24 April 2018
Inspiration Healthcare Group plc
("Inspiration Healthcare" or the "Company")
Preliminary Results for the year ended 31 January 2018
Inspiration Healthcare Group plc (AIM: IHC), the global medical device company, today announces its preliminary results for the twelve months ended 31 January 2018 ("2018").
Highlights:
· Growth and profits on target and in line with long term plans
· Revenue up 8% to £15.5m (2017: £14.3m)
· International revenue up 14% to £4.8m (2017: £4.2m) with strong growth in Europe and Middle East
· Revenue from Own Branded products increased by 7% to £6.9m (2017: £6.5m)
· EBITDA up 6% to £1.5m
· Cash remains strong ending the year at £2.1m (2017: £2.2m)
· European market approval obtained for three new products
· Increase in R&D investment to 6% of revenue (2017: 4%)
· Strengthened management and regulatory compliance and systems to support the Company's longer-term growth objectives
Neil Campbell, Chief Executive Officer, said today: "I am delighted to have delivered a set of results in line with expectations. To achieve revenue and EBITDA growth of 8% and 6% respectively, as well as strengthening the depth and skills of our management team whilst also investing in our regulatory and R&D resources and compliance systems is very pleasing."
Enquiries:
Inspiration Healthcare Group plc Neil Campbell, Chief Executive Officer Mike Briant, Chief Financial Officer |
Tel: 01455 840555
|
Nominated Adviser & Broker Cenkos Securities plc Bobbie Hilliam / Mark Connelly (NOMAD) |
Tel: 0207 397 8900
|
Cadogan PR Alex Walters |
Tel: 07771 713608 |
About Inspiration Healthcare
Inspiration Healthcare (AIM: IHC) is a global supplier of medical technology for critical care, operating theatre and other medical applications. The Company provides high quality innovative products to patients and caregivers around the world that help to improve patient outcomes and efficiencies of healthcare organisations with patient focused customer service and technical support.
The Company's own brand of critical care solutions span non-invasive respiratory management, thermoregulation and diagnostics, and patient warming for new-borns through to adults in intensive care and the operating theatre, whilst the distribution business supplies solutions to support specialised surgical procedures and infusion therapies.
Present in over 50 countries worldwide, Inspiration Healthcare's success has been built on continuous innovation, excellent customer service and an inherent commitment to improving the quality of life of patients, working in close collaboration with key opinion leaders and stakeholders in the clinical and medical community across the globe.
Further information on Inspiration Healthcare can be seen at www.inspiration-healthcare.com
Chairman's Report
I am extremely pleased to announce that our Group continues to grow and evolve as a global supplier of medical equipment.
The Group's revenue rose to a record £15.5 million for the year ended 31st January 2018 ("2018") (2017: £14.3 million) representing a rise of 8% over the previous year.
This is the second full year as an enlarged Group on the Alternative Investment Market and shows the progress made as the Group thrives and continues to invest in its staff and infrastructure as revenues increase. Having discontinued the acquired Inditherm Industrial business when the factory was closed at the end of January 2017, we are now fully focussed as a medical device company.
Revenue growth was in line with expectations and was achieved both internationally and domestically, and we are encouraged that the NHS continues to choose our products ahead of our competitors. We have had particularly good growth of our Critical Care products in Europe.
As we have previously indicated, we expected our revenue to grow and our profits to remain at similar levels to last year as we invest in our business. Our Operating Profit was in line with our expectations at £1.2 million (2017: £1.2million) with EBITDA1 improving by 6% from £1.4 million to £1.5 million. We will continue to invest in the areas of our business that fundamentally underpin our strategies for growth as we believe this is the best use of resources at this stage of the Group's development. Underlying diluted Earnings per Share ("EPS")2 is up 3% to 3.5 pence per share.
We have made significant progress in relation to the regulatory changes that are happening within the medical device industry. Last year, I mentioned that regulatory requirements are becoming more stringent in our industry and rightly so - medical devices need to be fundamentally safe as well as effective. The tightening of these regulations has led to some delays in new products coming to market. However, with the investment we have made in our people and across the business, we now have a more robust business management system to allow us to develop and launch new products which are compliant with the new regulatory requirements. We are in a strong position to benefit from this investment over the next two to three years.
In March we were pleased to be able to have Henry Smith MP open our new corporate head office in Crawley. The new 4,800 sq ft facility has improved areas for R&D and meeting space for customers and is close to Gatwick airport allowing for easy access for customers, suppliers and staff.
Employees
Yet again we are indebted to our staff who have made a significant contribution in a year of great challenge and immense change. To maintain revenue growth, as the Group has continued to invest and challenge its internal processes, is testament to the fantastic people we have in the Group. It is very difficult to grow a business without losing the ethos of the Group, but I am delighted to say that every one of the staff I have personally met is completely behind our corporate philosophy of putting the patient first. The drive to improve outcomes for patients is inherent in all our staff and it continues to propel our business forward.
We have attracted high calibre staff to join our team over the past year and we are seeing the benefits of this as we change the business processes to align with the new Regulatory and Quality Systems that we have to adhere to and to our plans for future growth.
Given the changes within the business I would like to give, on behalf of the entire Board, my sincere thanks to all our employees for their dedication throughout the year.
Outlook
At the end of the year we obtained market approval in the European Union for some exciting new products and we expect them to gain traction in their markets over the next couple of years. Some of these innovative and disruptive technologies may take longer to fully penetrate the market as an evidence base is created for their clinical impact. The early signs of acceptance are very good and give us an indication of their potential contribution to the success of the Group in the future.
Last year we continued to invest in our business and its core competencies, including increasing our R&D spend by over 40% to approximately 6% of revenue. We intend to continue to invest in R&D and regulatory expertise as we believe that this will stand us in good stead going forward to create market ready products more efficiently. We are evaluating the method and timing for us to penetrate the US market once our product offerings have gained clearance from the FDA (Food and Drug Administration).
The impact of Brexit, as with most companies, remains to be fully understood. Based upon general practice around the world we believe our products are unlikely to incur any trade tariffs, but clearly changes in import and export
1 Earnings before interest, tax, depreciation, amortisation and share based payments
2 EPS before significant prior year tax recoveries in 2018 and for 2017, before exceptional items
documentation and logistics could increase costs. We will continually monitor this and develop plans for our business as the situation clarifies.
As previously described the tougher regulatory environment will again slow the process of product launches however, as the year unfolds, we increasingly expect to turn this challenge into a competitive advantage. We expect to continue our growth trend in the coming year, although it will again be characterised by investment in product development and strengthening of our resources, enabling us to move through the next stages of expansion.
We are optimistic about the potential for our business over the next few years and, accordingly, plan to reinvest the growth in profits to benefit future years.
The underlying strength of the business is starting to show through improving EBITDA and we expect to show some progress in the coming year. In future years, as new products are launched we anticipate a favourable impact on margins.
Mark Abrahams
Chairman
24 April 2018
Operating and Financial Review
Our revenue grew by 8% during the year ended 31 January 2018 ("2018") to £15.5 million with good growth being achieved both domestically and internationally. Excluding revenue from the discontinued industrial business in 2017, the growth in 2018 was 9%.
Underlying EBITDA1 increased by 6% to £1.5 million (2017: £1.4 million). Operating profit was £1.20 million (2017: £1.16 million, before exceptional items) up 4% and marginally ahead of expectations. Operating margin for 2018 was 7.8%, slightly down on prior year (2017: 8.1%) as anticipated. Profit after tax was £1.2 million, up £0.9 million on 2017. Undiluted EPS was 4.0p per share (2017: 1.0p). Underlying diluted EPS2 was up 3% to 3.5p per share (2017: 3.4p).
Revenue
The overall performance of the Group was in line with expectations at £15.5 million up from £14.3 million in 2017.
In a year where the launch of in-house developed products was delayed due to increased regulatory requirements, it is pleasing to be able to deliver an 8% growth in revenue, with our sales resources focusing on the existing product portfolio. As previously reported, revenues were weighted towards the second half ("H2") with the first half ("H1") slightly up on H1 2017, whereas H2 revenues grew by 15%.
International revenue growth was 14%, partially boosted by exchange rate movements, with particularly strong growth in Europe and the Middle East. Domestic revenue growth was stronger than anticipated, being 6% up year on year, with sales of capital items within the Distributed product range performing well in the second half.
Critical Care
£11.1 million, +11% year on year
Our Critical Care sector grew strongly with Domestic revenue increasing by 4% and international revenue up 29%. The Domestic market is particularly important to us in our distribution model, but in the longer term the real growth will be attained internationally from our Inspiration Branded products. During this financial year we had good performances in both Europe and the Middle East. Revenue from our Technical Support is included within this sector and rose 3% year on year.
Operating Theatre
£1.7 million, -11% year on year
Our Operating Theatre business includes our own brand of surgical warming products. Revenue in this sector showed an anticipated reduction whilst we develop the product offerings around our upgraded patient warming system (which has been delayed due to the regulatory issues referred to above). Once regulatory clearance for the new products is obtained we expect to build the customer base and long-term revenue as the products are promoted globally.
Home Healthcare
£2.7 million, +12% year on year
Our parenteral feeding product range continues to perform well and we are pleased with the mix between capital and revenue items in this sector. In 2017 we reported Industrial products revenues of £0.1 million in this sector, which we have now discontinued.
1 Earnings before interest, tax, depreciation, amortisation and share based payments
2 EPS before significant prior year tax recoveries in 2018 and for 2017, before exceptional items
Gross Profit
Gross Profit at £6.8 million increased by 7% (2017: £6.4 million) with gross margin at 44%, broadly unchanged from the prior year. Revenue from Distributed products, which typically generate lower gross margins than our Inspiration Branded products, increased slightly to 42% of revenue (2017: 41%) or £6.5 million. Whilst growing by 7% to £6.9 million Inspiration Branded products were broadly the same at 45% of revenue with new product launches delayed for the reasons outlined above. Adverse exchange rate movements between Sterling and the Euro slightly reduced the gross margin on Distributed products.
Operating Expenses
Operating expenses increased year on year by £0.4 million or 7% to £5.6 million (2017: £5.2 million, excluding exceptional items), primarily due to additional investment in the management team as well as regulatory resources.
Exceptional Items
The Group had no exceptional items in 2018. The exceptional items reported in 2017 consist of £0.1 million of severance costs following the change of Group Finance Director and £0.6 million for the closure of the Rotherham facility and associated impacts.
Operating Profit
At £1.2 million Operating Profit was 4% above prior year with higher gross profit generated from the revenue growth offsetting the increased overhead investment.
Taxation
The Group has recorded an income tax credit of £21,000 (2017: £132,000 expense). This is net of tax credits for 2017 and 2016 amounting to £183,000 arising from revised computations. For more detail see note 3.
Earnings Per Share
EPS as reported was 4.0p per share (basic and diluted). Underlying diluted EPS was 3.5p per share, up 3% on 2017.
Cashflow
Cash and cash equivalents as at 31 January 2018 amounted to £2.1 million, down by £0.1 million from 2017. Net cash generated from operating activities was £1.0 million, £0.4 million higher than in 2017. During the year we had a net income tax receipt of £0.1 million with prior year recoveries more than offsetting current year payments on account.
Investing activities totalled £1.0 million, primarily capitalised research and development expenditure of £0.7 million on the three new products released towards the end of the year, plus the patient warming system, which has continued into the current financial year. These have led to the increase in the value of Intangible Assets to £1.2 million (2017: £0.5 million). Property, plant and equipment expenditure of £0.3 million includes the completion of the new Corporate Head Office in Crawley. During the year we took up an option to acquire further shares in Neuroprotexeon Ltd at a cost of £5,000; for more detail see note 7.
Reserves
At the AGM held on 30 June 2017, a capital reduction programme was approved and, following the necessary court hearings, this was completed in early August. Historical accumulated losses in the Company have now been eliminated.
Review of Business and Future Developments
On a Group basis the business review and future prospects are set out in the Chairman's Report above. The Board believes that overall the Annual Report and Consolidated Financial Statements are fair, balanced and understandable.
Share Price during the Year
The range of market prices during the year 1 February 2017 to 31 January 2018 was 53.0p to 72.0p and the mid-market price of the Company's shares at 31 January 2018 was 56.0p.
Mike Briant
Chief Financial Officer
24 April 2018
Consolidated Income Statement
for the year ended 31 January 2018
|
|
2018 |
2017 |
|
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
Revenue |
15,495 |
14,323 |
|
|
Cost of sales |
(8,709) |
(7,965) |
|
|
|
|
|
|
|
Gross profit |
6,786 |
6,358 |
|
|
Operating expenses |
(5,582) |
(5,913) |
|
|
|
|
|
|
|
Operating profit |
1,204 |
445 |
|
|
|
|
|
|
|
Analysed as: |
|
|
|
|
Operating profit before exceptional items |
1,204 |
1,163 |
|
|
Exceptional items |
- |
(718) |
|
|
|
|
|
|
|
Finance income |
- |
3 |
|
|
Finance costs |
(2) |
(4) |
|
|
|
|
|
|
|
Profit before tax |
1,202 |
444 |
|
|
Income tax income/(expense) |
21 |
(132) |
|
|
|
|
|
|
|
Profit for the year attributable to owners of the parent company |
1,223 |
312 |
|
|
|
|
|
|
|
Earnings per share, attributable to owners of the parent company |
|
|
|
|
Basic expressed in pence per share |
3.99p |
1.02p |
|
|
Diluted expressed in pence per share |
3.98p |
1.02p |
|
|
|
|
|
|
Consolidated Statement of Comprehensive Income
for the year ended 31 January 2018
|
|
2018 |
2017 |
|
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
Profit for the year |
1,223 |
312 |
|
|
Other comprehensive expense |
|
|
|
|
Items that may be reclassified to profit or loss |
|
|
|
|
|
|
|
|
|
Cashflow hedges |
(3) |
- |
|
|
|
|
|
|
|
Total other comprehensive expense for the year |
(3) |
- |
|
|
|
|
|
|
|
Total comprehensive income for the year |
1,220 |
312 |
|
|
|
|
|
|
Consolidated Statement of Financial Position
as at 31 January 2018
(Registered Number: 03587944) |
|
|
|
2018 |
2017 |
|
£'000 |
£'000 |
|
|
|
Assets |
|
|
Non-current assets |
|
|
Intangible assets |
1,209 |
535 |
Property, plant and equipment |
461 |
365 |
Investments |
111 |
106 |
|
|
|
|
1,781 |
1,006 |
|
|
|
Current assets |
|
|
Inventories |
560 |
778 |
Trade and other receivables |
3,066 |
2,491 |
Cash and cash equivalents |
2,086 |
2,165 |
|
|
|
|
5,712 |
5,434 |
|
|
|
Total assets |
7,493 |
6,440 |
|
|
|
Liabilities |
|
|
Current liabilities |
|
|
Trade and other payables |
(2,756) |
(2,909) |
Derivative financial liability |
(3) |
- |
Deferred income |
(328) |
(368) |
|
|
|
|
(3,087) |
(3,277) |
|
|
|
Non-current liabilities |
|
|
Deferred income |
(7) |
(25) |
Deferred tax liability |
(34) |
(13) |
|
|
|
|
(41) |
(38) |
|
|
|
Total liabilities |
(3,128) |
(3,315) |
|
|
|
Net assets |
4,365 |
3,125 |
|
|
|
Shareholders' equity |
|
|
Called up share capital |
3,067 |
3,067 |
Share premium account |
- |
9,929 |
Merger reserve |
- |
4,600 |
Reverse acquisition reserve |
(16,164) |
(16,164) |
Share based payment reserve |
20 |
- |
Other reserves |
(3) |
- |
Retained earnings |
17,445 |
1,693 |
|
|
|
Total equity attributable to owners of the parent company |
4,365 |
3,125 |
|
|
|
Consolidated and Company Statements of Changes in
Shareholders' Equity
|
|
|
|
|
Share |
|
|
|
|
|
|
Issued |
Share |
|
Reverse |
based |
|
|
|
|
|
|
share |
premium |
Merger |
acquisition |
payment |
Other |
Retained |
|
|
|
|
capital |
account |
reserve |
reserve |
reserve |
Reserves |
earnings |
Total |
||
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
||
|
|
|
|
|
|
|
|
|
|
|
At 1 February 2016 |
3,067 |
9,929 |
4,600 |
(16,164) |
- |
- |
1,381 |
2,813 |
|
|
Profit for the year and total |
|
|
|
|
|
|
|
|
|
|
comprehensive income |
- |
- |
- |
- |
- |
- |
312 |
312 |
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 January 2017 |
3,067 |
9,929 |
4,600 |
(16,164) |
- |
- |
1,693 |
3,125 |
|
|
Profit for the year |
- |
- |
- |
- |
- |
- |
1,223 |
1,223 |
|
|
Other comprehensive expense |
- |
- |
- |
- |
- |
(3) |
- |
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income/ |
|
|
|
|
|
|
|
|
|
|
(expense) for the year |
3,067 |
9,929 |
4,600 |
(16,164) |
- |
(3) |
2,916 |
4,345 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Transactions with owners in |
|
|
|
|
|
|
|
|
|
|
their capacity of owners |
|
|
|
|
|
|
|
|
|
|
Employee share scheme expense |
- |
- |
- |
- |
20 |
|
- |
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital reduction exercise: |
|
|
|
|
|
|
|
|
|
|
- Issue of B Shares to Capitalise Merger Reserve |
4,600 |
- |
(4,600) |
- |
- |
- |
- |
- |
|
|
- Cancellation of B Shares |
(4,600) |
- |
- |
- |
- |
- |
4,600 |
- |
|
|
- Cancellation of Share Premium Account |
- |
(9,929) |
- |
- |
- |
- |
9,929 |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total transactions with owners |
- |
(9,929) |
(4,600) |
- |
20 |
- |
14,529 |
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 January 2018 |
3,067 |
- |
- |
(16,164) |
20 |
(3) |
17,445 |
4,365 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Cash Flow Statement
for the year ended 31 January 2018
|
|
|
|
|
||||
|
2018 |
2017 |
|
|
||||
|
£'000 |
£'000 |
|
|||||
|
|
|
|
|
||||
Cash flows from operating activities |
|
|
|
|
||||
Cash generated from operations |
919 |
771 |
|
|
||||
Interest paid |
(2) |
(4) |
|
|
||||
Taxation received |
161 |
- |
|
|
||||
Taxation paid |
(126) |
(203) |
|
|||||
|
|
|
|
|
||||
Net cash generated from operating activities |
952 |
564 |
|
|
||||
|
|
|
|
|
||||
Cash flows from investing activities |
|
|
|
|
||||
Interest received |
- |
3 |
|
|||||
Purchase of property, plant and equipment |
(254) |
(313) |
|
|||||
Purchase of intangible assets |
(68) |
(58) |
|
|||||
Capitalised development costs |
(688) |
(327) |
|
|||||
Acquisition of investment |
(5) |
(6) |
|
|||||
|
|
|
|
|||||
Net cash used in investing activities |
(1,015) |
(701) |
|
|||||
|
|
|
|
|||||
Cash flows from financing activities |
|
|
|
|
||||
Finance leases |
(16) |
(17) |
|
|
||||
|
|
|
|
|||||
Net cash used in financing activities |
(16) |
(17) |
|
|||||
|
|
|
|
|||||
Net decrease in cash and cash equivalents |
(79) |
(154) |
|
|||||
|
|
|
|
|||||
Cash and cash equivalents at the beginning of the year |
2,165 |
2,319 |
|
|
||||
|
|
|
|
|
||||
Cash and cash equivalents at the end of the year |
2,086 |
2,165 |
|
|
||||
|
|
|
|
|
||||
|
|
|
|
|
|
|||
The movement in total liabilities for financing activities solely relates to the cash flows for finance leases.
1 Accounting Policies
Inspiration Healthcare Group plc (the Company) is a public limited company incorporated in England and Wales (registration number 03587944) and domiciled in England. The Company's registered address is Unit 2, Satellite Business Village, Crawley, West Sussex, RH10 9NE and the registered company number is 03587944. The Company's ordinary shares are traded on the AIM Market of the London Stock Exchange plc.
The principal activities of Inspiration Healthcare Group plc and its subsidiaries (together, the "Group") continue to be the sale, service and support of critical care equipment to the medical sector including hospitals.
Basis of preparation
The principal accounting policies adopted in the preparation of these financial statements are set out below. These policies have been consistently applied unless otherwise stated.
There is no ultimate parent company.
Going concern basis
On the basis of current financial projections and available funds and facilities, the Directors are satisfied that the Group has adequate resources to continue in operation for the foreseeable future and, therefore, consider it appropriate to prepare the financial statements on the going concern basis. Further information on the group's cash resources is given in note 8.
Alternative financial measures
In the reporting of its financial performance, the Group uses certain measures that are not defined under IFRS, the Generally Accepted Accounting Principles (GAAP) under which the Group reports. The Directors believe that these non-GAAP measures assist with the understanding of the performance of the business. These non-GAAP measures are not a substitute for, or superior to, any IFRS measures of performance but they have been included as the Directors consider them to be an important means of comparing performance year-on-year and they include key measures used within the business for assessing performance.
2 Revenue
Geographical analysis of revenue for the years ended 31 January 2018 and 31 January 2017 is as follows:
|
|
|
|
|
|
|
|
2018 |
2017 |
|
|
|
£'000 |
£'000 |
|
|
|
|
|
UK |
|
|
10,338 |
9,770 |
Europe |
|
|
3,143 |
2,728 |
Asia Pacific |
|
|
352 |
438 |
Middle East & Africa |
|
|
795 |
424 |
Americas |
|
|
867 |
963 |
|
|
|
|
|
Total |
|
|
15,495 |
14,323 |
|
|
|
|
|
Significant categories of revenue |
|
|
|
|
|
|
|
2018 |
2017 |
|
|
|
£'000 |
£'000 |
|
|
|
|
|
Goods sold |
|
|
13,661 |
12,543 |
Services |
|
|
1,834 |
1,780 |
|
|
|
|
|
|
|
|
15,495 |
14,323 |
|
|
|
|
|
No single customer accounted for more than 10% of revenue.
3 Taxation
|
|
|
|
|
(a) Analysis of tax charge for the year |
|
|
|
|
2018 |
2017 |
|
|
£'000 |
£'000 |
|
|
|
|
|
Domestic current year tax |
|
|
|
UK corporation tax - |
|
|
|
current year |
145 |
153 |
|
prior year adjustment |
(187) |
(40) |
|
|
|
|
|
Total current tax (credit)/expense |
(42) |
113 |
|
|
|
|
|
Deferred tax |
|
|
|
origination and reversal of temporary timing differences |
17 |
23 |
|
prior year adjustment |
4 |
(4) |
|
|
|
|
|
Total deferred tax |
21 |
19 |
|
|
|
|
|
Tax (credit)/expense on profit on ordinary activities |
(21) |
132 |
|
|
|
|
(b) Factors affecting tax charge for the year
The tax assessed for the year is lower (2017: higher) than the standard rate of corporation tax in the UK 19.16% (2017: 20%) as explained below:
|
2018 |
2017 |
|
£'000 |
£'000 |
|
|
|
Profit on ordinary activities before taxation |
41,202 |
444 |
Tax using the effective UK corporation tax rate of 19.16% (2017: 20%) |
230 |
89 |
Effects of: |
|
|
Non-deductible expenses |
9 |
133 |
Tax losses utilised for research and development claim |
- |
10 |
Additional deduction for research and development |
(77) |
(52) |
Adjustments to tax charge in respect of prior years |
(183) |
(44) |
|
(21) |
136 |
Research and development tax credit - current year |
- |
(4) |
Total tax (credit)/charge |
(21) |
132 |
The Research and Development Expenditure Credit (RDEC) scheme for large companies became compulsory from 1 April 2016. The RDEC provides relief against the corporation tax liability for the company of 11% on the amount of qualifying R&D expenditure.
Changes to the UK corporation tax rates were announced as part of the Chancellor's Budget on 16 March 2016. The change announced was to reduce the main rate of corporation tax to 17% from 1 April 2020.
As the change to 17% had been substantively enacted by the balance sheet date, deferred taxes at the balance sheet date have been measured using these enacted tax rates and reflected in these financial statements.
(c) Factors that may affect future tax charges
The group has gross unused losses estimated at £7,596,000. Brought forward losses transferred to the Group due to the reverse acquisition amount to £7,596,000 and are potentially available for relief against future trading profits.
4 Earnings per ordinary share
Basic earnings per share for the year is calculated by dividing the profit attributable to ordinary shareholders for the year after tax by the weighted average number of shares in issue.
Basic diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares in issue to assume conversion of all potential dilutive ordinary shares.
|
2018 |
2017 |
|
£'000 |
£'000 |
|
|
|
Profit |
|
|
Profit attributable to equity holders of the company |
1,223 |
312 |
Exceptional items |
- |
718 |
|
|
|
Numerator for adjusted earnings per share calculation |
1,223 |
1,030 |
|
|
|
The weighted average number of shares in issue and the diluted weighted average number of shares in issue were as follows:
|
2018 |
2017 |
|
|
|
Shares |
|
|
Weighted average number of ordinary shares in issue during the year |
|
|
for the purposes of basic earnings per share |
30,667,548 |
30,667,548 |
Dilutive effect of potential Ordinary shares: |
|
|
share options |
66,449 |
- |
|
|
|
Diluted weighted average number of shares in issue during the year |
|
|
for the purposes of diluted earnings per share |
30,733,997 |
30,667,548 |
|
|
|
The number of share options have been pro-rated for the time they have been in place.
The basic and diluted earnings per share for the year are as follows:
|
Basic |
Diluted |
Basic |
Diluted |
|
|
|
|
|
|
2018 |
2018 |
2017 |
2017 |
|
pence |
pence |
pence |
pence |
|
|
|
|
|
Earnings per share |
3.99 |
3.98 |
1.02 |
1.02 |
|
|
|
|
|
The underlying basic and diluted earnings per share for the year are as follows:
|
Basic |
Diluted |
Basic |
Diluted |
|
|
|
|
|
|
2018 |
2018 |
2017 |
2017 |
|
pence |
pence |
pence |
pence |
|
|
|
|
|
Underlying earnings per share |
3.47 |
3.46 |
3.36 |
3.36 |
|
|
|
|
|
An underlying earnings per share and a underlying diluted earnings per share have also been calculated as in the opinion of the Directors this will allow shareholders to gain a clearer understanding of the trading performance of the Group. These underlying earnings per share exclude:
• Significant prior year tax recoveries
• Exceptional items
5 Intangible assets
|
|
|
|
|
|
|
|
|
|
Development |
Intellectual |
Software |
|
|
|
|
|
costs |
property |
costs |
Goodwill |
Total |
|
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
|
Cost |
|
|
|
|
|
|
|
At 1 February 2016 |
129 |
661 |
227 |
378 |
1,395 |
|
|
Capitalised in the year |
327 |
- |
58 |
- |
385 |
|
|
|
|
|
|
|
|
|
|
At 1 February 2017 |
456 |
661 |
285 |
378 |
1,780 |
|
|
|
|
|
|
|
|
|
|
Capitalised in the year |
688 |
- |
68 |
- |
756 |
|
|
Disposals in the year |
(126) |
(385) |
- |
- |
(511) |
|
|
|
|
|
|
|
|
|
|
At 31 January 2018 |
1,018 |
276 |
353 |
378 |
2,025 |
|
|
|
|
|
|
|
|
|
|
Amortisation |
|
|
|
|
|
|
|
At 1 February 2016 |
127 |
622 |
26 |
378 |
1,153 |
|
|
Charge in the year |
1 |
33 |
58 |
- |
92 |
|
|
|
|
|
|
|
|
|
|
At 1 February 2017 |
128 |
655 |
84 |
378 |
1,245 |
|
|
|
|
|
|
|
|
|
|
Charge in the year |
7 |
5 |
70 |
- |
82 |
|
|
Disposals in the year |
(126) |
(385) |
- |
- |
(511) |
|
|
|
|
|
|
|
|
|
|
At 31 January 2018 |
9 |
275 |
154 |
378 |
816 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
|
At 31 January 2018 |
1,009 |
1 |
199 |
- |
1,209 |
|
|
|
|
|
|
|
|
|
|
At 31 January 2017 |
328 |
6 |
201 |
- |
535 |
|
|
|
|
|
|
|
|
|
6 Property, plant and equipment
|
|
|
|
|
|
|
|
|
|
Plant, |
|
|
|
|
|
Fixtures |
machinery, |
|
|
|
Leasehold |
and |
office |
Motor |
|
|
|
|
improvements |
fittings |
equipment |
vehicles |
Total |
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
Cost |
|
|
|
|
|
|
At 1 February 2016 |
5 |
269 |
978 |
33 |
1,285 |
|
Additions in the year |
221 |
1 |
91 |
- |
313 |
|
Disposals in year |
- |
(6) |
(76) |
- |
(82) |
|
|
|
|
|
|
|
|
At 1 February 2017 |
226 |
264 |
993 |
33 |
1,516 |
|
|
|
|
|
|
|
|
Additions in the year |
41 |
9 |
173 |
31 |
254 |
|
Disposals in year |
- |
(214) |
(302) |
(23) |
(539) |
|
|
|
|
|
|
|
|
At 31 January 2018 |
267 |
59 |
864 |
41 |
1,231 |
|
|
|
|
|
|
|
|
Depreciation |
|
|
|
|
|
|
At 1 February 2016 |
4 |
260 |
828 |
27 |
1,119 |
|
Charge in the year |
2 |
2 |
102 |
6 |
112 |
|
Disposals in year |
- |
(4) |
(76) |
- |
(80) |
|
|
|
|
|
|
|
|
At 1 February 2017 |
6 |
258 |
854 |
33 |
1,151 |
|
|
|
|
|
|
|
|
Charge in the year |
29 |
2 |
114 |
3 |
148 |
|
Disposals in year |
- |
(214) |
(292) |
(23) |
(529) |
|
|
|
|
|
|
|
|
At 31 January 2018 |
35 |
46 |
676 |
13 |
770 |
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 January 2018 |
232 |
13 |
188 |
28 |
461 |
|
|
|
|
|
|
|
|
At 31 January 2017 |
220 |
6 |
139 |
- |
365 |
|
|
|
|
|
|
|
|
Depreciation charged for the financial year is included within cost of sales and operating expenses in the Consolidated Statement of Comprehensive Income.
7 Investments
|
£'000 |
|
|
Cost |
|
At 1 February 2017 |
106 |
Additions |
5 |
|
|
At 31 January 2018 |
111 |
Net Book Value |
|
At 31 January 2018 |
111 |
|
|
At 31 January 2017 |
106 |
|
|
The Group is an investor in Neuroprotexeon Limited, a drug device technology company which is pioneering the use of the inert gas, Xenon, as a neuro-protectant.
During the year the Group has further invested £5,000 taking the investment to £111,000 in aggregate in return for a holding of 10.0% (8.7% on a fully diluted basis taking into account share options and loan conversion rights of other investors) at 31 January 2018.
8 Cash and cash equivalents
Cash and cash equivalents comprise solely of cash at bank and cash in hand held by the Group.
Included within cash and cash equivalents is a £143,000 security deposit relating to a rolling two year rent on the manufacturing facility at Rotherham. The Group's lease ended during the year and the deposit was released on 21 February 2018.
The carrying amounts of the Group's cash and cash equivalents are denominated in the following currencies:
|
|
|
|
2018 |
2017 |
|
£'000 |
£'000 |
|
|
|
Pounds sterling |
1,567 |
1,715 |
Euro |
280 |
77 |
US Dollars |
236 |
373 |
JPY |
3 |
- |
|
|
|
|
2,086 |
2,165 |
|
|
|
9 Note to the Consolidated Statement of Cash Flows
|
|
|
|
|
|
|
2018 |
2017 |
|
|
|
|
£'000 |
£'000 |
|
||
|
|
|
|
|
|
Profit before taxation |
1,202 |
444 |
|
|
|
Adjustments for: |
|
|
|
|
|
Net finance costs |
2 |
1 |
|
|
|
Depreciation and amortisation |
230 |
204 |
|
|
|
Employee share scheme expense |
20 |
- |
|
|
|
Loss on disposal of tangible asset |
10 |
2 |
|
||
Decrease in inventories |
218 |
2 |
|
||
(Increase) in trade and other receivables |
(575) |
(461) |
|
||
(Decrease)/Increase in trade and other payables |
(130) |
598 |
|
|
|
(Decrease) in deferred income |
(58) |
(19) |
|
|
|
|
|
|
|
|
|
Cash generated from operations |
919 |
771 |
|
|
|
Forward looking statements
Certain statements contained in this document constitute forward-looking statements. Such forward-looking statements involve risks, uncertainties and other factors which may cause the actual results, performance or achievements of Inspiration Healthcare Group plc to be materially different from any future results, performance or achievements expressed or implied by such statements. Such risks, uncertainties and other factors include, among others: general economic conditions and business environment.
Annual Report
A further announcement will be made when the 2018 Annual Report and Financial Statements is available on the Company's website (www.inspiration-healthcare.com) and copies are sent to shareholders.