This announcement contains inside information as stipulated under the Market Abuse Regulation (EU) No 596/2014 (MAR).
19 October 2016
Feedback plc
('Feedback' or "the Company')
Final results for the year ended 31 May 2016
Notice of Annual General Meeting
Feedback plc is pleased to announce its final results for the year ended 31 May 2016.
We are pleased to present the results for the year ended 31 May 2016. Revenue for the year was £431,454 (2015: £381,970) and the loss after tax was £183,156 (2015: Loss £1,111,433). Cash as at 31 May 2016 was £105,673 (31 May 2015: £63,261). Cash as at 13 October 2016 was £94,629.
The results show growth in revenue and a substantial reduction in the loss after tax. Cash generation has been better than anticipated and reflects payments received from customers in respect of purchase orders before revenue is recognised. Cambridge Computed Imaging Limited ("CCI") performed steadily during the year as it continued to serve its established customer base. Revenue recognised from TexRAD research version sales was higher than in the previous year. In line with management's expectations, there was a reduction in new purchase orders for TexRAD research versions during the year although there remained a good deal of customer interest from research institutions which were looking to obtain grant funding. Dr Balaji Ganeshan continued to lead the sales effort and his hard work has led to a high level of orders received after the year end from world-renowned institutions carrying out oncology research. The Company has also signed collaborative agreements with companies in Japan and South Korea to explore further selling opportunities in these markets for TexRAD research versions which has had some success. In order to support our research customers we have been looking at ways to assist them in analysing and interpreting the results of their studies. We are working on one such project and this could prove to be a useful additional source of revenue in the future. Dr Ganeshan has been continuing his work supporting research into new potential applications of TexRAD. This has led to the publication of scientific papers on TexRAD's use in assessing different types of carcinomas as well as a number of presentations at scientific conferences including the Beijing Society of Radiology in China and participation in Healthtech Week in Auckland, New Zealand.
In November 2015 the Company announced that it had signed a Memorandum of Understanding with Alliance Medical Group ("Alliance") with the intention of integrating Feedback's TexRAD texture analysis software into Alliance's PET-CT lung cancer imaging service. The Company has made good progress on a technical solution that would allow the integration of TexRAD into Alliance's network of PET/CT scanners in UK hospitals and a prototype version has been demonstrated to potential users. The next steps will include applying for a CE mark for a medical device which provides analysis of lung PET/CT images with added prognostication through TexRAD. An abstract has been accepted by the Radiological Society of North America (RSNA) for presentation at its annual conference in November 2016 which will highlight the results from the technical and clinical evaluation. Further abstracts publishing the research findings of our customers using TexRAD have also been accepted for presentation at RSNA.
During the financial year the Company formed two joint venture companies, Stone Checker Software Ltd and Prostate Checker Ltd. Both companies offer the prospect of developing innovative solutions where routine medical images can provide useful additional information for clinicians. The Company sold its 50% equity interest in Stone Checker Software Ltd to Free Association Books Ltd in May 2016 resulting in a gain of £45,000.
After the year end Feedback announced a large-scale collaboration with Future Processing Sp. z o.o. ("Future Processing"), a software development service provider based in Gliwice, Poland to develop medical imaging software. The collaboration will entail a substantially increased development team working on new products and the sharing of intellectual property and future revenues. This collaboration has resulted from Feedback's assistance with a successful EU grant application made by Future Processing. The directors of Feedback believe that by CCI working jointly with the Future Processing healthcare team, CCI's existing product portfolio can be improved and new products developed more rapidly including further applications for TexRAD. Although at this stage only a non-binding letter of intent has been agreed, the intention is for the Company to agree formal licences for new software products to be brought to market in 2017/18 under a shared revenue arrangement. In the current financial year, the Company expects to make substantial savings in software development costs and thereafter expects to benefit from its share of the revenue from sales of new products.
On 1 June 2016, after the year end, the Company announced my appointment as its new chairman with Tom Charlton moving to non-executive deputy chairman. I have extensive experience of managing companies in the healthcare sector and I look forward to assisting the Company to the next stage of its development.
We remain encouraged by the continued interest shown in TexRAD and the number of research papers being published which highlight its numerous potential applications. The high level of purchase orders for TexRAD research versions which have been received after the year end should lead to a substantial increase in revenue in the second half of the 2016/17 year and growth in revenue for the year as a whole. We believe there will be opportunities to make further sales of TexRAD research versions in China by partnering with a company with a strong local presence. We are also considering other business relationships which could increase sales of TexRAD research versions in other territories. In addition to the TexRAD sales, Feedback now has the opportunity to grow its revenues through the collaboration with Future Processing and the development of a CE marked product for analysis of lung PET/CT images. We will look at investing in product development, regulatory and marketing resource to support our very positive growth prospects.
Dr A J Riddell
Chairman
18 October 2016
For further information, contact:
Feedback plc |
Tel: 01954 718072 |
Allenby Capital Limited (Nominated Adviser and Joint Broker) |
Tel: 020 3328 5656 |
Peterhouse Corporate Finance Ltd (Joint Broker) |
Tel: 020 7469 0936 |
STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 31 MAY 2016
|
|
Note |
2016 |
2015 |
|
|
|
£ |
£ |
|
|
|
|
|
|
|
|
|
|
REVENUE |
|
|
431,454 |
381,970 |
|
|
|
|
|
Cost of sales |
|
|
(7,438) |
(1,434) |
|
|
|
|
|
GROSS PROFIT |
|
|
424,016 |
380,536 |
|
|
|
|
|
Other operating expenses |
|
|
(676,596) |
(888,600) |
Impairment of intangible assets |
|
7 |
- |
(689,142) |
|
|
|
|
|
Total operating expenses |
|
|
(676,596) |
(1,577,742) |
|
|
|
|
|
OPERATING LOSS |
|
|
(252,580) |
(1,197,206) |
|
|
|
|
|
Net finance income |
|
|
1,361 |
908 |
|
|
|
|
|
Loss on ordinary activities before taxation |
|
|
(251,219) |
(1,196,298) |
|
|
|
|
|
Tax credit |
|
|
23,063 |
84,865 |
|
|
|
|
|
LOSS ON ORDINARY ACTIVITIES AFTER TAX |
|
|
(228,156) |
(1,111,433) |
|
|
|
|
|
Profit on disposal of investment |
|
5 |
45,000 |
|
Loss for the year attributable to the equity shareholders of the Company |
|
|
(183,156) |
(1,111,433) |
|
|
|
|
|
Other comprehensive income/(expense) |
|
|
|
|
Translation differences on overseas operations |
|
|
- |
108 |
|
|
|
|
|
Total comprehensive expense for the year |
|
|
(183,156) |
(1,111,325) |
|
|
|
|
|
|
|
|
|
|
LOSS PER SHARE (pence) |
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
4 |
(0.09) |
(0.58) |
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 31 MAY 2016
GROUP |
Share Capital |
Share Premium |
Capital Reserve |
Retained Earnings |
Translation Reserve |
Convertible Debt Option Reserve |
Total |
|
£ |
£ |
£ |
£ |
£ |
£ |
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 June 2014 |
476,867 |
1,409,334 |
299,900 |
(966,339) |
(210,104) |
189,000 |
1,198,658 |
|
|
|
|
|
|
|
|
Share option and warrant costs |
- |
- |
- |
1,289 |
- |
- |
1,289 |
|
|
|
|
|
|
|
|
Total comprehensive expense for the year |
- |
- |
- |
(1,111,433) |
108 |
- |
(1,111,325) |
|
|
|
|
|
|
|
|
At 31 May 2015 |
476,867 |
1,409,334 |
299,900 |
(2,076,483) |
(209,996) |
189,000 |
88,622 |
|
|
|
|
|
|
|
|
New Shares issued
|
32,318 |
190,382 |
- |
- |
- |
- |
222,700 |
Costs associated with the raising of funds
|
- |
(6,580) |
- |
- |
- |
- |
(6,580) |
Share option and warrant costs |
- |
- |
- |
8,163 |
- |
- |
8,163 |
|
|
|
|
|
|
|
|
Total comprehensive expense for the year |
- |
- |
- |
(183,156) |
- |
- |
(183,156) |
|
|
|
|
|
|
|
|
At 31 May 2016 |
509,185 |
1,593,136 |
299,900 |
(2,251,476) |
(209,996) |
189,000 |
129,749 |
|
|
|
|
|
|
|
|
COMPANY |
|
|
Share Capital |
Share Premium |
Retained Earnings |
Convertible Debt Option Reserve |
Total |
|
|
|
£ |
£ |
£ |
£ |
£ |
|
|
|
|
|
|
|
|
At 1 June 2014 |
|
|
476,867 |
1,409,334 |
(875,918) |
189,000 |
1,199,283 |
|
|
|
|
|
|
|
|
Share option and warrant costs |
|
|
- |
- |
1,289 |
- |
1,289 |
|
|
|
|
|
|
|
|
Total comprehensive expense for the year |
|
|
- |
- |
(1,172,124) |
- |
(1,172,124) |
|
|
|
|
|
|
|
|
At 31 May 2015 |
|
|
476,867 |
1,409,334 |
(2,046,753) |
189,000 |
28,448 |
|
|
|
|
|
|
|
|
New shares issued
|
|
|
32,318 |
190,382 |
- |
- |
222,700 |
Costs associated with the raising of funds
|
|
|
- |
(6,580) |
- |
- |
(6,580) |
Share option and warrant costs |
|
|
- |
- |
8,163 |
- |
8,163 |
|
|
|
|
|
|
|
|
Total comprehensive expense for the year |
|
|
- |
- |
(224,563) |
- |
(224,563) |
|
|
|
|
|
|
|
|
At 31 May 2016 |
|
|
509,185 |
1,593,136 |
(2,263,153) |
189,000 |
28,168 |
CONSOLIDATED BALANCE SHEET AT 31 MAY 2016
|
|
2016 |
2015 |
|
Notes |
£ |
£ |
ASSETS |
|
|
|
Non-current assets |
|
|
|
Property, plant and equipment |
6 |
3,639 |
6,915 |
Intangible assets |
7 |
110,747 |
139,558 |
Investments |
5 |
1,000 |
- |
|
|
115,386 |
146,473 |
Current assets |
|
|
|
Trade receivables |
|
40,894 |
110,870 |
Other receivables |
8 |
63,910 |
101,259 |
Cash and cash equivalents |
|
105,673 |
63,261 |
|
|
210,477 |
275,390 |
|
|
|
|
Total assets |
|
325,863 |
421,863 |
|
|
|
|
|
|
|
|
EQUITY |
|
|
|
Capital and reserves attributable to the Company's equity shareholders |
|
|
|
Called up share capital |
10 |
509,185 |
476,867 |
Share premium account |
|
1,593,136 |
1,409,334 |
Capital reserve |
|
299,900 |
299,900 |
Translation reserve |
|
(209,996) |
(209,996) |
Retained earnings |
|
(2,251,476) |
(2,076,483) |
|
|
(59,251) |
(100,378) |
|
|
|
|
Convertible debt option reserve |
|
189,000 |
189,000 |
|
|
|
|
TOTAL EQUITY |
|
129,749 |
88,622 |
|
|
|
|
LIABILITIES |
|
|
|
Deferred tax liabilities |
|
19,378 |
27,911 |
|
|
19,378 |
27,911 |
Current liabilities |
|
|
|
Trade payables |
|
21,546 |
40,368 |
Other payables |
9 |
155,190 |
264,962 |
|
|
|
|
|
|
176,736 |
305,330 |
|
|
|
|
Total liabilities |
|
196,114 |
333,241 |
|
|
|
|
TOTAL EQUITY AND LIABILITIES |
|
325,863 |
421,863 |
COMPANY BALANCE SHEET AT 31 MAY 2016
|
|
2016 |
2015 |
|
Notes |
£ |
£ |
ASSETS |
|
|
|
Non-current assets |
|
|
|
Investments |
5 |
1,000 |
- |
|
|
1,000 |
- |
|
|
|
|
Current assets |
|
|
|
Other receivables |
8 |
16,661 |
52,993 |
Cash and cash equivalents |
|
60,492 |
43,636 |
|
|
|
|
|
|
77,153 |
96,629 |
|
|
|
|
Total assets |
|
78,153 |
96,629 |
|
|
|
|
|
|
|
|
EQUITY |
|
|
|
Capital and reserves attributable to the Company's equity shareholders |
|
|
|
Called up share capital |
10 |
509,185 |
476,867 |
Share premium account |
|
1,593,136 |
1,409,334 |
Retained earnings |
|
(2,263,153) |
(2,046,753) |
|
|
|
|
|
|
(160,832) |
(160,552) |
|
|
|
|
Convertible debt option reserve |
|
189,000 |
189,000 |
|
|
|
|
TOTAL EQUITY |
|
28,168 |
28,448 |
|
|
|
|
Current liabilities |
|
|
|
Trade payables |
|
16,901 |
33,723 |
Other payables |
9 |
33,084 |
34,458 |
|
|
|
|
Total current liabilities |
|
49,985 |
68,181 |
|
|
|
|
Total Equity and Liabilities |
|
78,153 |
96,629 |
CONSOLIDATED CASH FLOW STATEMENT FOR THE YEAR ENDED 31 MAY 2016
|
2016 |
2015 |
|
£ |
£ |
|
|
|
Cash flows from operating activities |
|
|
Loss before tax |
(251,229) |
(1,196,298) |
Adjustments for: |
|
|
Share option costs |
8,163 |
1,289 |
Net finance income |
(1,361) |
(908) |
Depreciation and amortisation |
46,052 |
184,170 |
Impairment of intangible assets |
- |
689,142 |
Decrease/(Increase)in trade receivables |
69,976 |
(23,260) |
Decrease in other receivables |
42,402 |
52,396 |
Decrease in trade payables |
(18,852) |
(184,789) |
Decrease in other payables |
(109,772) |
(163,588) |
Corporation tax received |
9,506 |
|
|
|
|
|
46,114 |
554,560 |
|
|
|
Net cash used in operating activities |
(205,105) |
(641,738) |
|
|
|
Cash flows from investing activities |
|
|
Purchase of tangible fixed assets |
(104) |
(9,329) |
Purchase of intangible assets |
(13,860) |
(161,012) |
Net finance income received |
1,361 |
908 |
Proceeds from sale of joint venture |
46,000 |
- |
Purchase of shares in joint ventures |
(2,000) |
|
|
|
|
Net cash generated/(used by) from investing activities |
31,397 |
(169,433) |
|
|
|
Cash flows from financing activities |
|
|
Net proceeds of share issue |
216,120 |
- |
|
|
|
Net cash generated from financing activities |
216,120 |
- |
|
|
|
Net increase/(decrease) in cash and cash equivalents |
42,412 |
(811,171) |
Cash and cash equivalents at beginning of year |
63,261 |
874,432 |
|
|
|
Cash and cash equivalents at end of year |
105,673 |
63,261 |
COMPANY CASH FLOW STATEMENT FOR THE YEAR ENDED 31 MAY 2016
|
2016 |
2015 |
|
£ |
£ |
|
|
|
Cash flows from operating activities |
|
|
Loss before tax |
(224,563) |
(1,172,124) |
Adjustments for: |
|
|
Share options costs |
8,163 |
1,289 |
Profit on sale of investments |
(45,000) |
- |
Net finance income |
(1,356) |
- |
Provision against intercompany receivable |
49,880 |
356,693 |
Provision against investment in subsidiaries |
- |
467,455 |
(Increase)/decrease in other receivables |
(13,548) |
49,221 |
Decrease in trade payables |
(16,822) |
(125,014) |
(Decrease)/increase in other payables |
(1,374) |
2,670 |
|
(20,057) |
752,314 |
Net cash used in operating activities |
(244,620) |
(419,810) |
|
|
|
Cash flows from investing activities |
|
|
|
|
|
Loans to subsidiary undertakings |
- |
(155,000) |
Net finance income |
1,356 |
- |
Purchase of joint ventures |
(2,000) |
- |
Proceeds on sale of joint venture |
46,000 |
- |
Net cash generated from/(used in) investing activities |
45,356 |
(155,000) |
|
|
|
Cash flows from financing activities |
|
|
|
|
|
Net proceeds of share issue |
216,120 |
- |
Net cash generated from financing activities |
216,120 |
- |
|
|
|
Net increase/(decrease) in cash and cash equivalents |
16,856 |
(574,810) |
Cash and cash equivalents at beginning of year |
43,636 |
618,446 |
|
|
|
Cash and cash equivalents at end of year |
60,492 |
43,636 |
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MAY 2016
The Company is a public limited company domiciled in the United Kingdom and incorporated under registered number 00598696 in England and Wales. The Company's registered office is Unit 5, Grange Park, Broadway, Bourn, Cambridgeshire, CB23 2TA.
The Company is admitted to trading on the AIM market of the London Stock Exchange. These Financial Statements were authorised for issue by the Board of Directors on the 18 October 2016.
No new International Financial Reporting Standards ("IFRS"), amendments or interpretations became effective in the year ended 31 May 2016 which had a material effect on this financial information.
At the date of approval of this financial information, the following IFRS Standards and Interpretations, which have not been applied in these Financial Statements, were in issue but not yet effective. These new Standards, Amendments and Interpretations are those in issue but not yet effective which are expected to apply to the Group and are effective for accounting periods beginning on or after the dates shown below:
IFRS Standards and Interpretations issued (and EU adopted) but not yet effective:
o IFRS 9 Financial Instruments (effective periods beginning 1 January 2018)
o IFRS 15 Revenue from Contracts with Customers (effective periods beginning 1 January 2018)
o IFRS 16 Leases (effective periods beginning 1 January 2019)
The Group has not early adopted these amended standards and interpretations. The Directors do not anticipate that the adoption of these standards and interpretations will have a material impact on the reported results.
(a) Basis of preparation
These financial statements have been prepared in accordance with those IFRS standards and IFRIC interpretations issued and effective or issued and early adopted as at the time of preparing these statements. The policies set out below have been consistently applied to all the years presented.
No separate income statement is presented for the parent Company as provided by Section 408, Companies Act 2006.
(b) Basis of consolidation
The Group financial statements consolidate the financial statements of Feedback plc and its subsidiaries (the "Group") for the years ended 31 May 2015 and 2016 using the acquisition method.
The financial statements of subsidiaries are prepared for the same reporting year as the parent company, using consistent accounting policies. All inter-company balances and transactions, including unrealised profits arising from them, are eliminated. Subsidiaries are fully consolidated from the date on which control is transferred to the Group and cease to be consolidated from the date on which control is transferred out of the Group. Interests in joint ventures are accounted for using the equity method, after initially being recognised at cost within the consolidated balance sheet. The Group's joint ventures did not trade in the year.
(c) Going Concern
The Directors consider that the Group and the Company are likely to have access to adequate cash resources for at least the next twelve months from the date of this report from a combination of operational cash generation and by obtaining equity finance from the financial markets or by way of loans from the major shareholders. The Directors believe that the company is a going concern and have therefore prepared the financial statements on a going concern basis.
. Basic earnings per share is calculated by reference to the loss on ordinary activities after taxation of £195,631 (2015: £1,111,433) and on the weighted average of 203,514,709 (2015: 190,746,746) shares in issue.
.
|
|
As at 31 May 2016
|
As at 31 May 2015
|
|
|
£ |
£ |
|
|
|
|
Net loss attributable to ordinary equity holders |
|
(189,156) |
(1,111,433) |
|
|
|
|
|
|
As at 31 May 2016
|
As at 31 May 2015 |
Weighted average number of ordinary shares for basic earnings per share |
|
203,514,709 |
190,746,746 |
Effect of dilution: |
|
|
|
Share Options |
|
- |
- |
Warrants |
|
- |
- |
Weighted average number of ordinary shares adjusted for the effect of dilution |
|
203,514,709 |
190,746,746 |
|
|
|
|
Loss per share (pence) |
|
|
|
Basic |
|
(0.09) |
(0.58) |
Diluted |
|
(0.09) |
(0.58) |
|
|
|
|
There is no dilutive effect of the share options and warrants as the dilution would be negative.
|
|
Share in group undertakings |
Shares in joint venture |
Total |
|
|
|
|
£ |
COMPANY |
|
|
|
|
|
|
|
|
|
Cost |
|
|
|
|
|
|
|
|
|
At 1 June 2014 |
|
2,334,455 |
- |
2,334,455 |
|
|
|
|
|
At 31 May 2015 |
|
2,334,455 |
- |
2,334,455 |
Additions |
|
- |
2,000 |
2,000 |
Disposals |
|
- |
(1,000) |
(1,000) |
As at 31 May 2016 |
|
2,334,455 |
1000 |
2,335,455 |
|
|
|
|
|
Provisions |
|
|
|
|
At 1 June 2013 |
|
1,867,000 |
- |
1,867,000 |
Provided in the year |
|
- |
- |
- |
At 31 May 2014 |
|
1,867,000 |
- |
1,867,000 |
Provided in the year |
|
467,455 |
- |
467,455 |
At 31 May 2015 |
|
2,334,455 |
- |
2,334,455 |
Provided in the year |
|
- |
- |
- |
At 31 May 2016 |
|
2,334,455 |
- |
2,334,455 |
|
|
|
|
|
Net Book Value |
|
|
|
|
At 31 May 2016 |
|
- |
1,000 |
1,000 |
At 31 May 2015 |
|
- |
- |
- |
|
|
|
|
|
At 31 May 2014 |
|
467,455 |
- |
467,455 |
|
|
|
|
|
All of the above investments are unlisted.
|
|
|
|
|
Particulars of principal subsidiary and joint venture companies during the year, all the shares of which being beneficially held by Feedback PLC, were as follows:
Company |
Activity |
Country of and incorporation operation |
Proportion of Shares held |
|
|
|
|
Feedback Black Box Company Limited |
Non trading |
England
|
100% Ordinary £1 |
|
|
|
|
Feedback Data GmbH |
Non trading (liquidated October 2015) |
Germany |
100% |
|
|
|
|
Brickshield Limited |
Non trading |
England |
100% |
|
|
|
|
Cambridge Computed Imaging Limited |
Medical Imaging |
England |
100% A Ordinary £1 |
|
|
|
100% B Ordinary 1p |
|
|
|
|
TexRAD Limited |
Medical Imaging |
England |
100% Ordinary 1p |
Prostate Checker Ltd
|
Non trading |
England |
50% Ordinary £1 |
|
|
|
|
TexRAD Limited is owned 100% by virtue of a direct holding by Feedback plc of 91% and an indirect holding via Cambridge Computed Imaging Limited of 9%. |
|||
|
|||
Feedback Data GmbH was a subsidiary of Feedback plc following the transfer of ownership from Feedback Data plc on 31 May 2013. The company was liquidated in October 2015. |
|||
|
|||
All the subsidiary companies have been included in these consolidated financial statements. |
|||
During the year Feedback PLC entered into two joint venture arrangements as follows:
Stone Checker Software Ltd
Feedback Plc invested £1,000 in Stone Checker Software Ltd in July 2015 for a 50% equity interest and subsequently licenced its TexRAD software to it for exclusive use in relation to kidney stone analysis. On 3 May 2016 the 50% equity interest was sold to Free Association Books Limited for £46,000 cash. This resulted in a profit of £45,000.
Prostate Checker Ltd Feedback Plc has a 50% stake in Prostate Checker Ltd with a cost of £1,000, effective 26 August 2015 (date of incorporation) with QUIBIM S.L holding the remaining 50%. This company assists the detection and diagnosis of prostate cancer. This company has not traded during the year. |
6. PROPERTY, PLANT AND EQUIPMENT
|
|
Plant and |
|
|
|
Equipment |
Total |
GROUP |
|
£ |
£ |
|
|
|
|
Cost of valuation |
|
|
|
At 31 May 2014 |
|
1,444 |
1,444 |
Additions |
|
9,329 |
9,329 |
|
|
|
|
At 31 May 2015 |
|
10,773 |
10,773 |
Additions |
|
104 |
104 |
|
|
|
|
As 31 May 2016 |
|
10,877 |
10,877 |
|
|
|
|
|
|
|
|
Depreciation |
|
|
|
At 31 May 2014 |
|
- |
- |
|
|
|
|
Charge for the year |
|
3,858 |
3,858 |
|
|
|
|
At 31 May 2015 |
|
3,858 |
3,858 |
|
|
|
|
Charge for the year |
|
3,380 |
3,380 |
|
|
|
|
At 31 May 2016 |
|
7,238 |
7,238 |
|
|
|
|
Net Book Value |
|
|
|
At 31 May 2016 |
|
3,639 |
3,639 |
|
|
|
|
At 31 May 2015 |
|
6,915 |
6,915 |
|
|
|
|
At 31 May 2014 |
|
- |
- |
|
Software |
Customer relationships |
Patents |
Goodwill |
Total |
GROUP |
£ |
£ |
£ |
£ |
£ |
Cost |
|
|
|
|
|
|
|
|
|
|
|
31 May 2014 |
435,000 |
100,000 |
41,585 |
271,415 |
848,000 |
Additions |
128,099 |
- |
32,913 |
- |
161,012 |
At 31 May 2015 |
563,099 |
100,000 |
74,498 |
271,415 |
1,009,012 |
Additions |
- |
- |
13,860 |
- |
13,860 |
|
|
|
|
|
|
At 31 May 2016 |
563,099 |
100,000 |
88,358 |
271,415 |
1,022,872 |
|
|
|
|
|
|
Amortisation |
|
|
|
|
|
At 31 May 2014 |
- |
- |
- |
- |
- |
Charge for the year |
145,372 |
25,000 |
9,940 |
- |
180,312 |
Impairment charge in the year |
417,727 |
|
|
271,415 |
689,142 |
At 31 May 2015 |
563,099 |
25,000 |
9,940 |
271,415 |
869,454 |
Charge for the year |
- |
25,000 |
17,671 |
- |
42,671 |
|
|
|
|
|
|
At 31 May 2016 |
563,099 |
50,000 |
27,611 |
271,415 |
912,125 |
|
|
|
|
|
|
Net Book Value |
|
|
|
|
|
At 31 May 2016 |
- |
50,000 |
60,747 |
- |
110,747 |
|
|
|
|
|
|
At 31 May 2015 |
- |
75,000 |
64,558 |
- |
139,558 |
|
|
|
|
|
|
At 31 May 2014 |
435,000 |
100,000 |
41,585 |
271,415 |
848,000 |
|
|
|
|
|
|
|
Group |
Company |
||
|
2016 |
2015 |
2016 |
2015 |
|
£ |
£ |
£ |
£ |
Amounts falling due within one year |
|
|
|
|
Amounts owing by subsidiary undertakings |
- |
- |
- |
16,909 |
Other receivables |
8,684 |
14,290 |
5,168 |
5,699 |
Corporation tax recoverable |
37,828 |
32,775 |
- |
- |
Prepayments |
17,398 |
54,194 |
11,493 |
30,385 |
|
|
|
|
|
|
63,910 |
101,259 |
16,661 |
52,993 |
|
Group |
Company |
||
|
2016 |
2015 |
2016 |
2015 |
|
£ |
£ |
£ |
£ |
Amounts falling due within one year |
|
|
|
|
Other payables |
4,885 |
9,396 |
1,042 |
16 |
Other taxes and social security |
15,386 |
33,047 |
292 |
16,418 |
Accruals |
31,750 |
28,701 |
31,750 |
18,024 |
Deferred income |
103,169 |
193,818 |
- |
- |
|
|
|
|
|
|
155,190 |
264,962 |
33,084 |
34,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
2015 |
|
|
|
|
|
|
|
|
|
|
|
£ |
£ |
|||
Authorised and issued share capital |
|
|
|
|
|||
Ordinary shares of 0.25 pence each |
|
|
509,185 |
476,867 |
|||
|
|
|
|
|
|||
Allotted, called up and fully paid share capital: |
|
|
|
|
|||
|
Number |
Number |
|||||
As at 1 June 2015 |
190,746,746 |
190,746,746 |
|||||
Issued |
12,927,111 |
- |
|||||
As at 31 May 2016 |
203,673,857 |
190,746,746 |
|||||
|
|
|
Share Options
Share options are granted to directors and employees. Options are conditional on the employee completing a specific length of service (the vesting period). The options are exercisable from the end of the vesting period and lapse after ten years after the grant date. The Group has no legal or constructive obligation to repurchase or settle the options in cash.
Share options are valued using the Black-Scholes option pricing model and no performance conditions are included in the fair value calculations. The risk free rate was 1.64%. The expected volatility is based on historical volatility over the last two years and is estimated to be 25%. The average share price during the year was 1.85 pence. During the year the Company had the following share options in issue:
Number of options |
|
|
|||
At 1 June 2015 |
Lapsed |
Exercised |
At 31 May 2016 |
Exercise price (pence) |
Exercise date |
|
|
|
|
|
|
4,800,000 |
800,000 |
1,600,000 |
2,400,000 |
1.25 |
21/05/14 to19/05/24 |
4,000,000 |
- |
- |
4,000,000 |
3.00 |
21/05/15 to19/05/24 |
4,000,000 |
- |
- |
4,000,000 |
5.00 |
21/05/15 to19/05/24 |
|
|
|
|
|
|
12,800,000 |
800,000 |
1,600,000 |
10,400,000 |
|
|
|
|
|
|
|
|
All share options vest one year after the grant date. Each option can only be exercised from one year after the grant date to ten years after the date of grant.
In June 2015 1,600,000 options were exercised at a price of 1.25p.
In March 2016 800,000 options lapsed.
Warrants
Warrants were issued to the vendors of TexRAD Limited at the time of acquisition. The warrants are exercisable from the end of the vesting period and lapse ten years after the grant date. The Group has no legal or constructive obligation to repurchase or settle the warrants in cash.
Warrants are valued using the Black-Scholes pricing model and no performance conditions are included in the fair value calculations. The risk free rate was 1.64%. The expected volatility is based on historical volatility over the last two years and is estimated to be 25%. The average share price during the year was 1.85 pence. During the year the Company had in existence the following warrants:
Number of warrants |
|
|
|||
At 1 June 2015 |
Granted |
Cancelled |
At 31 May 2016 |
Exercise price (pence) |
Exercise date |
|
|
|
|
|
|
4,550,000 |
- |
- |
4,550,000 |
1.25 |
19/05/16 to 19/05/24 |
18,200,000 |
- |
- |
18,200,000 |
3.00 |
19/05/17 to 19/05/24 |
22,750,000 |
- |
- |
22,750,000 |
|
|
|
|
|
|
|
|
Reserves
The nature and purpose of each reserve within equity is as follows:
Share premium |
Amount subscribed for share capital in excess of nominal value |
Capital reserve |
Reserve on consolidation of subsidiaries |
Translation reserve |
Gains and losses on the translation of overseas operations into GBP |
Retained earnings |
All other net gains and losses and transactions with owners not recognised elsewhere |
Convertible debt option reserve |
Amount of proceeds on issue of convertible debt relating to the equity component of the debt. |
The Company hereby announces that its AGM will be held at the offices of Allenby Capital Limited, 3 St Helen's Place, London EC3A 6AB at 10.00 a.m. on 23 November 2016.
The Company's Annual Report and Financial Statements for the year ended 31 May 2016 are expected to be posted to shareholders, along with the Notice of AGM, on 26 October 2016 and will be available thereafter at the Company's registered office, Unit 5 Grange Park, Broadway, Bourn, Cambridgeshire CB23 2TA and on its website: http://www.fbk.com/category/financial-reports/