Trellus Health
plc
("Trellus Health", the
"Company" or the "Group")
Preliminary Results for the
Full Year ended 31 December 2023
Pivotal
commercial progress and cash runway further extended into
mid-2025
LONDON, U.K. AND NEW YORK, U.S. (23 April 2024).
Trellus Health plc (AIM: TRLS), a health services
company delivering innovative, scientifically validated programs
and technologies designed to facilitate the management of chronic
conditions, improve health outcomes and lower the costs of care,
announces its unaudited preliminary results for the year ended 31
December 2023.
Operational highlights (including post-period
end)
●
|
Business-to-business-to-consumer ("B2B2C")
agreement signed with a large US national health plan, focused on
inflammatory bowel disease ("IBD") condition management, intended
to run for up to 21 months, during which time members of the health
plan with IBD receiving care in two US states will be eligible to
participate in the Trellus Elevate™ IBD program.
|
●
|
Completed initial direct-to-consumer ("D2C")
program, with the data gained from early users validating the use
and outcomes of the Company's proprietary methodology and
supporting B2B2C engagement.
|
●
|
Signed content licensing agreements with two
large pharmaceutical companies post-period end, highlighting the
value and applicability of Trellus Health's proprietary
resilience-based methodology.
|
●
|
Conclusion of pilot programs with a New
York-based health insurance company to make Trellus
Elevate™ IBD program available as a
health plan benefit to certain members under its Medicaid managed
care plan and a large New York State labour union that offers
health services and benefits to its members through Mount
Sinai. Despite their modest scale,
the pilot agreements played a pivotal role
in scaling up, enabling TrellusElevate™ to
be showcased to potential partners and illustrate its delivery
within a B2B2C model.
|
●
|
In February 2023, appointed Dr Daniel Mahony,
Senior Independent Non-executive Director, as Non-executive
Chairman, and Joy Bessenger as Chief Financial Officer
in September 2023. Christopher Mills stepped down as Non-executive
Director of the Board post-period end.
|
Financial highlights
●
|
Net cash of $12.2m at 31 December 2023 (31
December 2022: $19.1m), with continued emphasis on prudent resource
management further extending the Company's cash runway into
mid-2025.
|
●
|
Adjusted EBITDA* loss of $5.8m, in line with
management expectations (31 December 2022: $8.09m loss).
|
* Earnings before interest, tax,
depreciation and amortisation adjusted for share-based
payments
Dr.
Marla Dubinsky, Chief Executive Officer of Trellus Health,
said:
"The past year represented great progress for Trellus Health.
Following the successful completion of our direct-to-consumer
model, which provided us with data to further validate the Trellus
Elevate™ program, our strategy has been focused on securing and
maturing larger B2B2C contracts in our core IBD
offering.
"Our early-stage pilots signed and then extended during the
year provided valuable insights for us. These learnings have
enabled us to secure larger B2B2C agreements with a focus on
healthcare cost savings as well as improved outcomes. Post-period
end, we signed a pivotal contract and established an important
partnership with a large US health plan, which is making Trellus
Elevate™ accessible to more people than ever before. We launched
the program in mid-March and are very encouraged by the early
adoption trends."
"Our content licensing agreements with two large
pharmaceutical companies, signed post-period end, illustrate the
effectiveness of our go-to market strategy as well as demonstrating
a new revenue source.
"Alongside our commercial progress, our team has continued to
enhance our platform, and our disciplined cash management has
extended our cash runway further into mid-2025. Our focus in 2024
is to continue to build commercial traction at scale. I firmly
believe that we now have the foundations in place to achieve
long-term success and help as many people living with IBD as
possible to improve their lives."
Trellus Health will be hosting a
live online presentation open to all investors on Wednesday 24
April at 4.00pm (BST), via the Investor Meet Company
platform. Investors can sign up to
Investor Meet Company for free and add to meet Trellus Health via:
https://www.investormeetcompany.com/trellus-health-plc/register-investor
For
further information please contact:
Trellus Health plc
|
https://trellushealth.com/
|
Dr. Marla Dubinsky, Chief Executive
Officer and Co-Founder
|
Via Walbrook
PR
|
Dr. Daniel Mahony,
Chairman
|
|
|
|
Singer Capital Markets (Nominated Adviser and
Broker)
|
Tel: +44 (0)20 7496
3000
|
Aubrey Powell / Jen
Boorer
|
|
|
|
Walbrook PR
|
Tel: +44 (0)20 7933
8780 or trellus@walbrookpr.com
|
Paul McManus / Sam Allen / Phillip
Marriage
|
Mob: +44
(0)7980 541 893 / 07748 651 727 / 07867 984
082
|
|
|
|
About Trellus Health plc (www.trellushealth.com)
Trellus Health (AIM: TRLS) is a
health services company providing value-based innovative solutions
and services for chronic condition management that prioritises
improved outcomes and member experiences while managing costs of
care.
Trellus Health integrates its
proprietary resilience-based methodology with the technology,
tools, and expert coaching and educator team to deliver Trellus
Elevate™, a whole-person technology-enhanced experience that meets
each individual's unique needs and empowers them to master their
physical and emotional health. Trellus Elevate's™ clinically proven
solutions result in relieving disease burden, building
self-management skills and promoting positive health behaviours
that improve outcomes and enables thriving in the face of a chronic
condition.
The Company's proven whole person
approach recognises the interconnectedness of various aspects of a
person's life and aims to address the whole spectrum of factors
that influence behaviour, to promote comprehensive well-being and
human flourishing in a way that aligns with value-based care.
Trellus Health's approach enables better health outcomes in a
member-centric, personalised and comprehensive holistic
solution.
The Company was founded by Mount
Sinai faculty members Marla C. Dubinsky, MD and Laurie Keefer, PhD,
both experts at treating and healing both the physical and
emotional impacts of IBD and have been innovators for whole-person
healthcare for a combined 50 years.
The Company is initially focusing on
chronic costly GI conditions that have high mental health burden,
such as inflammatory bowel disease ("IBD") which includes the
chronic incurable conditions of Crohn's Disease and ulcerative
colitis. Given the common emotional and mental health struggles
often experienced by individuals suffering from a variety of
chronic conditions, Trellus Health considers its approach to have
potential utility and demand across many conditions.
The Trellus Elevate™ program
incorporates the GRITT™ methodology and learnings on resilience
from clinical research and practice conducted at the Mount Sinai
IBD Center for more than seven years. This proprietary,
resilience-driven methodology has been scientifically validated to
demonstrate meaningful improvements in patient outcomes, 71%
reduction in Emergency Department (A&E) visits, and 94%
reduction in unplanned hospitalisations, which the directors of the
Company believe indicates the potential for significant cost
savings for healthcare payers and health systems. Patients with IBD
managed with the proprietary resilience methodology also
experienced a 49% reduction in required opioid use and a 73%
reduction in corticosteroid use 12 months following starting the
program which is a major indicator of improved health
outcomes1.
Shares in Trellus Health were
admitted to trading on AIM in May 2021, under the ticker TRLS. For
more information on Trellus Health, visit:
www.trellushealth.com
1 Source:
https://www.sciencedirect.com/science/article/pii/S1542356521012258
Forward-Looking
Statements
Certain statements made in this announcement are
forward-looking statements. These forward-looking statements are
not historical facts but rather are based on the Company's current
expectations, estimates, and projections about its industry; its
beliefs; and assumptions. Words such as 'anticipates', 'expects',
'intends', 'plans', 'believes', 'seeks', 'estimates', and similar
expressions are intended to identify forward-looking statements.
These statements are not guarantees of future performance and are
subject to known and unknown risks, uncertainties, and other
factors, some of which are beyond the Company's control, are
difficult to predict, and could cause actual results to differ
materially from those expressed or forecasted in the
forward-looking statements.
The Company cautions security holders and prospective security
holders not to place undue reliance on these forward-looking
statements, which reflect the view of the Company only as of the
date of this announcement. The forward-looking statements made in
this announcement relate only to events as of the date on which the
statements are made. The Company will not undertake any obligation
to release publicly any revisions or updates to these
forward-looking statements to reflect events, circumstances, or
unanticipated events occurring after the date of this announcement
except as required by law or by any appropriate regulatory
authority.
CHAIR STATEMENT
2023 saw continued progress for
Trellus Health, with the key foundations laid to enable future
growth in the business. The Company made significant steps in
commercialising the delivery of its resilience-based methodology,
and ensured that its resources and world-leading expertise can be
used at scale to help people living with inflammatory bowel disease
(IBD) and to generate value for all our stakeholders.
Overview
At the Company's interim results in
September 2023, we announced that Trellus Health had concluded
offering its direct-to-consumer ("D2C") model for the delivery of
Trellus Elevate™. This model has allowed
the team to utilise valuable data gained from those early adopters
to drive negotiations forward and deliver larger-scale
business-to-business-to-consumer
("B2B2C") agreements, where the most
significant commercial opportunity lies.
During the year, we made progress on
the Company's core B2B2C model, which targets employers, regional
and national health plans, and pharmaceutical companies with the
activation of our first early-stage B2B2C pilot contracts. As
previously indicated, these initial, smaller-scale agreements were
designed primarily to demonstrate the improvements in patient
outcomes and healthcare economics in order to capture larger B2B2C
pilot and demonstration projects.
Post-period end, the Company signed
a key B2B2C agreement with a large US health plan,
where its members with IBD that are receiving care
in two US states will be eligible to receive Trellus Elevate™. The
contract demonstrates the headway made with its commercialisation
strategy, and that the continued emphasis on its core B2B2C model
is the best approach to make Trellus Elevate™ more widely available
in order to build value for the Company and its
shareholders.
At the start of 2024, I was also
pleased to see the initial delivery of licensing agreements with
two large pharmaceutical companies; one for
the use of proprietary resilience-based assessments in the setting
of a clinical trial and the other for the use of whole-person
wellness content. These agreements
illustrate the effectiveness of our go-to market strategy and shows
a diversification of revenue while the partnership with the large
US health plan matures. It also highlights
the value of Trellus' proprietary methodology, developed and
championed by our co-founders, and demonstrates how other companies
in the healthcare sector can benefit from understanding the impact
of an individual's resilience on a number of outcomes.
A full summary of our progress and
achievements made during the year, as well as further detail on the
Company's strategy, are covered in the Chief Executive Officer's
Review.
Board and Senior Management Team
In February 2023, I was appointed
Non-executive Chair, following Julian Baines' appointment as
Executive Chairman of EKF Diagnostics
Holdings plc ("EKF").
In September 2023, the Company also
announced the appointment of Joy Bessenger as Chief Financial
Officer, following the appointment of Steve Young, Interim Chief
Financial Officer, as full-time CFO of EKF. Joy has proven to be a
very strong addition to the Trellus Health team, and was
instrumental in helping to advance and execute our commercial
strategy to secure key partnerships while keeping disciplined
control over the Company's finances, which has extended our cash
runway to mid-2025.
Post-period end, the Company also
announced that Christopher Mills had stepped down from his role on
the Board as a Non-executive Director.
I would like to once again place on
record my thanks to Julian, Steve and Christopher for their
significant contributions to the Company.
Outlook
I have been pleased to see the
progress made by the entire Trellus Health team during 2023 that
has been translated into visible commercial traction in 2024.
Despite the challenging market conditions, the Company has
delivered and evolved its core strategy, not least securing its
most significant commercial contract to date with a large US health
plan, while managing its expenditure and resources to sharpen its
focus on the largest commercial opportunities and to extend its
cash runway to mid-2025.
Our current B2B2C agreements -
particularly our most recently signed contract - are critical as we
scale the business, both through expanding existing agreements and
by utilising data from our pilot programmes to secure new
partnerships. Trellus Health's resilience-based methodology is
increasingly being recognised by potential partners as a valuable
tool, and as we build the real-world evidence base, I am confident
that the Company will be able to achieve further commercial
traction and build value for our stakeholders.
I would like to thank the team for
their tireless hard work over the course of the year, and our
shareholders for their continued support.
Dr. Daniel Mahony
Non-executive
Chairman
23 April 2024
CEO
STATEMENT
In 2023, Trellus Health underwent a
significant transformation, marked by the achievement of numerous
key milestones. We advanced substantially with our
business-to-business-to-consumer ("B2B2C") model and successfully
implemented and completed our direct-to-consumer ("D2C") approach.
These advancements culminated in the signing of a pivotal B2B2C
agreement with a prominent US health plan post-period end,
establishing a solid initial partnership. This collaboration will
expand the accessibility of Trellus Elevate™ to more individuals
than ever before, providing essential support for managing
inflammatory bowel disease ("IBD"). Our continued disciplined cash
control has also ensured that we remain well-funded to pursue
commercial traction into mid-2025 with our existing
resources.
Commercial progress
Successful Implementation and Completion of
D2C
We launched our D2C model in July
2022, enrolling early adopters through our D2C partner channel
agreements, including the Crohn's and Colitis Foundation, and GI
OnDemand, with the main objective of validating the use and
outcomes of our proprietary methodology and supporting B2B2C
engagement, whilst also driving awareness and demand.
Following the completion of our
initial D2C program we made the strategic decision to prioritize
our B2B2C model, where the Board believes the biggest growth
opportunity exists. We migrated our paying D2C members into a
community testing group, whereby they continue to receive access to
Trellus Elevate™ free of charge and provide member feedback to help
us further enhance the platform, enabling us to deliver
member-centric improvements faster for our B2B2C
partners.
B2B2C
Our B2B2C model continues to
focus on executing agreements with
regional and national health plans, employers,
health systems, gastrointestinal ("GI") provider networks and
pharmaceutical manufacturers to make
TrellusElevate™ available at no cost to
individuals diagnosed with IBD.
We made strong progress during 2023,
with our first two pilot B2B2C contracts with the Mount Sinai Health System becoming active for enrollment
in early 2023, and a further contract being signed with a New
York-based health insurer in February 2023 These three pilots have
now concluded and have provided valuable
insights into the optimal framework for larger agreements with
prospective B2B2C partners.
Despite their modest scale, these
pilot agreements played a pivotal role in scaling up,
enabling us to showcase TrellusElevate™ to
potential partners and illustrate its delivery within a B2B2C
model. Collaborative efforts allowed us to identify strategies for
successful implementation of agreements while maximizing cost efficiencies and enhancing outcomes.
Concurrently, dedicated efforts were directed towards refining the
Trellus Elevate™ platform, ensuring its readiness to meet the
demands of expanded partnerships and deliver an unparalleled user
experience.
In February 2024, Trellus Health
signed an agreement with a large US health plan, focused on
inflammatory bowel disease ("IBD") condition management. The
agreement is intended to run for up to 21 months, during which time
members of the health plan with IBD that are receiving care in two
US states will be eligible for participation in the Trellus
Elevate™ IBD program. This agreement makes Trellus Elevate™
available at a greater scale than it ever has been before, and will
also enable us to continue to demonstrate the patient benefits and
economic savings that can be delivered using our
methodology.
The initial six months of the
agreement are the enrolment phase, during which we will be
prioritizing the onboarding of eligible members onto the platform
while collaboratively fostering sustained engagement among the
health plan members enrolled in our program. In March 2024, the health plan sent out its first of multiple
marketing materials to its providers and members, highlighting
Trellus Elevate™ as a complimentary health benefit resource.
Concurrently, we are directing our own digital marketing efforts
via geotargeting toward the two states covered by the agreement, to
broaden awareness of this program which is being made available at
no cost to eligible health plan members. Both our partner and
Trellus Health are encouraged by the early adoption trends.
Engagement and other key milestones are reviewed during our joint
weekly steering committee calls.
The active marketing and focus on
establishing multiple touchpoints with eligible members and their
health care providers demonstrate a strong commitment from the
health plan. Our partner has recognized the benefits that Trellus
Elevate™ can have for individuals with IBD, with a focus on
improved health outcomes and reduced total costs of care. I am
confident that we will be able to demonstrate a clear and
substantial return for our partner, potentially within twelve to
eighteen months. Ideally, strong early data will lead to the
expansion of our agreement make Trellus Elevate™ more widely
available, and further validate the value to prospective
partners.
Licensing agreements
Post-period end, we signed our first
two licensing agreements with pharmaceutical industry partners for
elements of our resilience-based methodology. One agreement
is for the use of proprietary resilience-based assessments in the
setting of a clinical trial and the other is for the use of
whole-person wellness content. Both agreements show the increasing
value that B2B2C partners are placing on our scientifically
validated methodology to assess resilience, which can be applied to
many areas beyond chronic condition management, such as how
resilience affects the subjective and objective way people respond
to different therapies.
These revenue-generating agreements,
whilst modestly sized at this stage, are an encouraging sign of
both the growing understanding of resilience in the healthcare
world, as well as a potential additional and diversified revenue
stream at little to no additional resource cost to the
Company.
Enhancing the user and partner experience
During 2023, we have made
investments to enhance the Trellus Elevate™ engagement platform on
both our member and provider-facing apps.
Our team, under the leadership of
our CTO Jamey Hancock, has optimized the member registration
portal, allowing for seamless and efficient onboarding and
registration of eligible members, providing each B2B2C partner with
a customized portal. Additionally, significant improvements have
been made to the Trellus Elevate™ self-curriculum, including new
and updated courses, skills and lessons, all aimed at driving
resilience and facilitating behavioral change. Moreover,
substantial progress has been made in gamifying the platform,
enhancing user engagement, and encouraging continued interaction
with Trellus Elevate™. Leveraging our proprietary algorithms, we
have increased automation in various areas such as symptom,
biomarker and medication tracking, further enhancing the platform's
effectiveness. We have also updated our provider
app, whereby members can share their progress with their own IBD
provider in real time and the Trellus Team can communicate directly
with the provider in real time to optimize member
outcomes.
Post-period end, we secured SOC 2
Type 2 designation for Trellus Elevate™, which is considered the
gold standard accreditation for a service organisation in relation
to its security, processing integrity and privacy controls and
practices.
In 2024, we are set to enhance our
technological capabilities as planned, enabling us to scale more
efficiently through structuring and
tailoring our solution for specific populations. Given our previous
level of technology investment, this can be done effectively at
modest spend. This strategic approach will
broaden our appeal to a wider range of potential B2B2C
clients.
Financial position and current trading
As of 31 December 2023, Trellus
Health's net cash position was $12.2m (31
December 2022: $19.1m). Through our
disciplined cash management and prioritization of resources, we
have been able to extend our expected cash runway until mid-2025,
even on more conservative growth and revenue assumptions than we
hope to achieve.
Our adjusted
EBITDA loss for the year was $5.8m (FY 2022: $8.1m), in-line with
management expectations.
Our efficient management of resource
has been pleasing to see, and I am confident that we are in a good
position to deliver further commercial progress and revenue growth
using the runway that we have, in both our core offering as well as
through other avenues such as licensing agreements for existing
proprietary content. Due to our capital investment over the
last several periods, we have built a highly scalable large
enterprise platform and technology which was ready at time of
launch with the large health plan. We
anticipate further reducing our expenditure this year, partly due
to these prior investments in establishing a go-to-market strategy
and platform tailored for major partners.
Strongly positioned for future growth
We have made significant strides
throughout the past year, and this momentum has continued in 2024.
Witnessing the launch of our initial B2B2C contracts and the
successful execution of our D2C model has been particularly
gratifying. The insights gleaned from our D2C program, and our
earlier small scale B2B2C programs, played a pivotal role in
securing our recent partnership with a prominent US health plan, a
collaboration that the team and I can be immensely proud of. The
commitment displayed by our health plan partner in ensuring the
success of our venture and the positive impact on their eligible
members has been very encouraging.
Our effort to enhance the platform underscores our
commitment to provide both users and partners with an unparalleled
experience aimed at improving outcomes and fostering behavioral
change, ultimately leading to better outcomes and reduced
healthcare costs.
The strategic prioritization of our B2B2C core
offering in IBD, coupled with the extension of our cash runway into
mid-2025, mark significant milestones for us. By channelling our
resources toward achieving meaningful commercial traction in our
B2B2C offering, I firmly believe we have laid the groundwork for
long-term success. We look forward to updating you on our progress
as projects are implemented and others added.
Dr. Marla Dubinsky
Chief Executive Officer and
Co-Founder
23 April 2024
Consolidated Income Statement and Other Comprehensive
Income
for the year ended 31
December 2023
|
|
|
|
2023
|
2022
|
|
|
|
Notes
|
$'000
|
$'000
|
Revenue
|
|
|
|
19
|
18
|
Cost of Sales
|
|
|
|
-
|
-
|
Gross Profit
|
|
|
|
19
|
18
|
Administrative Expenses
|
|
|
|
(6,822)
|
(8,828)
|
|
|
|
|
|
|
Operating Loss
|
|
|
|
(6,803)
|
(8,810)
|
|
|
|
|
|
|
Depreciation, amortization and
impairment
|
|
957
|
659
|
Share-based payments
|
|
|
8
|
24
|
62
|
|
|
|
|
|
|
EBITDA before exceptional items and share-based
payments
|
|
(5,822)
|
(8,089)
|
|
|
|
|
|
|
Finance Income
|
|
|
|
464
|
-
|
Loss
before Income Tax
|
|
|
|
(6,339)
|
(8,810)
|
Income Tax Charge
|
|
|
3
|
-
|
-
|
|
|
|
|
|
|
Loss
for the Year
|
|
|
|
(6,339)
|
(8,810)
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
per share
Basic and Diluted (US $
cents)
|
|
|
4
|
(0.04)
|
(0.05)
|
The results reflected above relate to
continuing operations. The comparative period reflects the year
ended 31 December 2022.
Consolidated Statement of Comprehensive
Income
for
the year ended 31 December 2023
|
|
|
|
2023
|
2022
|
|
|
|
|
$'000
|
$'000
|
Loss
for the year
|
|
|
|
(6,339)
|
(8,810)
|
Items that may be subsequently
reclassified to profit and loss
Currency translation
differences
|
724
|
(1,434)
|
Total comprehensive loss for the year
|
|
(5,615)
|
(10,244)
|
Consolidated Statement of Financial Position
as at 31 December
2023
|
|
2023
|
2022
|
|
Notes
|
$'000
|
$'000
|
Assets
|
|
|
|
Non-Current Assets
|
|
|
|
Property, plant, and
equipment
|
5
|
35
|
58
|
Intangible Assets
|
6
|
7,923
|
6,488
|
Total Non-Current Assets
|
|
7,958
|
6,546
|
Current Assets
|
|
|
|
Trade receivables and prepaid
expenses
|
|
163
|
283
|
Cash and cash equivalents
|
|
12,166
|
19,085
|
Total Current Assets
|
|
12,329
|
19,368
|
Total Assets
|
|
20,287
|
25,914
|
Share Capital and Equity
|
|
|
|
Share Capital
|
7
|
137
|
137
|
Share Premium
|
|
43,387
|
43,387
|
Share-based Payment
Reserve
|
8
|
225
|
201
|
Foreign Currency Reserves
|
|
(2,435)
|
(3,159)
|
Retained Earnings
|
|
(21,813)
|
(15,474)
|
Total Equity
|
|
19,501
|
25,092
|
Liabilities
|
|
|
|
Current Liabilities
|
|
|
|
Trade and other payables
|
|
786
|
822
|
Total Liabilities
|
|
786
|
822
|
Total Equity and Liabilities
|
|
20,287
|
25,914
|
Consolidated Statement of Cash Flows
for the year ended 31
December 2023
|
|
2023
|
2022
|
|
Notes
|
$'000
|
$'000
|
Cash
Flow from Operating Activities
|
|
|
|
Loss for the period
|
|
(6,803)
|
(8,810)
|
Adjustments for:
|
|
|
|
Depreciation and
amortisation
|
5,6
|
716
|
536
|
Impairment of Intangibles
|
6
|
241
|
123
|
Share-based payment
expense
|
8
|
24
|
62
|
|
|
(5,822)
|
(8,089)
|
Decrease/(Increase) in trade and
other receivables
|
|
120
|
168
|
(Decrease)/Increase in trade and
other payables
|
|
(36)
|
(699)
|
Interest received
|
|
464
|
-
|
Net
cash outflow from operating activities
|
|
(5,274)
|
(8,620)
|
Cash
Flow from Investing Activities
|
|
|
|
Purchases of plant, property and
equipment
|
5
|
-
|
-
|
Purchases of intangible
assets
|
6
|
(2,351)
|
(2,908)
|
Net
cash outflow from investing activities
|
|
(2,351)
|
(2,908)
|
|
|
|
|
Cash
Flow from Financing Activities
|
|
|
|
Net proceeds from issue of ordinary
shares
|
7
|
-
|
-
|
Net
cash Inflow from financing activities
|
|
-
|
-
|
Net
(Decrease)/Increase in Cash and Cash Equivalents
|
|
(7,625)
|
(11,528)
|
|
|
|
|
Cash
and Cash Equivalents at the Beginning of the Year
|
|
19,085
|
31,982
|
Exchange gain/(loss) on Cash and Cash
Equivalents
|
|
706
|
(1,369)
|
Cash
and Cash Equivalents at the End of the Year
|
|
12,166
|
19,085
|
Consolidated Statement of Changes in Equity
|
|
|
|
|
|
|
|
for the year ended December
31, 2023
|
|
|
|
|
|
|
|
|
Share
Capital
|
Share
Premium
|
Foreign Currency
Reserve
|
Other
reserves
|
Retained
earnings
|
Total
|
|
Consolidated
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
|
|
|
|
|
|
|
|
|
At
1 January 2022
|
137
|
43,387
|
(1,725)
|
139
|
(6,664)
|
35,274
|
|
Comprehensive income
|
|
|
|
|
|
|
|
Loss for the year
|
-
|
-
|
-
|
|
(8,810)
|
(8,810)
|
|
Currency translation
differences
|
-
|
-
|
(1,434)
|
-
|
-
|
(1,434)
|
|
Total comprehensive loss for the year
|
-
|
-
|
(1,434)
|
-
|
(8,180)
|
(10,244)
|
|
Share based payment
reserve
|
-
|
-
|
-
|
62
|
-
|
62
|
|
Balance At 31 December and 1 January 2023
|
137
|
43,387
|
(3,159)
|
201
|
(15,474)
|
25,092
|
|
Comprehensive income
|
|
|
|
|
|
|
|
Loss for the year
|
-
|
-
|
-
|
-
|
(6,339)
|
(6,399)
|
|
Currency translation
differences
|
-
|
-
|
724
|
-
|
-
|
724
|
|
Total comprehensive loss for the year
|
-
|
-
|
724
|
-
|
(6,339)
|
(5,615)
|
|
Share based payment
reserve
|
-
|
-
|
-
|
24
|
-
|
24
|
|
At
31 December 2023
|
137
|
43,387
|
(2,435)
|
225
|
(21,813)
|
19,501
|
|
|
|
|
|
|
|
|
|
NOTES TO THE FINANCIAL STATEMENTS
for
the year ended 31 December 2023
1.
General information and basis of presentation
Trellus Health plc is a public limited company incorporated in the United
Kingdom (Registration Number 12743489), whose shares are admitted
to trading on the AIM market of the London Stock Exchange. The
address of the registered office is Avon House, 19 Stanwell Road,
Penarth, CF64 2EZ.
The principal activity of the
Company is the delivery of resilience-driven care for complex
chronic conditions.
These preliminary financial
statements of the Group have been prepared in accordance with
UK-adopted International Accounting
Standards and with the requirements of the Companies Act 2006. The
financial information included in this preliminary announcement
does not include all the disclosures required in accounts prepared
in accordance with UK adopted International Accounting Standards
(IFRS) and accordingly it does not itself comply with UK adopted
International Accounting Standards.
The audit of the statutory accounts
for the year ended 31 December 2023 is not yet complete. These
accounts will be finalised on the basis of the financial
information presented by the directors in this preliminary
announcement.
Statutory accounts for the year to
31 December 2022 have been delivered to the Registrar of
Companies.
Certain statements in this
announcement constitute forward-looking statements. Any statement
in this announcement that is not a statement of historical fact
including, without limitation, those regarding the Company's future
expectations, operations, financial performance, financial
condition and business is a forward-looking statement. Such
forward-looking statements are subject to risks and uncertainties
that may cause actual results to differ materially. These risks and
uncertainties include, amongst other factors, changing economic,
financial, business or other market conditions. These and other
factors could adversely affect the outcome and financial effects of
the plans and events described in this announcement and the Company
undertakes no obligation to update its view of such risks and
uncertainties or to update the forward-looking statements contained
herein. Nothing in this announcement should be construed as a
profit forecast.
2.
Material accounting policies
Going concern
The Group is in the development
phase of its business and has only generated revenues related to
implementation services and early patients in pilot scheme. At 31
December 2023 the Group has available cash resources of
$12.2m.
The Board has considered the impact
of the ongoing Russia/Ukraine war and rising inflation. There has
been minimal impact on the Company to date and the Board
anticipates minimal on-going impact, due to the nature of the
business.
The Directors have prepared cash
flow forecasts for the Group for a review period of over 12 months
from the date of approval of this financial statement. These
forecasts reflect an assessment of current and future market
conditions and their impact on the Group's future cash flow
performance.
The forecasts have been sensitised
for additional costs which may be incurred in the review period. In
the sensitised scenario, the forecasts indicate the Group would
still have sufficient cash to continue as a going
concern.
Having considered the points above,
the Directors remain confident in the long-term future prospects
for the Group, and their ability to continue as a going concern for
the foreseeable future. They therefore adopt the going concern
basis in preparing the historical financial information of the
Group and the Company.
While the financial information
included in this preliminary announcement has been prepared in
accordance with the recognition and measurement criteria of IFRS,
this announcement does not itself contain sufficient information to
comply with IFRSs. The Company will publish its full annual report
containing audited financial statements for the year ended 31
December 2023 before the end of May 2024, together with a notice to
shareholders of the Company's Annual General Meeting ("AGM") which
will be available on the Company's website at
www.trellushealth.com
and at the Company's registered office at Avon
House, 19 Stanwell Road Penarth CF64 2EZ. The AGM will be held in
June 2024, with further information to be notified at the time of
the availability of the full annual report.
3.
Tax expenses
|
|
|
|
2023
|
2022
|
|
|
|
|
$'000
|
$'000
|
Current tax expense
|
|
|
|
|
Current tax on loss for the
year
|
-
|
-
|
Total Current Tax
|
|
|
-
|
-
|
Deferred Tax Asset
|
|
|
|
|
On losses generated in the
year
|
-
|
-
|
Total Deferred Tax
|
|
|
-
|
-
|
The reasons for the difference
between the actual tax charge for the year and the standard rate of
corporation tax in the United Kingdom applied to profits for the
year are as follows:
|
|
|
2023
|
2022
|
|
|
|
$'000
|
$'000
|
|
Loss for the period
|
|
(6,339)
|
(8,810)
|
|
|
|
|
|
|
Tax using the Company's domestic tax
rate of 19%
|
|
(1,204)
|
(1,674)
|
|
Expenses not deductible for tax
purposes
|
|
90
|
31
|
|
Depreciation, amortisation and
impairment that are not deductible for tax purposes
|
|
174
|
117
|
|
Unrecognised deferred tax
assets
|
|
1,940
|
1,526
|
|
Total tax expense
|
|
-
|
-
|
|
|
|
|
|
The unrecognised deferred tax
relates to two elements: the unrecognised deferred tax arising on
share-based payments of US $225,000 and unrecognised deferred tax
on taxable losses of US $4.8m million (2022: US $4m), based on
total taxable losses carried forward of US $25m (2022 - US $19m).
No deferred tax asset is recognised for these losses due to early
stage in the development of the Group's activities. The losses do
not expire but can only be used against trading profits from the
same trade.
4.
Loss per share
|
|
|
|
2023
|
2022
|
|
Numerator
|
|
|
$'000
|
$'000
|
|
Loss for the period
|
|
(6,339)
|
(8,810)
|
|
Denominator
|
|
|
Number
|
Number
|
|
Weighted average # of
shares
|
|
161,508,333
|
161,508,333
|
|
Resulting Loss per Share ($)
|
|
(0.04)
|
(0.05)
|
|
The Company has one category of
potential ordinary share, being share options (see Note 8). The
potential shares were not dilutive in the period as the Group made
a loss per share in line with IAS 33.
5.
Property, Plant and equipment
All
assets are equipment
|
|
|
|
Group
|
|
|
|
|
|
US $'000
|
|
Cost
|
|
|
|
|
|
At 1
January 2022 and 31 December 2022
|
|
|
93
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
At 1 January 2022
|
|
|
(11)
|
|
Charge for the year
|
|
|
(24)
|
|
At
31 December 2022
|
|
|
(35)
|
|
|
|
|
|
|
|
Net
Book value at 31 December 2022
|
|
58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
|
|
|
At 1
January 2023 and 31 December 2023
|
93
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
At 1 January 2023
|
|
|
(35)
|
|
Charge for the year
|
|
|
(23)
|
|
At
31 December 2023
|
|
|
(58)
|
|
|
|
|
|
|
|
Net
Book value at 31 December 2023
|
|
35
|
|
6.
Intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Software
Development
|
Licence
|
Total
|
|
|
|
|
|
US $'000
|
US $'000
|
US $'000
|
|
Cost
|
|
|
|
|
|
|
At 1 January 2022
|
|
|
3,802
|
500
|
4,302
|
Additions
|
|
|
|
2,908
|
-
|
2,908
|
Foreign currency
difference
|
|
|
|
-
|
(65)
|
(65)
|
At
31 December 2022
|
|
|
6,710
|
435
|
7,145
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
|
At 1 January 2022
|
|
|
(22)
|
-
|
(22)
|
Chage for the year
|
|
|
(471)
|
(42)
|
(513)
|
Impairment charge
|
|
|
(122)
|
-
|
(122)
|
At
31 December 2022
|
|
|
(615)
|
(42)
|
(657)
|
|
|
|
|
|
|
|
Net
Book Value at 31 December 2022
|
|
6,095
|
393
|
6,488
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
|
|
|
|
At 1 January 2023
|
|
|
6,710
|
435
|
7,145
|
Additions
|
|
|
|
2,351
|
-
|
2,351
|
Foreign currency
difference
|
|
-
|
18
|
18
|
At
31 December 2023
|
|
|
9,061
|
453
|
9,514
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
|
At 31 January 2023
|
|
|
(615)
|
(42)
|
(657)
|
Charge for the year
|
|
|
(651)
|
(42)
|
(693)
|
Impairment charge
|
|
|
(241)
|
-
|
(241)
|
At
31 December 2023
|
|
|
(1,507)
|
(84)
|
(1,591)
|
|
|
|
|
|
|
|
Net
Book Value at 31 December 2023
|
|
7,554
|
369
|
7,923
|
|
|
|
|
|
|
|
|
The licence was acquired from Icahn
School of Medicine at Mount Sinai on 19 August 2021 for rights to
intellectual property and data to support the GRITT
technology.
Capitalised development costs in
relation to the Group's software platform has been reviewed for
indicators of impairment. An impairment charge of $241,000
(2022 - $122,000) was recognised in the period in relation to
specific aspects of capitalised expenditure considered to have no
value in use.
7.
Share capital
|
2023
|
2023
|
2022
|
|
Number
|
$'000
|
$'000
|
Ordinary Shares of £0.0006
each
|
161,508,333
|
137
|
137
|
8.
Share-based payment
On 1 January 2021, the Board adopted
the Share Option Plan to incentivise certain of the Group's
employees and Directors. The Share Option Plan provides for the
grant of both EMI Options and non-tax favoured options. Options
granted under the Share Option Plan are subject to exercise
conditions as summarised below.
The Share Option Plan has a
non-employee sub-plan for the grant of Options to the Company's
advisors, consultants, non-executive directors, and entities
providing, through an individual, such advisory, consultancy, or
office holder services and a US sub-plan for the grant of Options
to eligible participants in the Share Option Plan and the
Non-Employee Sub-Plan who are US residents and US
taxpayers.
The options vest equally over twelve
quarters from the grant date or 25% after twelve months and over
eight quarters equally thereafter. If options remain unexercised
after the date one day before the tenth anniversary of grant such
options expire. The options are subject to exercise conditions such
that they shall, subject to certain exceptions, vest in instalments
over the three years immediately following the date of grant, which
vesting shall accelerate in full in the event of a change of
control of the Company.
|
|
2023
|
|
2022
|
|
|
|
Weighted
|
|
Weighted
|
|
|
|
Average
|
|
Average
|
|
|
|
Exercise
|
2023
|
Exercise
|
2022
|
|
|
price ($)
|
Number
|
price ($)
|
Number
|
|
|
|
|
|
|
|
Outstanding at 1 January
|
0.39
|
3,255,0000
|
0.35
|
3,580,000
|
|
Granted during the period
|
-
|
-
|
0.48
|
1,640,000
|
|
Exercised during the
period
|
-
|
-
|
-
|
-
|
|
Forfeited during the
period
|
0.30
|
(425,000)
|
0.44
|
(1,965,000)
|
|
Outstanding at 31 December
|
0.38
|
2,830,000
|
0.39
|
3,255,000
|
|
Exercisable at 31 December
|
0.35
|
2,427,917
|
0.25
|
1,973,125
|
The exercise price of options
outstanding at 31 December 2023 ranged between 20 US cents
and 77 cents and their weighted average contractual life was
2.3 years.
The weighted average fair value of
each option granted during the year was $Nil (2022:
$0.05).
The fair value of each share option
granted in 2022 has been estimated using a Black-Scholes model and
ranges from 1 US cent to 10 US cent. The inputs into the model are
a share prices of 17 US cent, 23 US cent, 26 US cent and 43 US
cent, exercise prices of 48 US cent, expected volatility of 50%, no
expected dividend yield, contractual life of between 2.9 and 1.9
years and a risk-free interest rate of 1.25% and 2.25%.
9.
|
Related Party Transactions
|
The Group received £nil (2022 -
$10k) reimbursement from Mount Sinai Hospital during 2023 for
member set up in connection with the related party contracts
announced in October 2022. There has been no revenue received in
2023 and 2022 in connection with these two related party contracts,
with or via Mount Sinai Hospital. The amount owed as at 31 December
2023 is $0 (2022: $0). The Group also paid £Nil (2022 - $100k)
management fee to Mount Sinai Hospital during 2023, the amount
outstanding at 31 December 2023 is $0 (2022:
$0).
10.
Events after the reporting date
There have been no events subsequent
to the period end that require disclosure in these financial
statements.
11.
Dividends
There were no dividends paid or
proposed by the Company in either year.