GBP2.7m loss) reflects higher operating costs and lower gross profit. There was an adjusted EBITDA loss for the period of GBP0.9m (H1 2019/20 GBP0.6m loss). Adjusted EBITDA is calculated as per the following table:
Hot Features
Premium
Full Year
H1 2020/21 2019/20
H1 2019/20
(Unaudited) (Unaudited) (Audited)
GBP'000 GBP'000 GBP'000
------------- ------------ -----------
Loss before tax (3,399) (2,653) (18,345)
------------- ------------ -----------
EBITDA adjustments:-
------------- ------------ -----------
Net interest 306 311 544
------------- ------------ -----------
Depreciation 821 544 1,185
------------- ------------ -----------
Amortisation 1,279 1,087 2,142
------------- ------------ -----------
Share-based payments 120 100 225
------------- ------------ -----------
COVID-19 related
items
------------- ------------ -----------
Early settlement
discount - - 746
------------- ------------ -----------
Exceptional items - - 13,062
------------- ------------ -----------
Adjusted EBITDA* (873) (611) (441)
------------- ------------ -----------
*Adjusted EBITDA is defined as earnings before interest, taxation, depreciation, amortisation, other income and share-based payments. The figure for FY 2019/20 also excludes an exceptional item and early settlement discount related to the impact of COVID-19 comprising an exceptional item of GBP13.1m relating to the write down of receivables and AROC and a specific airport security customer early settlement discount of GBP0.7m, as neither are in the normal course of events and are significant in their size, practice, and nature. Share-based payments are added back when calculating the Group's adjusted EBITDA as this is currently an expense with a zero direct cash impact on financial performance. Adjusted EBITDA is considered a key metric to the users of the financial statements as it represents a useful milestone that is reflective of the performance of the business resulting from movements in revenue, gross margin and the costs of the business.
Investment in product development was GBP2.7m for the six-month period ended 31 October 2020 (H1 2019/20: GBP1.8m). The expenditure in H1 2020/21 was in near-term product development, reflecting the continuing commitment to the future growth of the business with new and enhanced products that can be commercially marketed. Amortisation of such development activity in the period was GBP1.0m (H1 2019/20: GBP0.7m).
Cash and cash equivalents at:
-- 31 October 2020 were GBP5.8m (including GBP4.7m utilised on the revolving credit facility (RCF) and GBP1.4m of drawn term loan);
-- 30 April 2020 were GBP9.4m (including GBP4.9m utilised on the RCF); and at -- 31 October 2019 were GBP13.4m (including GBP5.0m utilised on the RCF).
The net decrease in cash of GBP3.6m during H1 2020/21 was a combination of the following:
-- An adjusted EBITDA loss for the period of GBP0.9m -- Net cash generated from financing activities of GBP1.5m -- A GBP1.0m reduction in working capital
-- Investment in product development and other intangibles, with capitalised development costs of GBP2.6m and IP additions of GBP0.1m
-- Capital expenditure of GBP0.3m -- Adverse foreign exchange movements of GBP0.2m
The net cash generated from financing activities of GBP1.5m in H1 2020/21 comprised loans received in the period of GBP2.3m less GBP0.8m of loan repayments and interest paid. The loans received of GBP2.3m were GBP0.8m of Paycheck Protection Program Loans secured by the Group's US operations and a GBP1.4m HSBC term loan.
The GBP1.0m reduction in working capital was due to a decrease of GBP2.8m in payables partially offset by a net GBP1.8m increase in inventories and receivables during the period. This GBP2.8m outflow was largely comprised of payments related to a planned build-up of inventory in the year ended 30 April 2020 in anticipation of an uptick in shipments in the last quarter of 2019/20 and for normal activity levels in H1 2020/21. As a result of the COVID-19 disruption in H1 2020/21, inventory levels remained relatively consistent with the 2019/20 year-end position. With normal business patterns now resuming and customer demand expected to continue to increase through H2 2020/21 and into 2021/22, the Group anticipates inventory levels to fall, which will release cash. Accordingly, the Group does not expect a material change in the cash position at year end compared with 31 October 2020.
Outlook
The final two months of the first half saw an uptick in trading and the momentum has carried into the second half of the year as business patterns begin to return to normal. The Group has fully adapted to working within global pandemic conditions and any interruption in its ability to service customers has been minimised. The Group does not expect the current UK lockdown to have any material impact on its business operations, however, it is mindful of the potential disruption that could be caused by prolonged restrictions, such as on international travel, in the event of further deterioration of conditions in the countries where it operates.
As customers start to resume the rollout of their next-generation products based on Kromek technology, consequently detector shipments have increased. Specifically, in medical imaging, the Group's OEM customer that awarded the contract expected to be up to $58.1m, has commenced installing its medical imaging scanners in multiple countries, with the rollout expected to ramp-up from H2 2020/21. The Group has received multiple contracts from new and existing customers in recent months, underscoring the pronounced rebound in sales and commercial activity across the Group's key segments of medical imaging, nuclear detection and security screening. The renewed level of activity within its customer base is underpinned by the commercial traction Kromek has demonstrated in recent years in winning several, high-value contracts. As a result, the Group expects revenue in the second half of the year to be significantly higher than in H1 2020/21.
Looking further ahead, the Group's key addressable markets continue to benefit from long-term growth drivers. In medical imaging, there remains a fundamental demand to improve screening for diseases such as cancer and cardiovascular illnesses as well as other conditions such as osteoporosis that require early diagnosis and intervention to improve patient outcomes. Similarly, in the nuclear security market, governments remain vigilant to the threat of terrorism and defence procurement spending is rising, which is leading to heightened demand for Kromek's technology. Additionally, the Group anticipates developments in its new market segment of biological-threat detection to accelerate and multiple milestones to be achieved in the second half of the year that will enable commercial deployment in 2021/22.
Consequently, the Board continues to look to the future with confidence and optimism.
Consolidated condensed income statement
For the six months ended 31 October 2020
Six months Six months Year
ended 31 ended 31 ended
October October 30 April
2020 2019 2020
GBP'000 GBP'000 GBP'000
(Unaudited) (Unaudited) (Audited)
Note
Continuing operations
Revenue 4 4,576 5,333 13,120
Cost of sales (2,083) (2,240) (6,912)
Gross profit 2,493 3,093 6,208
Distribution costs (128) (190) (336)
Administrative expenses (including
operating expenses) (5,458) (5,245) (10,611)
Operating loss (3,093) (2,342) (4,739)
Exceptional impairment losses
on trade receivables and amounts
recoverable on contract - - (13,062)
Operating results (post exceptional
items) (3,093) (2,342) (17,801)
----------- ----------- ---------
Finance income 1 45 60
Finance costs (307) (356) (604)
Loss before tax (3,399) (2,653) (18,345)
Tax 5 385 389 1,805
Loss from continuing operations (3,014) (2,264) (16,540)
Losses per share
-basic (p) 7 (0.9) (0.7) (4.8)
- diluted (p) (0.9) (0.7) (4.8)
Consolidated condensed statement of comprehensive income
For the six months ended 31 October 2020
Six months
ended Year
Six months
ended 31
October 31 October ended
30 April
2020 2019 2020
GBP'000 GBP'000 GBP'000
(Unaudited) (Unaudited) (Audited)
Loss for the period (3,014) (2,264) (16,540)
------------- ------------- -----------
Items that may be recycled to the
income statement
Exchange gains/(losses) on translation
of foreign operations (640) (35) 1,047
------------- ------------- -----------
Total comprehensive loss for the
period (3,654) (2,299) (15,493)
============= ============= ===========
Consolidated condensed statement of financial position
As at 31 October 2020
Restated*
31 October 31 October 30 April
2020 2019 2020
Note GBP'000 GBP'000 GBP'000
Non-current assets (Unaudited) (Unaudited) (Audited)
Goodwill 1,275 1,275 1,275
Other intangible assets 23,048 18,986 21,878
Property, plant and equipment 8 12,052 11,365 12,551
Right-of-use asset 3,597 3,809 3,852
39,972 35,435 39,556
Current assets
Inventories 6,579 4,014 6,416
Trade and other receivables 6,282 20,823 8,210
Current tax assets 1,415 515 1,031
Cash and bank balances 5,810 13,437 9,444
20,086 38,789 25,101
----------- ----------- ----------
Total assets 60,058 74,224 64,657
=========== =========== ==========
Current liabilities
Trade and other payables (5,966) (5,369) (8,795)
Lease obligation (328) (270) (324)
Borrowings (3,654) (3,607) (3,669)
Provisions for liabilities - - -
(9,948) (9,246) (12,788)
Net current assets 10,138 29,543 12,313
Non-current liabilities
Deferred tax liability - (868) -
Deferred income (1,068) - (1,021)
Finance lease liabilities (3,575) (3,815) (3,844)
Borrowings (3,928) (2,156) (1,937)
Total liabilities (18,519) (16,085) (19,590)
Net assets 41,539 58,139 45,067
Equity
Share capital 10 3,449 3,447 3,446
Share premium account 61,603 61,602 61,600
Capital redemption reserve 21,853 21,853 21,853
Translation reserve 1,341 889 1,981
Retained earnings (46,707) (29,662) (43,813)
Total equity 41,539 58,139 45,067
*See note 3 to the financial statements.
Consolidated condensed statement of changes in equity
For the six months ended 31 October 2020
Equity attributable to equity holders of the
Group
Share
Share Premium Merger Translation Retained
Capital Account Reserve Reserve Earnings Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
Balance at 1 May 2020 3,446 61,600 21,853 1,981 (43,813) 45,067
Loss for the period - - - - (3,014) (3,014)
Other comprehensive
income for the period - - - (640) - (640)
Total comprehensive
gain for the period - - - (640) (3,014) (3,654)
Transactions with shareholders
recorded in equity
Issue of share capital
net of expenses 3 - - - - 3
Premium on shares issued
less expenses - 3 - - - 3
Credit to equity for
equity-settled share-based
payments - - - - 120 120
Balance at 31 October
2020 3,449 61,603 21,853 1,341 (46,707) 41,539
Balance at 1 May 2019
as reported 3,446 61,600 21,853 949 (26,645) 61,203
Prior period adjustment
(see note 3) - - - (15) (853) (868)
Balance at 1 May 2019
(restated) 3,446 61,600 21,853 934 (27,498) 60,335
Loss for the period - - - - (2,264) (2,264)
Other comprehensive
income for the period - - - (35) - (35)
Total comprehensive
loss for the period - - - (35) (2,264) (2,299)
Transactions with shareholders
recorded in equity
Issue of share capital
net of expenses 1 - - - - 1
Premium on shares issued
less expenses - 1 - - - 2
Credit to equity for
equity-settled share-based
payments - - - - 100 100
Balance at 31 October
2019 (restated) 3,447 61,602 21,853 899 (29,662) 58,139
Balance at 1 May 2019
as reported 3,446 61,600 21,853 949 (26,645) 61,203
Prior period adjustment
(see note 3) - - - (15) (853) (868)
Balance at 1 May 2019
(restated) 3,446 61,600 21,853 934 (27,498) 60,335
Loss for the year - - - - (16,540) (16,540)
Other comprehensive
income for the period - - - 1,047 - 1,047
Total comprehensive
loss for the year - - - 1,047 (16,540) (15,493)
Transactions with shareholders
recorded in equity
Issue of share capital
net of expenses - - - - - -
Credit to equity for
equity-settled share-based
payments - - - - 255 225
Balance at 30 April
2020 3,446 61,600 21,853 1,981 (43,813) 45,067
Consolidated condensed statement of cash flows
For the six months ended 31 October 2020
Six months Six months Year
ended 31 ended 31 ended
October October 30 April
2020 2019 2020
Note GBP'000 GBP'000 GBP'000
(Unaudited) (Unaudited) (Audited)
Net cash used in operating activities 9 (1,890) (876) 179
Investing activities
Investment in long term cash deposits - 1,250 1,250
Interest received 1 45 60
Purchases of property, plant and
equipment (295) (5,459) (6,965)
Purchases of patents and trademarks (114) (111) (243)
Capitalisation of research and
development costs (2,667) (1,738) (5,256)
Net cash used in investing activities (3,075) (6,013) (11,154)
Financing activities
Loans received 2,283 2,000 2,100
Proceeds on issue of shares 3 2 -
Interest paid (189) (233) (365)
Payment of loan and borrowings (307) (1,683) (2,105)
Finance lease repayments (272) (265) (539)
Net cash generated from/(used in)
financing activities 1,518 (179) (909)
Net decrease in cash and cash equivalents (3,447) (7,068) (11,884)
Cash and cash equivalents at beginning
of period 9,444 20,616 20,616
Effect of foreign exchange rate
changes (187) (111) 712
Cash and cash equivalents at end
of period 5,810 13,437 9,444
=========== =========== =========
Notes to the unaudited interim statements
For the six months ended 31 October 2020
1. Basis of preparation
This interim financial report does not constitute statutory accounts as defined in section 434 of the Companies Act 2006. The auditors reported on the Kromek Group plc financial statements for the year ended 30 April 2020, their report was unqualified and did not contain a statement under section 498(2) or (3) of the Companies Act 2006. The Group's consolidated annual financial statements for the year ended 30 April 2020 have been filed with the Registrar of Companies and are available on the Group's website www.kromek.com .
2. Going concern
The Directors have a reasonable expectation that the going concern basis of accounting remains appropriate and that the Group has adequate resources and facilities to continue in operation for the next 12 months based on its cash flow forecasts prepared. Accordingly, the Group's unaudited interim statements for the six months ended 31 October 2020 have been prepared on a going concern basis which contemplates the realisation of assets and the settlement of liabilities and commitments in the normal course of operations.
The Group meets its day-to-day working capital requirements from cash receipts from sales as well as external borrowings comprising a Revolving Credit facility (RCF) and capex facility from HSBC for which there are certain covenants attached. The RCF facility is subject to renewal in April 2022. The Group renegotiated its banking covenants in response to COVID-19 and secured waivers in relation to certain covenants. As a result of obtaining these waivers, the management forecast does not indicate any breaches of its covenants over the next 12 months. The management forecast indicates that the Group will continue to operate within the existing facilities, should they remain available, until the RCF renewal in April 2022.
3. Interim report
This interim financial report will be available from the Group's website at www.kromek.com .
Restatement as reported in the 2020 Annual Report: Following a review, management revisited the historical treatment of deferred tax in relation to development costs capitalised in the US subsidiaries since reporting under IFRS. As a result of management's review, a prior year adjustment has been made to recognise a non-current deferred tax liability of GBP868k as at 31 October 2019. For more detail, please refer to the 2020 Annual Report.
4. Business and geographical segments
Products and services from which reportable segments derive their revenues
For management purposes, the Group is organised into two business units (UK and USA) and it is on these operating segments that the Group is providing disclosure.
The chief operating decision maker is the Board of Directors who assess performance of the segments using the following key performance indicators; revenues, gross profit, operating profit and EBITDA. The amounts provided to the Board with respect to assets and liabilities are measured in a way consistent with the Financial Statements.
The turnover, profit on ordinary activities and net assets of the Group are attributable to one business segment, i.e. the development of digital colour x-ray imaging enabling direct materials identification, as well as on developing a number of detection products in the industrial and consumer markets. Whilst results are not measured by end market, the Group currently categorises its customers as belonging to the Nuclear, Medical or Security sectors.
Analysis by geographical area
A geographical analysis of the Group's revenue by destination is as follows:
Six months Six months Year
ended 31 ended 31 ended
October October 30 April
2020 2019 2020
GBP'000 GBP'000 GBP'000
(Unaudited) (Unaudited) (Audited)
United Kingdom 683 1,916 2,541
North America 3,055 2,362 7,606
Asia 197 113 893
Europe 630 940 2,075
Australasia 11 2 5
Total revenue 4,576 5,333 13,120
A geographical analysis of the Group's revenue by origin is as follows:
Six months ended 31 October 2020
UK Operations USA Operations Total for
GBP'000 GBP'000 Group
GBP'000
Revenue from sales
Revenue by segment:
-Sale of goods and services 2,255 1,615 3,870
-Revenue from grants 8 - 8
-Revenue from contract customers 2,266 320 2,586
Total sales by segment 4,529 1,935 6,464
Removal of inter-segment sales (1,317) (571) (1,888)
-------------- --------------- ----------
Total external sales 3,212 1,364 4,576
============== =============== ==========
Segment result - operating loss (537) (2,556) (3,093)
Net interest (179) (127) (306)
Loss before tax (716) (2,683) (3,399)
Tax credit 385 - 385
-------------- --------------- ----------
Loss for the period (331) (2,683) (3,014)
============== =============== ==========
Other information
Property, plant and equipment additions 229 66 295
Depreciation of property, plant
and equipment 483 338 821
Intangible asset additions 2,172 609 2,781
Amortisation of intangible assets 777 502 1,279
-------------- --------------- ----------
Balance Sheet
Total assets 35,203 24,855 60,058
-------------- --------------- ----------
Total liabilities (11,887) (6,632) (18,519)
-------------- --------------- ----------
Inter-segment sales are charged at prevailing market prices.
No impairment losses were recognised in respect of property, plant and equipment and goodwill.
4. Business and geographical segments (continued)
Six months ended 31 October 2019
Total for
UK Operations USA Operations Group
GBP'000 GBP'000 GBP'000
Revenue from sales
Revenue by segment:
-Sale of goods and services 2,867 2,770 5,637
-Revenue from grants 508 - 508
-Revenue from contract customers 310 30 340
Total sales by segment 3,685 2,800 6,485
Removal of inter-segment sales (642) (510) (1,152)
-------------- --------------- ----------
Total external sales 3,043 2,290 5,333
============== =============== ==========
Segment result - operating loss (573) (1,769) (2,086)
Net interest (163) (148) (47)
Loss before tax (736) (1,917) (2,653)
Tax credit 389 - 389
-------------- --------------- ----------
Loss for the period (347) (1,917) (2,264)
============== =============== ==========
Other information
Property, plant and equipment additions 4,963 496 5,459
Depreciation of property, plant
and equipment 221 323 544
Intangible asset additions 1,044 805 1,849
Amortisation of intangible assets 573 514 1,087
-------------- --------------- ----------
Balance Sheet
Total assets 38,059 36,182 74,241
-------------- --------------- ----------
Total liabilities (9,536) (5,698) (15,234)
-------------- --------------- ----------
The accounting policies of the reportable segments are the same as the Group's accounting policies. Segment profit represents the profit earned by each segment without allocation of the share of profits of associates, central administration costs including directors' salaries, investment revenue and finance costs, and income tax expense. This is the measure reported to the Group's Chief Executive for the purpose of resource allocation and assessment of segment performance.
5. Tax
The Group has recognised R&D tax credits of GBP385k for the six months ended 31 October 2020 (six months ended 31 October 2019: GBP398k).
6. Dividends
The directors do not recommend the payment of a dividend (six months ended 31 October 2019: GBPnil).
7. Losses per share
The calculation of the basic and diluted loss per share is based on the following data:
Losses
Six months Six months Year
ended 31 ended 31 ended
October October 30 April
2020 2019 2020
GBP'000 GBP'000 GBP'000
(Unaudited) (Unaudited) (Audited)
Losses for the purposes of basic earnings
per share being net profit attributable
to owners of the Group (3,014) (2,264) (16,540)
Six months Six months Year
ended 31 ended 31 ended
October October 30 April
2020 2019 2020
Thousands Thousands Thousands
(Unaudited) (Unaudited) (Audited)
Number of shares
Weighted average number of ordinary
shares for the purposes of basic losses
per share 344,751 344,642 344,644
Effect of dilutive potential ordinary
shares:
Share options and warrants 340 1,573 1,085
Weighted average number of ordinary
shares for the purposes of diluted earnings
per share 345,745 346,215 345,729
Basic (p) (0.9) (0.7) (4.8)
Diluted (p) (0.9) (0.7) (4.8)
Due to the Group having losses in each of the periods, the fully diluted loss per share for disclosure purposes, as shown in the income statement, is the same as for the basic loss per share.
8. Property, plant and equipment
During the six months ended 31 October 2020, the Group acquired property, plant and equipment with a cost of GBP295k (six months ended 31 October 2019: GBP5,459k).
9. Notes to the cash flow statement
Six months Six months Year
ended 31 ended 31 ended
October October 30 April
2020 2019 2020
GBP'000 GBP'000 GBP'000
(Unaudited) (Unaudited) (Audited)
Loss for the period (3,014) (2,264) (16,540)
Adjustments for:
Finance income (1) (45) (60)
Finance costs 307 356 604
Income tax credit (385) (389) (1,805)
Depreciation of property, plant and
equipment 821 544 1,185
Amortisation of intangible assets 1,279 1,087 2,142
Share-based payment expense 120 100 225
Operating cash flows before movements
in working capital (873) (611) (14,249)
(Increase) in inventories (163) (787) (3,189)
Decrease/ (increase) in receivables 1,928 (826) 11,787
(Decrease)/ increase in payables (2,782) 485 4,932
Cash used in operations (1,890) (1,739) (719)
Income taxes received - 863 898
Net cash used in operating activities (1,890) (876) 179
10. Share capital
During the period, 250,000 ordinary shares (six months ended 31 October 2019: 12,000) were issued to satisfy the exercise of employee share options.
11. Events after the balance sheet date
There are no significant or disclosable post-balance sheet events.
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.
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
END
IR UUSORAWUAAUR
(END) Dow Jones Newswires
January 13, 2021 02:00 ET (07:00 GMT)
1 Year Kromek Chart |
1 Month Kromek 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
