Interim Results
Deltex Medical Group PLC
28 September 2006
Deltex Medical Group plc
Interim results for the six months ended 30 June 2006
28 September 2006 - Deltex Medical Group plc ('Deltex Medical' or 'Company'),
the AIM listed haemodynamic monitoring company, today announces its results for
the six-month period ended 30 June 2006.
Financial Highlights
• Turnover increased by over 20% in direct markets
• 25% increase in gross profit
• £1,241,000 in new equity raised after expenses (including £585,000
announced in this results statement)
Operating Highlights
• Growth in sales of disposable probe continues to drive increases in
revenue
• Faster growth seen in high volume operating theatre market
• Strongly positive, surgeon-led trial in colorectal surgery published in
the British Journal of Surgery
• Meta-analysis of clinical trial data reports three day reduction in
length of stay
• Acquisition of TECO oesophageal Doppler business
• European distribution restructured preparing the Company for the next
stage of development in these markets
For further information, please contact:-
Deltex Medical Group plc 01243 774 837
Nigel Keen, Chairman
Andy Hill, Chief Executive
Ewan Phillips, Finance Director
investorinfo@deltexmedical.com
Gavin Anderson & Company 0207 554 1400
Deborah Walter
Marie Cairney
Jodie Reilly
Charles Stanley Securities 0207 149 6457
Philip Davies
Notes for Editors
Deltex Medical manufactures and markets the CardioQ monitor, which uses
disposable ultrasound probes inserted into the oesophagus to determine the
amount of blood being pumped around the body - 'circulating blood volume'.
Reduced circulating blood volume is known as hypovolaemia, which leads to
insufficient oxygen being delivered to the organs. This causes medical
complications including peripheral and major organ failure which can lead to
death. Hypovolaemia, which is akin to severe dehydration, affects virtually
every patient having surgery because of the combined effects of pre-operative
starvation, the impact of the anaesthetic agents and trauma from the surgery
itself. Using fluids and drugs, guided by the CardioQ, to optimise the amount of
circulating blood significantly reduces post-operative complications allowing
patients to make a faster, more complete recovery and return home earlier.
The CardioQ incorporates the Company's proprietary software and a small
diameter, easy-to-use, minimally invasive, disposable oesophageal probe that is
used for transmitting and receiving an ultra-sound signal. By using this
technology, the CardioQ provides clinicians with the ability to haemodynamically
optimise critically ill patients and those undergoing routine moderate to major
surgery through the controlled administration of fluid and drugs. Haemodynamic
optimisation has been scientifically proven to improve the speed and quality of
patient recovery and reduce hospital stay.
There are already over 1,250 CardioQs currently in use in hospitals worldwide
and distribution arrangements are in place in over 30 countries. In addition,
there are currently more than 90 clinical publications on the use of the
CardioQ which have repeatedly:-
• validated the results of the Monitor against known standards for
measuring cardiac output, demonstrating that the technology works
• proved that the CardioQ works in a wide range of surgical procedures
• demonstrated that the Company's technology provides significant health
and economic benefits by helping to reduce post-operative complications
and length of hospital stays by an average of 30 to 40 per cent for a
wide range of patients.
Chairman's Statement
Group Overview
All patients undergoing surgery are at risk from serious and potentially
life-threatening complications caused by a reduction in circulating blood
volume. This condition, known as hypovolaemia, results from the combined impact
of pre-operative fasting, the effects of the anaesthetic and the blood lost
during the surgical procedure. In many respects hypovolaemia is similar to
severe dehydration. The complications this condition causes arise because the
reduced circulating blood volume is unable to carry sufficient oxygen to the
major organs and tissues. All of these are at risk from failure as a consequence
of the resultant oxygen deprivation.
The CardioQ monitors the flow of blood leaving the heart with every beat as it
happens and consequently can detect any reduction in circulating blood volume
early and in real-time. This allows the doctor to intervene quickly and safely
to correct the situation, using a combination of specialised fluids and drugs,
before the hypovolaemia becomes serious and potentially life threatening. The
technique of optimising a patient's haemodynamic status in this way, by giving
the right amount of the right fluid at the right time, is known as haemodynamic
optimisation or Targeted Volume Management (TVM).
The CardioQ plays an important part in improving the efficiency and productivity
of the healthcare system. Using the CardioQ to monitor and manage the patients'
circulating blood volume during surgery helps them to recover more fully and
more quickly. Using the CardioQ means that fewer patients need to go to
intensive care and those that do stay there for shorter periods. Patient
journeys through the hospital become more predictable because fewer patients
unexpectedly need intensive care support.
Clinical evidence of the highest quality supports our assertion that TVM should
be a prerequisite for all patients having major surgery as well as part of
routine care for post-operative or critically ill patients in critical care
units.
Trading Update
Sales 2006 2006 2006 2006 2006 2006 2005 2005 2005 2005 2005 2005
Probes Monitors Probes Monitors Other Total Probes Monitors Probes Monitors Other Total
units units £'000 £'000 £'000 £'000 units units £'000 £'000 £'000 £'000
Direct
markets
UK 11,745 26 886 146 59 1,091 10,145 21 737 115 42 894
USA 2,245 2 165 5 2 172 2,160 3 139 13 1 153
Distributor
markets
Europe 2,020 1 101 4 6 111 4,460 10 193 68 1 262
Far East & 3,390 6 120 19 2 141 2,830 2 96 4 1 101
Latin
America
------------------------------------------------------------------------------------------------------
19,400 35 1,272 174 69 1,515 19,595 36 1,165 200 45 1,410
------------------------------------------------------------------------------------------------------
Trading results in the first half of 2006 reflect the Group's continued progress
overall and in each of the UK, USA, Far East and Latin America together with the
restructuring of our distribution arrangements in all our more significant
European markets.
Based upon the growth in the use of the CardioQ we have seen since our change to
direct sales in the UK, we undertook an audit of our European distributor
business. In certain markets where opportunities have arisen, we have put in
place direct sales support. Elsewhere, we have moved the majority of our key
distributors on to monthly probe orders. Not only has this given us far better
visibility of the effectiveness of local marketing, it has also allowed us to
improve our production planning and manufacturing flows. The restructuring has
been successful in reducing substantially the levels of probe stocks held by
distributors. Going forward, it means that underlying increases in use of the
CardioQ will be more quickly evident in the Company's sales.
Turnover in the UK and USA, where we sell direct to the end-user, increased by
over 20% in the period. Sales for the Group as a whole were ahead by £105,000
(7%) compared to the first half in 2005, after the impact of restructuring our
commercial relationships with our key distribution partners in Europe. First
half sales to distributors in continental Europe were £151,000 lower than in
2005 at £111,000. Group sales growth, excluding continental Europe, was 22%, the
same rate as achieved in our largest market, the UK.
Operating losses of £1,397,000 were £119,000 higher than in the corresponding
period in 2005, after a number of one-off items. The main one-off items related
to the restructuring of our continental European business and costs incurred
with the purchase and integration of the TECO business which we acquired in
January of this year. We continue to keep a tight rein on our cost base while
making limited additional investments to pursue our core business development
objectives. We will continue to invest in new programmes based on their merit
and the availability of the funds necessary to pursue them.
We have adopted FRS 20: 'Share-based payments' for the first time in these
interim accounts, resulting in a charge in the period of £95,000. We have
restated the 2005 comparatives for the first half of 2005 to include an
additional charge of £164,000 and restated the full year 2005 comparatives to
include a further charge of £97,000 resulting in a total charge for the year of
£261,000. The cumulative effect on reserves is shown in 'other reserves'. The
Board believes that share options are an important tool to incentivise and
retain the quality of managers and staff necessary for the Company to succeed in
its objective of making the CardioQ an international standard of care and it
therefore intends to continue to use them as an important part of its
remuneration strategy.
Total net cash outflow from operating activities in the six months ended 30 June
2006 was £867,000 and included the costs associated with the TECO acquisition
and its subsequent integration as well as the restructuring of our continental
European distributor business. The underlying cash burn averaged £88,000 per
month, an improvement over the corresponding period last year. The underlying
monthly cash burn was £25,000 higher than achieved in the second half of 2005
due to reduced receipts from our continental European distributors as we went
through the restructuring process and to the limited expansion in our cost base.
Now that our major distributors are placing regular monthly orders, the Group is
well positioned to continue the trend of reducing the underlying monthly cash
burn towards the break-even point.
Today we announce the placing of 2,988,750 new ordinary shares of 1p each at 20p
per share to raise £585,000 with an institutional investor after expenses in new
equity capital. Application will be made for the new shares to be traded on AIM
and it is expected that dealings will commence on 4 October 2006. Following the
issue of these new shares the Company has a total of 79,687,313 ordinary shares
in issue. This capital will be used to fund a UK and continental European
campaign to promote the results of the recently published Freeman hospital
randomised controlled trial and the meta-analysis, we recently announced.
The Company had cash available at 30 June 2006 of £522,000. Taking into
consideration the cash available, the bank facility in place, the new equity
finance referred to above and on the basis of current cash utilisation and
anticipated growth in sales, the Directors remain confident the Company has
adequate cash resources to see it through to profitability.
Markets
UK
UK sales were £197,000 ahead of the corresponding period in 2005, an increase of
22%. We recorded increased sales in each of our three revenue streams of probes,
monitors and maintenance contracts.
The largest contributor to growth continues to be sales of disposable probes,
which increased by £149,000 (20%). On average we sold 1,958, probes per month in
the first half and were successful in maintaining a steady growth profile: June
was the twentieth consecutive month and September will be the twenty-third where
UK probe sales were higher than in the corresponding month the year before.
March was our best ever month and June the second best for UK probe sales.
Probe growth has also continued in the intensive care environment where the
CardioQ, based on a recent independent study, is the UK's most popular
haemodynamic monitor.
We have been selling probes designed specifically for use in operating theatres
since early 2003 and it is now clear that the growth rate is significantly
greater than that in intensive care. In the UK NHS there are about 750,000
patients undergoing surgery where clinical evidence has already established that
TVM should be the new standard of care, although only a small proportion are
being treated using these new approaches.
USA
Sales in the USA were £172,000 compared to £153,000 in the first half of 2005,
an increase of 12%. Revenue from the sale of disposable probes accounted for
£165,000 or 96% of the total first half sales in the USA.
The growing interest in haemodyamic management in the USA is suggested by the
fact that we have recently seen a step up in the number of quotations to
customers for CardioQ. Quotation requests are now evenly split between the
operating theatre and intensive care environments, reflecting the increasing
interest in the concept of TVM among US anaesthetists in the operating theatre.
Our strategy in the USA continues to be to work with a small number of
influential hospitals, allied to key healthcare providers, in order to tailor
our sales message and value proposition to suit their specific needs. These
providers are either publicly funded through government programmes (such as the
military and Veterans Administration) or privately through insurance (for
example, the Health Maintenance Organisations).
In parallel to these sales activities, we have been engaged in discussion with
the US government agency responsible for assessing the need for and setting the
level of medical technology reimbursement.
Distributed Markets - Continental Europe, Far East and Latin America
Continental Europe
Our focus in Europe in the first half of 2006 has been to restructure our
approach to our distributors in the key countries. The goals for this change are
twofold; firstly, to move the leading distributors on to monthly standing orders
to meet their on-going sales need and, secondly, to make it easier for us to see
the impact of local sales initiatives and training programmes. Taken together,
this approach gives us much greater flexibility to tailor our distribution
strategy to better match opportunities as and when they arise and at lower cost.
It also gives us better visibility of end-customer activity, allowing better
manufacturing planning. The costs associated with this initiative are included
in the one-off items referred to earlier in this statement.
We are currently seeing month-on-month increases in the overall level of probes
being delivered against standing orders since the inception of this strategy.
Far East and Latin America
While distributor support in the Far East and Latin American countries continues
mostly to be provided on a remote, telephone support basis, increased sales into
Peru have warranted one field-based support visit by the international sales and
clinical training team. Sales in Peru are now second only to those into France
in our distributed markets and our Peruvian distributor has been successful in
translating our core sales message and value proposition into valuable sales
tools in his territory.
A number of territories are pursuing approvals for hospital reimbursement for
the probes and these initiatives represent a significant opportunity to increase
sales of both probes and monitors in the Far East and Latin American countries.
We will continue to manage these distributors using the 'remote support'
strategy, making infrequent in-country support visits only where the chances of
an early return on the associated investment is assured.
Research and Development
The primary focus of our research and development activity remains those awake
patients who are either having surgery, usually under regional anaesthesia
administered via the spine, or who are awake elsewhere in the hospital, at risk
from hypovolaemia and currently unable easily to benefit from the use of
oesophageal Doppler monitoring. Whilst awake patients in the operating theatre
represent only a relatively small part of our target market, these patients
would benefit from TVM.
At present, our awake patient probe is only used in a small number of patients
undergoing surgery under spinal anaesthesia and our aim is to increase uptake
through making small changes to the handling characteristics of the current
awake patient probe to make it easier to place.
The SupraQTM suprasternal monitor is intended for use on those patients where a
wholly non-invasive Doppler ultrasound-based awake monitoring solution is
preferred; for example, on the hospital's general wards, in the outpatient
department or Accident and Emergency Departments or at the site of a road
traffic accident.
Early versions of the SupraQ have been used in a number of clinical trials over
the last four years with good results, as previously reported. The Medway
hospital is currently awaiting internal approval to begin formal research with
the SupraQ which is expected to begin in the coming months.
The SupraQ relies upon 'seeing' the main artery leaving the heart (the aorta)
through an anatomical 'window' at the base of the patient's throat - the
suprasternal notch. From this point there are no structures that might obstruct
the ultrasound signal. The handheld transducer is orientated towards the aorta
and the device is able to measure aortic blood flow and provide the same
clinical data as the CardioQ.
In the first half of this year our engineers developed a new, prototype
ultrasound platform for the SupraQ and this has shown promising results in early
(non-clinical) testing. It is hoped that we will be able to use this new
approach to make the device easier to use in a routine clinical environment.
Clinical Papers
There has been a significant increase in the time devoted in major international
clinical meetings to haemodynamic management and a corresponding increase in the
number of clinical trials presented and published in the first half of the year.
We announced on 31 August that The British Journal of Surgery had published the
first surgeon-led, double-blinded, randomised controlled clinical trial in
colorectal surgery from the Freeman hospital, Newcastle-Upon-Tyne. Doctors at
the hospital, under the leadership of Mr Alan Horgan, a consultant colorectal
surgeon, demonstrated that use of the CardioQ meant that patients were fit for
discharge earlier, suffered significantly fewer complications, did not require
unplanned intensive care support and were able to tolerate food significantly
earlier than patients treated traditionally.
Following publication of this trial, Mr Horgan and Dr Sophie Noblett, the lead
author of the trial paper, were invited to present their results to an audience
of over 600 international colorectal surgeons at the first European Society of
Coloproctology (ESCP) conference in Lisbon. Response to the presentation and a
subsequent symposium on fast track surgery that included a talks on the impact
of the adoption of CardioQ as a standard of care in colorectal surgery at the
Freeman hospital and at Worthing hospital was well received and generated a
great deal of interest on the Deltex Medical exhibition stand.
On September 18 we reported on a trial being undertaken at a major children's
hospital. This trial will include 200 patients and look at the efficacy of the
CardioQ as a cardiac output monitor in babies and small children in the
paediatric intensive care unit.
On 26 September we reported on the presentation by Dr Mark Hamilton of an
independently conducted, systematic review (a so-called 'meta-analysis'), of the
available clinical data on oesophageal Doppler monitoring (this review excluded
the Freeman data above as it was submitted before the results were made public).
This analysis concluded that use of the CardioQ significantly reduces length of
stay following major surgery. This reduction is a direct consequence of patients
suffering fewer post-operative complications. A meta-analysis tests the weight
of the body of evidence surrounding the use of a technology or technique and, if
its conclusions are positive, it is generally accepted that the technology or
technique should be adopted for routine use.
On 26 September we announced the presentation of a trial conducted in Grenoble,
France that demonstrated the utility of the CardioQ in patients undergoing major
spinal surgery.
These new publications contribute to the unique and already overwhelming body of
evidence and clearly demonstrate that patients undergoing moderate and major
surgery are at risk if they are denied TVM using the CardioQ.
Prospects
We believe that the overwhelming body of clinical evidence and the opportunity
for improved efficiency and cost-effectiveness of care delivery that use of the
CardioQ affords means that Deltex Medical is set to provide better care for
patients and continued, sustainable growth and greater value for our
shareholders.
Nigel Keen
Chairman
28 September 2006
Consolidated Profit and Loss Account
for the six month period ended 30 June 2006
Unaudited Unaudited Unaudited
Half year to Half year to Full year to
30 June 30 June 31 December
2006 2005 2005
As restated As restated
£'000 £'000 £'000
Turnover 1,515 1,410 3,042
Cost of sales (503) (603) (1,076)
---- ---- ----
Gross profit 1,012 807 1,966
---- ---- ----
Net operating expenses (2,409) (2,085) (3,740)
---- ---- ----
Operating loss (1,397) (1,278) (1,774)
Net interest - 6 3
---- ---- ----
Loss on ordinary activities before taxation (1,397) (1,272) (1,771)
Tax on loss on ordinary activities 11 13 22
---- ---- ----
Loss for the financial period (1,386) (1,259) (1,749)
========= ========= =========
Loss per share - basic and diluted (1.9p) (1.8p) (2.5p)
========= ========= =========
The above results all relate to continuing operations. The loss on ordinary
activities before taxation and the loss for the period has been computed on the
historical cost basis.
Statement of Group Total Recognised Gains and Losses
for the six month period ended 30 June 2006
Unaudited Unaudited Unaudited
Half year to Half year to Full year to
30 June 30 June 31 December
2006 2005 2005
As restated As restated
£'000 £'000 £'000
---- ---- ----
Loss for the financial period (1,386) (1,259) (1,749)
Currency translation differences in foreign
currency net investment (3) 6 9
---- ---- ----
(1,389) (1,253) (1,740)
========= ========= =========
Consolidated Balance Sheet
at 30 June 2006
Unaudited Unaudited Unaudited
30 June 30 June 31 December
2006 2005 2005
As restated A s restated
£'000 £'000 £'000
Fixed assets
Tangible assets 64 103 85
---- ---- ----
Current assets
Stocks 427 559 443
Debtors
Amounts falling due within one year 937 755 967
Amounts falling due after more than one year 73 116 99
Cash at bank and in hand 522 468 606
---- ---- ----
1,959 1,898 2,115
Creditors:
Amounts falling due within one year (1,396) (1,032) (1,089)
---- ---- ----
Net current assets 563 866 1,026
---- ---- ----
Total assets less current liabilities 627 969 1,111
Creditors: amounts falling due after more than
one year - (5) (1)
Provision for liabilities and charges (50) (38) (34)
---- ---- ----
577 926 1,076
========= ========= =========
Capital and reserves
Called up share capital 767 697 726
Share premium account 13,466 12,201 12,712
Capital redemption reserve 17,476 17,476 17,476
Other reserves 863 671 768
Profit and loss account (31,995) (30,119) (30,606)
---- ---- ----
Equity shareholders' funds 577 926 1,076
========= ========= =========
Consolidated Cash Flow Statement
for the six month period ended 30 June 2006
Unaudited Unaudited Unaudited
Half year to Half year to Full year to
30 June 30 June 31 December
2006 2005 2005
£'000 £'000 £'000
---- ---- ----
Net cash outflow from operating activities (867) (821) (1,263)
---- ---- ----
Returns on investments and servicing of finance
Interest received 4 7 9
Finance lease interest (1) (1) (3)
Finance interest (3) - (3)
---- ---- ----
Net cash inflow from returns on investments and
servicing of finance
- 6 3
---- ---- ----
Taxation - - -
---- ---- ----
Capital expenditure
Purchase of tangible fixed assets (5) (3) (17)
---- ---- ----
Net cash outflow for capital expenditure (5) (3) (17)
---- ---- ----
Net cash outflow before financing (872) (818) (1,277)
---- ---- ----
Financing
Other borrowings 12 78 114
Capital element of finance lease rentals (3) (3) (7)
Issue of ordinary share capital 825 1 571
Expenses in connection with share issue (30) - (10)
---- ---- ----
Net cash inflow from financing 804 76 668
---- ---- ----
Decrease in net cash during the period (68) (742) (609)
========= ========= =========
Notes to the Interim Statement
for the six month period ended 30 June 2006
1. Basis of preparation
The financial information for the six months ended 30 June 2006 is not
audited but has been prepared in accordance with generally accepted
accounting principles in the UK. The accounting policies adopted are those
which will be applied in the financial statements for the year ended 31
December 2006. These are consistent with those set out in the audited
financial statements for the year ended 31 December 2005, with the exception
of the treatment of share option costs where FRS 20 has now been adopted.
The financial information does not constitute statutory accounts as defined
in Section 240 of the Companies Act 1985.
The Group awards directors, employees and certain of the Company's
distributors equity-settled share-based payments, from time to time, on a
discretionary basis. In accordance with FRS 20 'Share-based payments',
equity settled share-based payments are measured at fair value at the time
of grant. Fair value is measured by use of Black Scholes based model. The
fair value determined at the grant date of the equity-settled share-based
payments is expensed on a straight-line basis over the vesting period, based
on the Group's estimate of the number of shares that will eventually vest.
The options are subject to vesting conditions of up to six years, and their
fair value is recognised as an expense with a corresponding increase in
'other reserves' equity over the vesting period. The proceeds received net
of any directly attributable transaction costs are credited to share capital
(nominal value) and share premium when the options are exercised. Further
information regard the adoption of FRS 20 is given in note 8 to the interim
financial information.
2. Turnover
The Group's activities consist solely of the manufacture and marketing of
medical devices. By origin, all sales are United Kingdom sales.
Unaudited Unaudited Audited
Half year to 30 June 2006 Half year to 30 June 2005 Full year to 31 December 2005
Probes Monitors Other Total Probes Monitors Other Total Probes Monitors Other Total
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
Analysis of
turnover by
destination
Direct Markets
United Kingdom 886 146 59 1,091 737 115 42 894 1,559 251 88 1,898
United States
of America 165 5 2 172 139 13 1 153 303 50 5 358
Distributor
Markets
Rest of Europe 101 4 6 111 193 68 1 262 289 328 6 623
Far East & 120 19 2 141 96 4 1 101 128 34 1 163
Latin America
---- ----- ---- ---- ---- ----- ---- ---- ---- ----- ---- ----
1,272 174 69 1,515 1,165 200 45 1,410 2,279 663 100 3,042
====== ======== ====== ====== ======= ======== ======= ======= ======= ======== ======= =======
3. Loss per share
The loss per share calculation for the six months to 30 June 2006 is based
on the loss for the period of £1,386,000 and weighted number of shares in
issue of 74.2 million. The loss per share calculation for the year to 31
December 2005 is based on the loss for the financial year of £1,749,000 and
weighted average number of shares in issue of 70.4 million. The loss per
share calculation for the six month period ended 30 June 2005 was based upon
the loss for the period of £1,259,000 and weighted average number of shares
in issue of 69.5 million.
The Group had no dilutive potential ordinary shares in either period, which
would serve to increase the loss per ordinary share. Therefore there is no
difference between the loss per ordinary share and the diluted loss per
ordinary share.
4. Reconciliation of movements in shareholders' funds
Unaudited Unaudited Unaudited
Half year to Half year to Full year to
30 June 30 June 31 December
2006 2005 2006
As restated As restated As restated
£'000 £'000 £'000
Opening shareholders' funds 1,076 1,994 1,994
Increase in share capital during the period 41 2 31
Premium on shares issued, net of costs 754 19 530
Loss for the financial period (1,386) (1,259) (1,749)
Credit in respect of service costs
settled by award of share options 95 164 261
Exchange difference taken to reserves (3) 6 9
--- --- ---
Closing shareholders' funds 577 926 1,076
======== ======== ========
5. Called-up share capital
1 pence
ordinary shares
£'000
76,698,563 1p ordinary shares 767
=======
During the period the Company placed 3,505,263 1p ordinary shares with
institutional and other investors and a further 232,746 1p ordinary shares
to non-executive directors in respect of fees due to them. In addition a
total of 362,696 1p ordinary shares were issued to certain of the Company's
advisors who elected to take shares in lieu of cash payment for their
services to the Company.
On 28 September 2006, the Company placed with an institutional investor
2,988,750 1p ordinary shares.
6. Reconciliation of operating loss to net cash outflow from operating activities
Unaudited Unaudited Unaudited
Half year to Half year to Full year to
30 June 30 June 31 December
2006 2005 2005
£'000 £'000 £'000
Operating loss (1,397) (1,278) (1,774)
Depreciation on tangible fixed assets 26 36 66
Decrease in stocks 21 199 178
Decrease/(increase) in debtors 89 32 (189)
Increase in creditors 281 27 193
Costs associated with share option scheme 95 164 261
Foreign exchange differences 2 (4) (2)
Increase in provisions 16 3 4
--- --- ---
Net cash outflow from operating activities (867) (821) (1,263)
======= ======= =======
7. Reconciliation of movement in net cash
1 January Cash flow Exchange 30 June
2006 movement 2006
£'000 £'000 £'000 £'000
Net cash
Cash at bank and in hand 606 (68) (16) 522
Other borrowings (219) (12) - (231)
Finance leases (7) 3 - (4)
--- --- --- ---
380 (77) (16) (287)
======= ======= ======= =======
8. Prior year adjustment
Following the adoption of FRS 20, 'Share-based payments' the Group's
reserves have been restated. The fair value of the share-based payments
debited to the profit and loss reserve and credited to 'other reserves' were
£507,000 in respect of periods ending on or before 31 December 2004. The
profit and loss account for the year ended 31 December 2005 was debited with
a charge of £164,000 in the six months to 30 June 2005 and a further £97,000
for the full year to 31 December 2005 resulting in the total charge for the
year of £261,000. The profit and loss account for the six months to 30 June
2006 includes a charge of £95,000 in respect of share based payments.
9. Distribution of announcement
Copies of this announcement are being sent to all shareholders and will be
available for collection free of charge from the Company's registered office
at Terminus Road, Chichester, West Sussex, PO19 8TX.
This information is provided by RNS
The company news service from the London Stock Exchange