Shield Therapeutics
plc
("Shield" or the "Company" or the "Group")
Audited results for the year
ended 31 December 2023
Posting of Annual Report
& Accounts
Notice of
AGM
London, UK, 10
May
2024: Shield Therapeutics plc
(LSE: STX), a commercial-stage pharmaceutical company that
delivers Accrufer®/Feraccru® (ferric maltol), an innovative and
differentiated specialty pharmaceutical product, to address a
significant unmet need for patients suffering from iron deficiency
(with or without anaemia) confirms its audited final results for
the year ended 31 December 2023.
Financial Highlights
·
Total 2023 revenue and other
income: $17.5m, a 2.8x increase over
FY22
o Accrufer® revenue:
$11.6m, a 3.1x increase over FY22
o Ex-U.S. revenue:
$1.5m of royalty revenue from product sales in
Europe
o Other income revenue including Viatris
milestone payments: $4.4m
·
Total 2023
Prescriptions: c.77,000, a 3.1x increase over
FY22
·
Operating
Loss: $31.3m compared to $49.8m in
FY22
·
Cash and cash
equivalents: $13.9m as of 31 December
2023
Operational Highlights
·
Launch of Accrufer® in the US with Shield's partner Viatris
Inc. with a 100-person dedicated sales team promoting
Accrufer® to over 12,000 Health Care Professionals
(HCPs)
·
Hiring and implementation of the Company's first direct sales
team of 50 sales professionals along with six regional sales
managers, all of whom are promoting Accrufer® to HCPs
·
Increased net revenue per prescription (Rx) to $145/Rx in the
second half of the year vs $119/Rx in the first half
· The
Company's Canadian partner, KYE Pharmaceuticals, filed for
regulatory approval with Health Canada - decision expected in
2024
·
Shield's Chinese partner, ASK Pharma, continued to enroll
patients into a Phase 3 study
·
Strengthening of the senior management team with the
appointment of Santosh Shanbhag as Chief Financial Officer and Andy
Hurley as Chief Commercial Officer, to lead Shield's commercial
team and our partnership with Viatris Inc.
2023 Annual
Report and Notice of Annual General Meeting
The Annual Report and Accounts and
Notice of AGM will be sent to shareholders today and
in accordance with AIM Rule 26, these documents
are also available to view on the Company's
website: Results,
Reports & Presentations | Shield Therapeutics
plc.
This year the Company's AGM
will be held at 2.00 pm (BST) on 20 June
2024 at the offices of Shield Therapeutics plc, Northern Design
Centre, Baltic Business Quarter, Gateshead Quays, NE8
3DF.
If you wish to attend the AGM in
your capacity as a shareholder, please bring proof of shareholding
or if shares are held through a nominee account, a letter of
representation, to facilitate your entry to the
Meeting.
The Company will provide a facility
for shareholders to join the AGM online and telephonically and
there will be an opportunity for shareholders to ask
questions. In order to facilitate the process, the Board would
request that shareholders register for the meeting and submit
questions in advance, before 2.00pm (BST) on 18 June
2024.
To register for dial-in details and to submit any questions please
contact Walbrook PR via email at shield@walbrookpr.com or
call +44 (0)20 7933 8780.
For
further information please contact:
Shield Therapeutics plc
|
www.shieldtherapeutics.com
|
Greg Madison, CEO
Santosh Shanbhag, CFO
|
+44 (0)
191 511 8500
|
Nominated Adviser and Joint Broker
|
|
Peel Hunt LLP
|
|
James Steel/Patrick
Birkholm
|
+44 (0)20
7418 8900
|
|
|
Joint Broker
Cavendish Ltd
Geoff Nash/ George Dollemore/Nigel
Birks/Harriet
Ward
|
+44 (0)20
7220 0500
|
|
|
Financial PR & IR Advisor
|
|
Walbrook PR
|
|
Charlotte Edgar / Alice
Woodings
|
+44 (0)20
7933 8780 or shield@walbrookpr.com
|
|
|
Investor Contact (US Advisor)
LifeSci Advisors, LLC
Joyce Allaire
|
jallaire@lifesciadvisors.com
|
About Iron Deficiency and
Accrufer®/Feraccru®
Clinically low iron levels (aka iron
deficiency, ID) can cause serious health problems for adults of all
ages, across multiple therapeutic areas. Together, ID and ID with
anaemia (IDA) affect about 20 million people in the U.S. and
represent a $2.3B market opportunity. As the first and only FDA
approved oral iron to treat ID/IDA, Accrufer® has the potential to
meet an important unmet medical need for both physicians and
patients.
Accrufer®/Feraccru® (ferric maltol)
is a novel, stable, non-salt-based oral therapy for adults with
ID/IDA. Accrufer®/Feraccru®
has a novel mechanism of absorption compared to
other oral iron therapies and has been shown to be an efficacious
and well-tolerated therapy in a range of clinical trials. More
information about Accrufer®/Feraccru®, including the product
label, can be found at: www.accrufer.com and www.feraccru.com.
About Shield Therapeutics plc
Shield is a commercial-stage
specialty pharmaceutical company that delivers Accrufer®/Feraccru®
(ferric maltol), an innovative and differentiated pharmaceutical
product, to address a significant unmet need for patients suffering
from iron deficiency, with or without anaemia. The Company has launched Accrufer® in the U.S. with an
exclusive, multi-year commercial agreement with Viatris Inc.
(Viatris). Outside of the U.S., the Company has licensed the rights
to four specialty pharmaceutical companies. Feraccru® is
commercialised in the UK and European Union by Norgine B.V.
(Norgine), which also has marketing rights in Australia and New
Zealand. Shield also has an exclusive license agreement with
Beijing Aosaikang Pharmaceutical Co., Ltd., for the development and
commercialisation of Accrufer®/ Feraccru® in China, Hong Kong,
Macau and Taiwan; with Korea Pharma Co., Ltd. for the Republic of
Korea (Korea Pharma); and with KYE Pharmaceuticals Inc. for
Canada.
Accrufer®/Feraccru® has patent
coverage until the mid-2030s.
Accrufer®/Feraccru® are registered
trademarks of Shield Therapeutics.
Forward-Looking Statements:
This press release contains
forward-looking statements. All statements contained in this press
release that do not relate to matters of historical fact should be
considered forward-looking statements. These forward-looking
statements are based on management's current expectations and
include statements related to the commercial strategy for
Accrufer®/Feraccru®. These statements are neither promises nor
guarantees, but involve known and unknown risks and uncertainties,
many of which are beyond our control, that may cause actual results
and performance or achievements to be materially different from
management's expectations expressed or implied by the
forward-looking statements, including, but not limited to, risks
associated with the Company's business and results of operations,
competition, and other market factors. The forward-looking
statements made in this press release represent management's
expectations as of the date of this press release, and except as
required by law, the Company disclaims any obligation to update any
forward-looking statements contained in this release, even if
subsequent events cause its views to change.
Chairman and Chief Executive Officer's joint
statement
Our growth journey for Shield Therapeutics took
a major step forward in 2023 following a successful organisational
expansion and new launch of Accrufer® in the US with our partner
Viatris Inc. This expanded reach and access to additional resources
provides a strong opportunity to continue our mission for making
Accrufer® the oral iron of choice for patients with iron
deficiency, with or without anaemia (ID/IDA). On the clinical side,
we expect to complete enrolment of our paediatric study in 2024,
and subject to regulatory approval this would open up additional
opportunities in patients under 18 years of age. On the ex-US
partnering front, we expect to achieve key milestones in the coming
year in Canada, Korea and China as we seek to make ferric maltol
available across the globe.
Like a lot of growing businesses, we have
encountered a number of challenges through the year including a
tighter financing environment, a volatile stock price and some
variability in the speed of growth of our US business following the
full sales force launch in May 2023. One of the things I am
proud of is the Shield team's resilience and our focus on what it
takes to achieve our mission to make Accrufer® the oral iron of
choice for patients with ID/IDA.
In the US, the Company went through a
significant commercial expansion in the first half of 2023, hiring
our first direct sales team of 50 sales professionals along with
six regional sales managers, all of whom are promoting Accrufer® to
healthcare professionals. Our partner Viatris did the same, and by
May we had the full team of 100 sales professionals promoting
Accrufer® to approximately 12,000-13,000 HCPs. Awareness about
Accrufer® as an option to treat ID/IDA among the vast majority of
these HCPs remains quite low, and the objective of this expanded
team is simple: increase awareness of Accrufer®, generate
prescriptions from these HCPs, and allow patients to experience the
benefits we believe Accrufer® can provide.
Over the course of the year, we tripled total
prescriptions to over 77,000, an increase of 3.1x as compared to
all of 2022. Shield announced a prescription reporting issue
from our 3rd party data provider earlier in the year,
but we have worked closely with our third-party data provider to
rectify this and also implemented an enhanced multi-source
system. First time writers of Accrufer® saw a dramatic
increase with 167% writing for the product for the first time in
2023. The feedback on the product we hear from physicians through
our sales team continues to be very positive. All of these metrics
provide us additional confirmation in two key areas. First, that
there is a need from HCPs and patients for an effective and well
tolerated oral iron. Second, Accrufer® is highly promotionally
sensitive, so the more HCPs we can reach with sales and marketing
efforts, the faster awareness can increase and the opportunity
increases to grow our prescriber base. While we have made progress
over the first 6+ months of this new commercial launch, there is
much opportunity still ahead of us.
On the financial side, we generated a total of
$11.6 million in US net revenues for Accrufer® with the bulk
of those net sales coming in the second half of the year following
the commercial expansion. We also set out to increase our net
revenue per prescription, and saw that increase to $145/Rx in the
second half of the year vs $119/Rx in the first half of the year.
We have a number of initiatives directed to this goal coming in
2024, and expect this to continue to increase while we grow our
total prescriptions.
Our partnership with Viatris in the US was
initiated in 2023 and has progressed positively throughout the
course of 2023. Both organisations are focused on strategic
alignment, excellent communication, strong collaboration and
focused execution. Together, we remain steadfast in our commitment
to making Accrufer® the oral iron of choice in the US.
All of the accomplishments and growth we
experienced during 2023 would not be possible without a strong team
here at Shield. As we scaled up our sales organisation
significantly in the first half of 2023, we added additional talent
across human resources, information technology and sales
operations to help support our expanded team. Andy Hurley joined us
as our Chief Commercial Officer in April of last year to lead both
Shield's commercial team and the partnership with Viatris. We have
a team of dedicated, smart and passionate individuals who not only
share in our Company vision for Accrufer®, but also consistently
display our values of agility, empowerment, collaboration and the
will to succeed.
Global
partnerships and development
We have a number of partnerships across the
globe and our objective is to identify opportunities to
bring Accrufer®/Feraccru® to patients with iron deficiency
in as many markets as possible.
In Europe, where Feraccru® is commercially
available to patients through our partnership with Norgine. We have
a long standing relationship with Norgine, and their efforts are
primarily concentrated in those countries where we have positive
reimbursement, specifically Germany, UK and the Nordics. During
2023, we saw 10% growth in packs sold, and a corresponding increase
of 33% in our royalty revenue. For several years, the focus
of the marketing and sales efforts for Feraccru® has been toward
the gastrointestinal specialty. More recently, it has become clear
that the oral iron market in many countries is similar to that
of the US, with women' health "OB/GYN" and General Practitioner
representing the bulk of oral iron prescriptions written. The
Norgine team in Germany has already begun their pivot towards a
more focused selling and marketing approach to OB/GYNs with some
success. We continue to work with our partner to drive further
depth into these specialties not only in Germany but in other
markets as well.
Excellent progress continues to be made in our
development stage partnerships in Canada, Republic of Korea and
China. In Canada, our partner KYE Pharmaceuticals filed for
regulatory approval with Health Canada, and we expect a decision in
2024. The team at KYE has been preparing for launch pending
approval and will be ready to go in 2024. Korea Pharma, our partner
in South Korea, completed the pharmacokinetic (PK) study last year,
and we are awaiting results of that study in 1H 2024. This is the
only study that is required for a regulatory filing, and if
successful, would lead to a filing for approval in the second half
of 2024. Lastly, our partner in China, ASK Pharma, is enrolling
patients into a Phase 3 study that is similar in design to the
studies conducted by Shield leading to EMA and FDA approval. The
study picked up momentum in the second half of 2023 and is targeted
to complete enrolment in late 2024. Each of these markets represent
a growth opportunity with many patients challenged in treating
their iron deficiency. Shield receives various milestones and
royalties on net sales across each of these geographies.
Paediatric
study
Shield is enrolling patients in a paediatric
study, which if successful, could lead to an expansion of the
indication and uses for Accrufer®/Feraccru® in both US and EU
markets. The study, a requirement of both FDA and EMA, is
enrolling patients with iron deficiency ranging from 12 months to
17 years of age. This is another population where iron deficiency
is prevalent and similar challenges to OTC irons exist. As part of
this study, Shield is using a new liquid formulation, which, if
approved may offer an alternative approach for those who can't
swallow our current capsule formulation.
Outlook
Our Company went through a period of
significant expansion and growth over the past twelve months,
and we have dramatically increased the number of prescriptions for
Accrufer® in the US as we continue to build out awareness
of the product and fine-tune our commercial efforts. We see an
oral iron market which has clear needs based on physician and
patient feedback for a product that delivers both effectiveness and
tolerability. As we move into 2024, we will come upon the one-year
anniversary of our full commercial launch alongside Viatris, and
expect our commercial execution to continue to improve. We have
exciting plans to add additional resources in the areas of
marketing and patient access programmes, which we believe will help
achieve continued growth in prescriptions along with our continued
improvement in financial metrics. We should complete our paediatric
study during 2024, opening up expansion opportunities in both the
US and EU in future years. Lastly, our ex-US partnerships continue
to progress not only making Accrufer®/Feraccru® available around
the globe, but also adding to our revenues through both milestones
and royalties.
Hans Peter
Hasler, Chairman
Greg Madison,
Chief Executive Officer
Financial
Review
Change in
Presentation Currency
On 1 January 2023, the Group changed its
reporting currency from sterling to US dollars to provide greater
transparency in the Group's performance for investors and other
stakeholders and to reduce exchange rate volatility in reported
figures, given that c. 90% of the Group's revenue and c. 90% of the
Group's operating expenditure originate in US dollars. In
accordance with IAS 8, Accounting Policies, Changes in Accounting
Estimates and Errors, this change in presentational currency was
applied retrospectively and accordingly, prior year comparatives
have been restated. Financial information included in the
consolidated financial statements for years ended 31 December 2022
and 2021 has been restated in US dollars.
Revenue
Revenue in 2023 was $13.1 million (2022: $5.5
million), comprising $11.6 million (2022: $3.6 million) net product
revenues from Accrufer® sales in the US, $1.5 million income from
Feraccru® sales in Europe by Norgine (2022: $1.5
million).
The 77,012 prescriptions of Accrufer® sold in
the US yielded net revenue of $11.6 million (2022: $3.8 million
from 25,200 prescriptions). A significant number of the 2022 and
2023 prescription sales are still subsidised through patient
assistant programmes, resulting in a net average sales price of
$137 (2022: $133) per prescription in 2023.
In December 2022, the Group signed an
exclusive, multi-year collaborative sales agreement for Accrufer®
in the US with Viatris. This collaboration resulted in a 100-person
dedicated sales team promoting Accrufer® to over 12,000 Health Care
Professionals (HCPs) who write the majority of oral iron
prescriptions. The Company received a $5.0 million upfront payment
upon execution of the agreement. An amount of $4.3 million of that
upfront payment was recorded in other operating income during
2023.
Royalty revenue from Norgine, Shield's licence
partner in Europe, increased year on year at $0.6 million in 2022
to $0.8 million in 2023 driven by 10% increase in total packs sold.
Germany now accounts for c.62% of the total net sales of Feraccru®
in Europe, followed by the United Kingdom with c.22%.
Cost of
sales
Cost of sales of $9.0 million (2022: $3.0
million) includes the manufacturing and shipping cost of the
prescriptions sold in the US, the finished packs supplied to
Norgine for sale in Europe and the 5% royalty payable to Vitra
Pharmaceuticals Limited ("Vitra") on net sales.
Vitra was the original owner of the
intellectual property underpinning Accrufer®/Feraccru® and, under
the terms of the 2010 Asset Purchase Agreement, is entitled to
receive either a 5% royalty on net sales or 10% of any licence
upfront and sales milestones. For the Norgine licence covering
European commercialisation, Vitra chose in 2018 to receive 5% on
net sales whereas for the ASK Pharm agreement covering China, the
Korea Pharma agreement covering the Republic of Korea and the KYE
Pharmaceuticals agreement covering Canada, Vitra elected to receive
10% of the upfront and sales milestones instead of future sales
royalties.
Selling,
general and administrative expenses
Selling, general and administrative expenses
were $38.0 million in 2023 (2022: $33.6 million). The increase is
due to the expansion within the US as the development of the
relationship with Viatris continued. The average number of persons
employed by the Group increased from 28 in 2022 to 73 in 2023, with
an increase from 12 to 61 staff directly related to the US
commercial function.
The share based payment charge to the income
statement was $0.9 million in 2022 and
2023.
Impairment of
intangible assets
Following the completion of the collaborative
sales agreement for Accrufer® in the United States with Viatris,
the Group carried out a review of the recoverable amount of its
intangible assets. As a result of this review, the Directors
concluded that the Group should concentrate the use of its
resources on the commercial development of Accrufer®/ Feraccru® and
the ongoing paediatric study. During 2022, based on that
conclusion, along with the limited remaining patent life of PT20,
the Directors decided to write off the assets related to the
Phosphate Therapeutics Limited business, resulting in an impairment
loss of $18.1 million in the Group's statement of profit and loss
for the year ended 31 December 2022. There was no impact in
2023.
Research and
development
The Group spent $4.5 million (2022: $3.5
million) on research and development. Of that total spend, $2.7
million (2022: $2.2 million) have been capitalised as additions to
intangible assets, as management deemed that it is probable that
these costs will generate future economic benefits. The balance of
$1.8 million (2022: $1.3 million) was expensed in the current year.
Research and development expenditure is predominantly related to
the ongoing paediatric study.
Financial
income
Financial income of $0.5 million was reported
in 2023 (2022: $0.9 million). This income was generated primarily
through currency gains on the cash held in US Dollars.
Financial
expense
Financial expense of $1.6 million was reported
in 2023 (2022: $0.5 million). The expense was primarily related to
interest charged on the shareholder loan and later the long-term
loan with SWK Holdings.
Balance
sheet
Cash at 31 December 2023 was $13.9 million (31
December 2022: $3.4 million).
Intangible assets at 31 December 2023 were
$16.9 million (31 December 2022: $14.2 million), comprised of
capitalised Feraccru® development costs including the ongoing
paediatric pharmacokinetic study and capitalised Feraccru® patent
and trademark cost, incurred to strengthen the Group's intellectual
property.
Inventories are $3.2 million (31 December 2022:
$1.8 million). The increase in inventories is due to the Group
adding inventory to keep up with the increasing demand within the
US market.
Trade and other receivables increased from $6.5
million at 31 December 2022 to $13.5 million at 31 December 2023,
reflecting the increase in trading volume in the US.
The current tax asset of $0.6 million at 31
December 2023 (31 December 2022: $0.5 million) relates to the
anticipated R&D tax credit claim in respect of the 2023 and
2022 financials years.
Non-current liabilities are comprised of a
long-term loan from SWK Holdings which was fully drawn down in
October 2023. During 2023 there was a convertible shareholder loan
from AOP Health, which was fully repaid in October 2023. The fair
value of the conversion feature of this loan, which will be
revalued at each balance sheet date, was separated from the value
of the loan principal amount in accordance with IFRS 9. At 31
December 2022, the fair value of the conversion feature was $0.6
million and the remaining loan balance was $6.7 million.
Trade and other payables increased from $11.4
million at 31 December 2022 to $12.7 million at 31 December 2023 as
a result of the larger trading volume in the US. Additionally, the
balance at 31 December 2022 of $4.3 million represents Viatris
upfront payment, received in 2022, which has been recognised as
other income in 2023.
Lease liabilities have increased from $0.1
million in 2022 to $0.4 million in 2023. The increase is as a
result of moving into a new office in the US.
Cash
flow
Net cash inflow in 2023 was $10.1 million,
increasing the cash on hand from $3.4 million at 31 December 2022
to $13.9 million at 31 December 2023. Net cash
outflows from operating activities was $37.1
million, comprised of $33.3 million loss for the year, adjusted for
non-cash items of $3.9 million (including depreciation and
amortisation of $1.1 million, share-based payments of $0.9 million,
net financial expense of $1.0 million, and income tax of $0.9
million) and net investments in increasing the Group's working
capital of $7.7 million.
Net cash outflows from investing activities of
$2.4 million are the result of capitalised development expenditure
of $2.7 million, the acquisition of tangible assets of $0.2 million
and financial income of $0.5 million.
Net cash inflows from financing activities of
$49.7 million are attributable to the net proceeds from the
convertible shareholder loan of $10.0 million, the net proceeds
from the SWK Holdings loan of $19.4 million and net proceeds from
an equity raise of $26.4 million.
Going
concern
At 31 December 2023, the Group held $13.9
million in cash. The Group's unaudited cash balance at 31 March
2024 was $10.4 million.
Since then, the Group has implemented a $10.0m
accounts receivable facility with Sallyport Commercial Finance LLC,
and also amended its current $20.0m Credit Agreement with SWK to
lower the revenue covenant associated with debt. The Group is
planning to use these funds to drive continuing growth in sales
volumes of Accrufer® in the US. Management have considered the
funding requirements of the Group through the preparation of
detailed cash flow forecasts for the period to December 2025,
including the prospective Accrufer® sales revenues and the related
commercial operating costs.
These forecasts show that the Group's monthly
cash flows start to turn positive by H2'25 and that the recent
accounts receivable facility should provide sufficient cash to
allow the business to continue in operations for at least 12 months
from the balance sheet date. The Directors have considered
scenarios in which sales revenues fall below base case forecasts.
In these circumstances mitigating actions such as reduction of
discretionary marketing, general and administrative, and production
related expenditure combined with the reliance on the full $10.0m
accounts receivable facility could be taken to preserve cash. The
Directors also believe that other forms of finance, such as royalty
finance are likely to be available to the Group.
Based on the above factors, the Directors
believe that it remains appropriate to prepare the financial
statements on a going concern basis.
Financial
outlook
The exclusive, multi-year collaborative sales
agreement signed with Viatris in December 2022 to co-commercialise
Accrufer® in the US has already enabled Accrufer® to be on path to
be the oral iron of choice in the US Market. Management expects
continued growth in Accrufer® prescriptions in 2024 and 2025 driven
by the 100-person sales team that is promoting Accrufer® to over
12,000 HCPs.
The Company is focused on maximising revenues,
continuing to grow Accrufer® prescriptions in the US, and to
continue to improve net prices per Accrufer® script in 2024 and
2025.
With the support of the Viatris partnership,
management estimates that Accrufer® has the potential to use its
existing resources to support growth and scale of Accrufer® in the
US and expects the Group to turn cash flow
positive by H2 2025.
Santosh Shanbhag
Chief Financial Officer
Consolidated statement of profit and loss and other
comprehensive income
for the year ended 31 December
2023
|
|
2023
|
2022
|
|
|
$000
|
$000
|
Revenue
|
|
13,085
|
5,499
|
Cost of sales
|
|
(9,058)
|
(3,041)
|
|
|
|
|
Gross profit
|
|
4,027
|
2,458
|
|
|
|
|
Other operating income
|
|
4,412
|
862
|
Operating costs - selling, general
and administrative expenses
|
|
(37,960)
|
(33,646)
|
|
|
|
|
Operating loss before impairment and research and development
expenditure
|
|
(29,521)
|
(30,326)
|
Impairment of intangible
assets
|
|
-
|
(18,106)
|
Research and development
expenditure
|
|
(1,810)
|
(1,320)
|
|
|
|
|
Operating loss
|
|
(31,331)
|
(49,752)
|
|
|
|
|
Financial income
|
|
518
|
888
|
Financial expense
|
|
(1,562)
|
(479)
|
|
|
|
|
Loss before tax
|
|
(32,375)
|
(49,343)
|
Taxation
|
|
(918)
|
(446)
|
|
|
|
|
Loss for the year
|
|
(33,293)
|
(49,789)
|
|
|
|
|
Other comprehensive
income
|
|
|
|
Items that are or may be reclassified subsequently to profit
or loss:
|
|
|
|
Foreign currency translation
differences - foreign operations
|
|
(1,890)
|
2,686
|
|
|
|
|
Total comprehensive expenditure for the year
|
|
(35,182)
|
(47,103)
|
Loss per share
|
|
|
|
Basic and diluted loss per share in
cents
|
|
(5)
|
(21)
|
Group Balance Sheet
for the year ended 31 December
2023
|
|
2023
|
Restated
2022
|
Restated
2021
|
|
|
$000
|
$000
|
$000
|
Non-current assets
|
|
|
|
|
Intangible assets
|
|
16,863
|
14,208
|
36,220
|
Property, plant and
equipment
|
|
673
|
238
|
410
|
|
|
17,536
|
14,446
|
36,630
|
|
|
|
|
|
Current assets
|
|
|
|
|
Inventories
|
|
3,203
|
1,757
|
2,206
|
Trade and other
receivables
|
|
13,498
|
6,487
|
3,952
|
Current tax asset
|
|
614
|
526
|
777
|
Cash and cash equivalents
|
|
13,948
|
3,402
|
16,345
|
|
|
31,263
|
12,172
|
23,280
|
|
|
|
|
|
Total assets
|
|
48,799
|
26,618
|
59,910
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
Long-term loan
|
|
(19,836)
|
-
|
-
|
Convertible shareholder
loan
|
|
-
|
(6,683)
|
-
|
Fair value of loan conversion
feature
|
|
-
|
(562)
|
-
|
Lease liabilities
|
|
(195)
|
-
|
-
|
|
|
(20,031)
|
(7,245)
|
-
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
Trade and other payables
|
|
(12,721)
|
(11,444)
|
(4,200)
|
Other liabilities
|
|
(800)
|
(1,278)
|
(148)
|
Lease liabilities
|
|
(214)
|
(107)
|
(210)
|
|
|
(13,735)
|
(12,829)
|
(4,558)
|
|
|
|
|
|
Total liabilities
|
|
(33,766)
|
(20,074)
|
(4,558)
|
|
|
|
|
|
Net
assets
|
|
15,033
|
6,544
|
55,352
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
Share capital
|
|
(15,011)
|
(5,371)
|
(4,574)
|
Share premium
|
|
(198,759)
|
(169,482)
|
(167,424)
|
Merger reserve
|
|
(43,240)
|
(43,240)
|
(43,240)
|
Currency translation
reserve
|
|
8,452
|
10,342
|
7,656
|
Deposit for shares
|
|
-
|
100
|
-
|
Retained earnings
|
|
233,525
|
201,107
|
152,230
|
|
|
|
|
|
Total equity
|
|
(15,033)
|
(6,544)
|
(55,352)
|