Preliminary Year End Results
Stem Cell Sciences plc
26 February 2008
Press Release
Stem Cell Sciences
PRELIMINARY RESULTS FOR THE YEAR ENDED 31ST DECEMBER 2007
("Stem Cell Sciences", "SCS", "the Company")
26th February 2008
Stem Cell Sciences plc, a company focused on the commercialisation of stem cells
and stem cell technologies, announced today preliminary results for the year
ended 31st December 2007.
Highlights
•Major licensing deal with Merck & Co., Inc. for the use of novel mouse
neural stem cell technology to for research use providing SCS a signing fee
and milestone payments.
•Signing of a diabetes contract research agreement with a major
biopharmaceutical company to validate its suite of cell processing
technologies for the scaled, automated production of human embryonic stem
cells (ES) and demonstrate the bulk production of cells relevant for
diabetes research at the SCS' Cambridge production facility.
•Launch of HEScGRO animal component-free medium for human embryonic stem
cell (hES) research by Millipore Corporation under royalty paying license
from SCS.
•Successful, over-subscribed secondary listing on the Australian Stock
Exchange raising AU$12.4 million (£4.94 million) in April.
•Securing EU funding for NEUROscreen, a programme that aims to discover
new CNS disease drug candidates. Of a total grant of €2.4 million over 3
years, approximately €0.42 million to SCS.
•Licensing-in of several new technologies including:
- ROCK (Rho-associated kinase) inhibitors to block cell death during
transfer and scale-up from The Institute of Physical and Chemical
Research of the RIKEN Centre for Developmental Biology (Kobe, Japan);
- Novel human muscle cells from the San Raffaele Scientific Institute (
Milan, Italy) for drug discovery and toxicology applications;
•Granting of a broad US patent covering all methods of purifying any type
of mammalian stem cell (adult and embryonic) via any introduced gene.
•Appointment of seasoned CEO, Dr Alastair Riddell in November.
•Initiation of restructuring programme starting with the divestment of
shares in SCS KK. Rights to commercialise all technology previously licensed
to SCS KK have been returned. Also licensed their neural stem (NS) cell
technology, for both research and stem-cell based therapies on a global
basis.
Financial Highlights
•Turnover £0.6 million (2006: £0.7 million)
•Gross profit £0.5 million (2006: £0.6 million)
•Net loss £3.5 million (2006: £2.7 million)
•Loss per share of 11.6p (2006: 12.2p)
•Cash balance of £3.6 million at 31st December 2007 (2006: £2.5 million)
Alastair Riddell, CEO of SCS, commenting on 2007 and the outlook for 2008, said:
"The changes we started to implement in 2007 are the catalyst for significant
change in 2008, both in terms of business performance and operations. We believe
strongly that revenue growth can be achieved by focused marketing of our stem
cell product lines and technologies. We shall also actively prosecute our
extensive IP portfolio. As announced recently, we have implemented an operations
rationalisation and restructuring programme that will result in significant cost
savings in the immediate future. We look forward to 2008 as a transformational
and successful year for SCS."
- Ends -
For further information, please contact:
Stem Cell Sciences
Alastair Riddell, CEO
+44 (0)1223 499160
Halsin Partners
Michael Sinclair, Director
+44 (0)20 7084 5955
Talk Biotech (Australia)
Fay Weston
+61 4 2220 6036
Notes to Editors
Stem Cell Sciences plc (SCS, AIM:STEM, ASX:STC) in a leading provider of cells
and cell culture media to the burgeoning stem cell research market. The
successful application of stem cells in both research and clinical applications
is the reproducible supply of pure, fully characterised stem cells and stem
cell-derived specialised cells such as nerves and muscle. By providing these
products, to the life sciences industry and academia for use in basic research
and drug discovery, Stem Cell Sciences has multiple potential revenue streams.
Stem Cell Sciences has multiple industry collaborations, including Millipore
Corporation for the marketing and distribution of HEScGROTM, its serum free
media for the growth of human embryonic stem cells and Merck & Co for the use of
mouse neural stem cell technology for research applications.
To access cutting edge technologies on a rapid and on-going basis, Stem Cell
Sciences has built an exceptional network of highly interactive collaborations
with academic centres of excellence in the stem cell field. These collaborations
have been the source of our founding technologies and continue to provide an
expanding pipeline of products and intellectual property that are central to the
Company's strategy and success.
For further information on the company please visit: www.stemcellsciences.com
Chairman's Statement
Action and Decisiveness are appropriate descriptors of Stem Cell Sciences (SCS)
today. We are in the midst of implementing steps focused on strengthening the
Company for both short and long-term shareholder value. The performance of the
Company on our respective AIM and ASX stock markets has been disappointing and
we are focused and committed to improving our commercial execution and
operational performance, achieving improved shareholder value. That is the
commitment we have to you...our valued investors.
This year, as you already may know, we have taken decisive actions to reshape
our Company for growth and value development. We have sharpened our focus and as
you read this year's annual report, I believe you will share our optimism and
enthusiasm regarding the future performance and success of Stem Cell Sciences.
During 2007, the Board conducted a strategic review of the Company to determine
how best to proceed in a more commercial orientated manner. This resulted in the
appointment of Dr Alastair Riddell as CEO and Executive Director, and the
transition Dr Peter Mountford into a position where his technical expertise can
be successfully leveraged accordingly. Dr Riddell has extensive experience in
building and running biotechnology companies. Following a complete review of
operations, Dr Riddell and the Board implemented a comprehensive restructuring
programme that was announced recently. We believe that these measures provide
secure foundations for the future success of SCS.
During 2007, SCS continued to build and invest in our stem cell technological
leadership. In particular, we continued our core strategy of identifying new and
emerging science that can be leveraged into both current and future commercial
stem cell product offerings. A key achievement in this area was the licensing of
ROCK (Rho-associated kinase) inhibitors from the RIKEN Centre in Japan. These
compounds, when added to stem cell media, increase the robustness of cells
allowing the large-scale automated production needed for industrial research and
clinical applications, an important step forward. SCS now holds a worldwide
license for the use of this technology.
Our commercial development was recognised in 2007 reflected in agreements with
Merck & Co for use of our mouse neural stem (NS) cell technology for research
use and a large pharma partner in the diabetes field. The cells and technology
for these collaborations originate from our new, state of the art automated
production facility in Cambridge that was opened in December 2006. Such progress
in this new part of our operation provides confidence of future success in this
area. SCS also secured an innovative collaboration with the Myelin Repair
Foundation, which will hopefully lead to new advances in CNS research,
particularly in multiple sclerosis.
A major event for the Company during 2007 was our successful stock exchange
listing in Australia (ASX:"STC"). The support received by the investment
community there has been highly satisfying and appreciated.
We believe one of our most important tasks is not just to ensure a strong
current performance, but at the same time to create the conditions for long-term
success. Last year we took a major stride in that direction - in the interest of
the company, our employees and, of course, our stockholders.
In closing, I would like to thank you on behalf of the Board for your trust and
your support. I would also like to thank Jeremy Scudamore, a fellow board member
for his dedication and service as a Non-Executive Director to SCS. Jeremy
retired from the board in January 2008.
As a Board, we are focused and committed to ensuring improvement in the value of
your investment, delivering value to our customers and providing an exciting
opportunity for employees to develop their careers. It is an honour to be a part
of the many new and exciting developments underway at Stem Cell Sciences. I and
the other members of the Board appreciate your continued support and look
forward to updating you on our continued progress and results. Thank you.
David A. Dodd, Chairman 25th February 2008
Chief Executive's Review
I was appointed by the Board at the end of November to guide the company through
a turnaround in performance. I conducted my review in November and December and
made recommendations for significant changes in the structure and organisation
of the company, which were accepted. I have also engaged the new management team
in compiling a business plan for 2008 and 2009 that will see the company's
growth and development to a more sustainable, commercially orientated and
exciting future.
The principal objectives for the company this year are to increase revenues,
reduce costs, generate shareholder confidence and significantly increase
shareholder value.
In order to improve operational efficiency and reduce costs I decided to
concentrate our administration and UK research in Cambridge. We move into new
premises adjacent to our existing site on Babraham Research Campus in March.
Subsequent to the year end we announced that we are closing the Edinburgh
facility. Melbourne continues as a research centre of excellence. Several senior
positions have also been made redundant and we move forward with a simpler, more
cost effective structure. The cost saving from these changes are significant and
will benefit the income statement over the next two years by more than £1
million.
The revenue generating areas for growth fall into three categories and
demonstrate the company's focus on the use of stem cells in drug discovery and
in developing the exciting new field of regenerative medicine. We intend to make
full use of the company's expertise and intellectual property built up over the
last 14 years in this endeavour. Our first objective is to secure at least one
major pharmaceutical research collaboration this year. This is likely to be in
assisting the partner in its search for small molecules that may play a role in
assisting cell regeneration and in developing cell based therapies for the
future. Our second objective is to pursue the value existing in our extensive
and fundamental intellectual property in the stem cell field. We are already
identifying companies and institutions using our technology without the freedom
to operate under a licence and will be seeking licences from them. Our third
objective is to realise the strategic value of our specialist stem cell media
business. This will most probably be with a company specialising in the
manufacture, distribution and sales of such material. We intend to retain a
carried interest in this business and will continue to develop new media for the
partner.
In research, the company has some potentially valuable early work in genetically
engineered rats (taking place in Melbourne) and in the exciting field of the
reprogramming of adult cells into stem cells, obviating the need for the use of
embryonic cells in regenerative medicine. Dedicated teams have clear sets of
objectives in these areas.
2007 was a challenging year for the company but I am confident that the actions
I have already taken and the plans for the next two years will set the company
on a more secure and productive path. We aim to be in the vanguard of this
exciting area of discovery that has the potential to revolutionise the medical
treatment of major diseases for which current therapies are problematic or
non-existent. Our deal with a major pharmaceutical company announced in December
will assist that company in its search for new treatments for diabetes and our
recently announced collaboration with the Myelin Repair Foundation could pave
the way for new treatments for multiple sclerosis.
Finally, it is important for our investors and collaborators to know that all of
our cells are derived from fully informed and consented donors, these cells were
obtained with no financial inducement and with permission specifically for
research and commercialisation purposes. We will continue to maintain the
highest ethical stance in this sensitive area of medical research.
Alastair Riddell, CEO 25th February 2008
CONSOLIDATED BALANCE SHEET AS AT 31 DECEMBER 2007 2007 2006
£'000 £'000
ASSETS
Non-current assets
Property, plant and equipment 516 656
Intangible assets 290 221
Investment in equity accounted investees - 284
----------- ------------
Total non-current assets 806 1,161
----------- ------------
Current assets
Trade and other receivables 333 584
Current tax assets 133 62
Cash and cash equivalents 3,607 2,463
----------- ------------
Total current assets 4,073 3,109
----------- ------------
Total assets 4,879 4,270
----------- ------------
LIABILITIES
Non-current liabilities
Deferred income (77) (111)
----------- ------------
Current liabilities
Trade and other payables (669) (1,099)
Deferred income (148) (43)
----------- ------------
Total current liabilities (817) (1,142)
----------- ------------
Total liabilities (894) (1,253)
----------- ------------
Net assets 3,985 3,017
=========== ============
EQUITY
Share capital 335 223
Share premium 6,536 2,297
Capital redemption reserve 10,928 10,928
Foreign exchange reserve (110) (119)
Merger reserve (1,248) (1,248)
Retained deficit (12,456) (9,064)
----------- ------------
Total equity attributable to equity holders of the
company 3,985 3,017
=========== ============
CONSOLIDATED INCOME STATEMENT FOR THE YEAR ENDED 31 DECEMBER 2007
2007 2006
£'000 £'000
Revenue 593 742
Cost of sales (108) (157)
----------- -----------
Gross profit 485 585
Other income 258 367
Administrative expenses (2,980) (2,505)
Research and development expenses (1,335) (1,055)
----------- -----------
Loss from operating activities (3,572) (2,608)
----------- -----------
Finance income 230 178
Finance expenses (4) -
----------- -----------
Net finance income 226 178
----------- -----------
Share of loss of equity accounted investee (294) (468)
Gain on dilution of equity accounted associate - 126
----------- -----------
Loss before income tax (3,640) (2,772)
Income tax credit 133 62
----------- -----------
=========== ===========
Loss for the year attributable to (3,507) (2,710)
equity holders of the company
=========== ===========
Loss per share
Basic (11.6)p (12.2)p
Diluted (11.6)p (12.2)p
CONSOLIDATED CASH FLOW STATEMENT FOR THE YEAR ENDED 31 DECEMBER 2007
2007 2006
£'000 £'000
Cash flows from operating activities
Loss for the year (3,507) (2,710)
Adjustments for:
Depreciation 178 91
Amortisation 39 20
Capitalised development costs (108) (162)
Deferred income released (123) (18)
Amounts provided against investment - -
Finance income (230) (178)
Finance expense 4 -
Share of loss of equity accounted investee 294 468
Gain on dilution of equity accounted - (126)
investee
Effect of changes in foreign exchange (10) -
rates
Equity settled share based payment 115 130
transactions
Income tax income (133) (62)
------------ -----------
(3,481) (2,547)
Decrease/(increase) in trade and other 277 (633)
receivables
(Decrease)/increase in trade and other (430) 612
payables ------------ -----------
(3,634) (2,568)
Interest paid (4) -
Income taxes received 62 121
------------ -----------
Net cash used in operating activities (3,576) (2,447)
------------ -----------
Cash flows from investing activities
Interest received 204 152
Acquisition of plant and equipment (34) (636)
Grant income received 194 172
------------ -----------
Net cash from / (used in) investing 364 (312)
activities ------------ -----------
Cash flows from financing activities
Proceeds from issue of share capital 4,351 -
------------ -----------
Net cash from financing activities 4,351 -
------------ -----------
Net increase/(decrease) in cash and cash 1,139 (2,759)
equivalents
Cash and cash equivalents at start of year 2,463 5,227
Effect of foreign exchange rate changes 5 (5)
------------ -----------
Cash and cash equivalents at end of year 3,607 2,463
============ ===========
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 31 DECEMBER 2007
Attributable to equity holders of the company
GROUP Share Share Capital Foreign Merger Retained Total
premium redemption exchange reserve deficit
reserve reserve
capital equity
£'000 £'000 £'000 £'000 £'000 £'000 £'000
Balance at 1
January 2006 11,151 2,297 - - (1,248) (6,484 5,716
Total income
and expense
recognised
directly in
equity being
exchange
differences
arising on
translation of
overseas
operations - - - (119) - - (119)
Loss for the
period - - - - - (2,710 (2,710)
-------- -------- --------- -------- -------- -------- -------
Total
recognised
income and
expense for
the period - - - (119) - (2,710) (2,829)
-------- -------- --------- -------- -------- -------- -------
Share based
payments - - - - - 130 130
Capital
reconstruction(10,928) - 10,928 - - - -
-------- -------- --------- -------- -------- -------- -------
Balance at 31
December 2006 223 2,297 10,928 (119) (1,248) (9,064) 3,017
-------- -------- --------- -------- -------- -------- -------
Total income
and expense
recognised
directly in
equity being
exchange
differences
arising on
translation of
overseas
operations - - - 9 - - 9
Loss for the
period - - - - - (3,507) (3,507)
-------- -------- --------- -------- -------- -------- -------
Total
recognised
income and
expense for
the period - - - 9 - (3,507) (3,498)
-------- -------- --------- -------- -------- -------- -------
Share based
payments - - - - - 115 115
Issue of share
capital 112 4,239 - - - - 4,351
-------- -------- --------- -------- -------- -------- -------
Balance at 31
December 2007 335 6,536 10,928 (110) (1,248) (12,456) 3,985
======== ======== ========= ======== ======== ======== =======
Notes to the Preliminary Announcement
1. Financial information
This preliminary announcement contains the financial information of the Stem
Cell Sciences plc (the "Company") and its subsidiaries (together referred to as
the "Group") for the year ended 31 December 2007.
This financial information is extracted from the consolidated financial
statements of the Group prepared under International Financial Reporting
Standards as adopted by the EU ("adopted IFRSs") for the first time and
therefore IFRS 1 "First-time adoption of International Financial Reporting
Standards" has been applied. An explanation of the transition to adopted IFRS is
provided in note 5 below. The Group's transition date to IFRS is 1 January 2006
and the Group prepared its opening balance sheet at that date in accordance with
IFRSs effective at 31 December 2007 except as specified below. In preparing the
financial statements the Group applied mandatory exceptions and certain of the
optional exemptions available in IFRS 1 from the full retrospective application.
This preliminary announcement was authorised by the Board on 25 February 2008
The financial information set out in this announcement for the years ended 31
December 2007 and 2006 does not constitute the Group's statutory accounts for
these years within the meaning of Section 240 of the Companies Act 1985. The
statutory accounts for 2006, which were prepared under UK GAAP, have been
delivered to the Registrar of Companies, and those for 2007, prepared under
accounting standards adopted by the EU will be delivered in due course.The
auditors have reported on those financial statements. The auditors' reports were
(i) unqualified; (ii) included references to matters to which the auditors drew
attention by way of emphasis without qualifying their reports; and (iii) did not
contain statements under section 237(2) or (3) of the Companies Act 1985. In the
2007 financial statements the auditors' report contains an emphasis of matter
concerning going concern and capitalised development expenditure. In the 2006
financial statements their report contained an emphasis of matter concerning
going concern and the carrying value of an investment in an associate.
2. Basis of preparation
Going concern
The financial statements are prepared on a going concern basis which the
directors believe to be appropriate for the following reasons.
The Group is involved in the research, development and commercialisation of stem
cells and stem cell technology. At this stage of its development it has limited
revenues arising from licensing arrangements, contract research and product
sales and its costs exceed its revenue. The Group will continue to absorb cash
until its products are commercialised.
The Group's current cash resources are forecast by the directors as being
sufficient to enable it to continue to trade for the foreseeable future. However
the projections include revenues which are not certain and which significantly
exceed those received in previous years. The Directors are currently in the
process of talking with prospective licensing partners and other customers and
have a reasonable expectation that these discussions will be successful. If the
revenue remains consistent with previous years the Directors forecast that the
Group's cash resources will be used by March 2009.
While there can be no certainty that the forecast revenues will be generated,
the Directors are of the opinion that, taking into account existing cash
resources available to the Group, sufficient revenue will be generated to enable
the Group to continue to trade for at least twelve months from the date of
approval of these financial statements. If the revenue generation is later than
anticipated the Directors would take appropriate steps to reduce the level of
cash outflow.
However, as noted there can be no certainty in relation to these matters, which
may cast significant doubt on the group's ability to continue as a going concern
and doubt over the recoverability of capitalised development expenditure. The
group may therefore, be unable to continue realising its assets and discharging
its liabilities in the normal course of business but the financial statements do
not include any adjustments that would result from the going concern basis of
preparation being inappropriate.
The financial information set out in this announcement has been prepared on the
historical cost basis and in accordance with International Financial Reporting
Standards and their interpretations as adopted by the European Union ("adopted
IFRS").
3. Significant accounting policies
Revenue
Revenue represents amounts receivable from product sales, collaborative research
agreements and license fees net of sales related taxes.
Revenue is recognised when there is evidence of an agreement, delivery of the
product has occurred and the selling price is determined. No revenue is
recognised if there are significant uncertainties regarding recovery of the
consideration due, associated costs or the possible return of products.
a) Product sales are recognised as revenue when the
significant risks and rewards of ownership have been transferred to the buyer.
b) Fees for collaborative research are deferred and recognised
over the period of the agreement
c) Revenue is recognised immediately in respect of licensed
technology once all significant performance obligations have been met.
Intangible assets
Research and development
Expenditure on research activities undertaken with the prospect of gaining new
scientific or technical knowledge and understanding, is recognised in the income
statement when incurred.
Development activities involve a plan or design for the production of new or
substantially improved products and processes. An internally-generated
intangible asset arising from the Group's development expenditure is recognised
only if all of the following conditions are met:
• an asset is created that can be identified (such as new processes);
• there is an intention to complete and use the intangible asset;
• it is probable that the asset created will generate future economic
benefits;
• the development cost of the asset can be measured reliably;
• the product or process is technically and commercially feasible; and
• sufficient resources are available to complete the development and to
either sell or use the asset.
Development costs recognised as intangible assets are amortised over their
expected useful lives.
Where no internally-generated intangible asset can be recognised, development
expenditure is recognised as an expense in the period in which it is incurred.
Research and development costs include personnel charges in respect of persons
working wholly or exclusively on process or product development.
4. Loss per share
Basic and diluted loss per share
The calculation of basic loss per share at 31 December 2007 was based on the
loss attributable to ordinary shareholders of £3,507,000 (2006: £2,710,000) and
a weighted average number of ordinary shares outstanding during the year ended
31 December 2007 of 30,351,000 (2006: 22,301,000), calculated as follows:
2007 2006
(000) (000)
Issued ordinary shares at 1 January 22,301 22,301
Effect of shares issued in April 2007 8,050 -
----------- --------
Weighted average number of ordinary shares at 31 December 30,351 22,301
=========== ========
The loss attributable to ordinary shares and the number of ordinary shares for
the purpose of calculating the diluted earnings per share are identical to those
used for basic earnings per share. The exercise of share options would have the
effect of reducing the loss per share and consequently is not taken into account
in the calculation for diluted loss per share.
At 31 December 2007 there were 2,736,200 (2006: 1,833,788) options outstanding
with an average exercise price of £0.47 (2006: £0.50) which are not included in
the calculation of diluted earnings per share because they are anti-dilutive at
those dates.
5. Explanation of transition to IFRSs
This is the first year that the Company has presented its financial statements
under IFRSs. The following disclosures are required in the year of transition.
The last financial statements under UK GAAP were for the year ended 31 December
2006 and the date of transition to IFRSs was therefore 1 January 2006.
Reconciliation of consolidated income statement for year end 31 December 2006
UK GAAP IAS 38 Restated under
IFRS
£'000 £'000 £'000
Revenue 742 - 742
Cost of sales (157) - (157)
------------- ----------- --------------
Gross profit 585 - 585
Research and development (1,197) 142 (1,055)
Administrative expenses (2,505) - (2,505)
Other income 367 - 367
------------- ----------- --------------
Operating loss (2,750) 142 (2,608)
Net finance costs 178 - 178
Share of results of (468) - (468)
associate
Gain on dilution of equity
accounted - 126 126
associate
------------- ----------- --------------
Loss before tax (3,040) 268 (2,772)
Taxation 62 - 62
------------- ----------- --------------
Loss for period (2,978) 268 (2,710)
============= =========== ==============
Under UK GAAP accounting policies, research and development expenditure was
charged to profit and loss account when incurred. Under IAS 38 Intangible
Assets, the Group capitalises development expenditure that meets the criteria
set out in the standard. The Group's accounting policy in respect of research
and development expenditure is set out in note 3 to this financial information.
Under IFRS the gain on dilution of investment in an equity accounted associate
is recognised in the income statement. Under UK GAAP this dilution was dealt
with as an adjustment to reserves.
5. Explanation of transition to IFRS (cont'd)
Reconciliation of equity as at 31 December 2006
UK GAAP IAS 38 IFRS 1 Total effect Restated
of under
transition IFRS
to IFRS
(a) (b)
£'000 £'000 £'000 £'000 £'000
Non-current assets
Property,
plant and
equipment 656 - - - 656
Intangible
assets - 221 - 221 221
Investments
accounted for
using the
equity method 284 - - - 284
-------- -------- -------- -------- -------
940 221 - 221 1,161
-------- -------- -------- -------- -------
Current assets
Trade and
other
receivables 584 - - - 584
Current tax
assets 62 - - - 62
Cash and cash
equivalents 2,463 - - - 2,463
-------- -------- -------- ------- -------
3,109 - - - 3,109
-------- -------- -------- -------- -------
Total Assets 4,049 221 - 221 4,270
-------- -------- -------- ------- -------
Non-current
liabilities
Deferred
income 111 - - - 111
Current liabilities
Trade and
other payables 1,099 - - - 1,099
Deferred
income 43 - - - 43
-------- -------- -------- ------- -------
Total
Liabilities 1,253 - - - 1,253
-------- -------- -------- ------- -------
Net Assets 2,796 221 - 221 3,017
======== ======== ======== ======== =======
Capital and reserves
Share capital 223 - - - 223
Share premium
account 2,297 - - - 2,297
Capital
redemption
reserve 10,928 - - - 10,928
Foreign
exchange
reserve (144) - 25 25 (119)
Merger reserve (1,248) - - - (1,248)
Retained
earnings (9,260) 221 (25) 196 (9,064)
-------- -------- -------- -------- -------
Total Equity
attributable
to ordinary
shareholders 2,796 221 - 221 3,017
======== ======== ======== ======== =======
5. Explanation of Transition to IFRS (cont'd)
Reconciliation of equity as at 1 January 2006
UK IAS38 IFRS Total effect of Restated
GAAP 1 transition to IFRS under IFRS
(a) (b)
£'000 £'000 £'000 £'000 £'000
Non-current
assets
Property,
plant and
equipment 115 - - - 115
Intangible
assets - 79 79 79
Investments
accounted for
using the
equity method 710 - - - 710
-------- -------- ------- -------- --------
825 79 - 79 904
-------- -------- ------- -------- --------
Current assets
Trade and
other
receivables 322 - - - 322
Cash and cash
equivalents 5,227 - - - 5,227
-------- -------- ------- -------- --------
5,549 - - - 5,549
-------- -------- ------- -------- --------
Total Assets 6,374 79 - 79 6,453
-------- -------- ------- -------- --------
Non-current
liabilities
Trade and other - - - - -
payables
Current
liabilities
Trade and
other payables (737) - - - (737)
- -
-------- -------- ------- -------- --------
Total
Liabilities (737) - - - (737)
-------- -------- ------- -------- --------
Net Assets 5,637 79 - 79 5,716
======== ======== ======= ======== ========
Capital and
reserves
Share capital 11,151 - - - 11,151
Share premium
account 2,297 - - - 2,297
Foreign
exchange
reserve (25) - 25 25 -
Merger reserve (1,248) - - - (1,248)
Accumulated
profits (6,538) 79 (25) 54 (6,484)
-------- -------- ------- -------- --------
Total equity
attributable
to ordinary
shareholders 5,637 79 - 79 5,716
======== ======== ======= ======== ========
Notes to the reconciliations of equity
a) IAS 38 intangible assets has resulted in the Group capitalising development
expenditure that meets the criteria set out in the standard. The Group's
accounting policy in respect of research and development expenditure is set out
in note 3 to this financial information.
b) The group has taken advantage of the exemption under IFRS 1 - First Time
Adoption of International Financial Reporting Standards to reset cumulative
translation differences at the date of transition to zero.
Cash flow statement
A separate cash flow reconciliation has not been provided in the notes as all
information relevant to understanding the cash flow statement has been included
on the face of the statement. Transition to IFRS has resulted in the Company
disclosing a cash flow statement for the first time.
This information is provided by RNS
The company news service from the London Stock Exchange