24 March 2014
Allergy Therapeutics plc
("Allergy Therapeutics" or "the Company")
Interim Report for the six months ended 31 December 2013
Continued improvement in European market share and US regulatory progress
Allergy Therapeutics plc (the fully integrated specialty pharmaceutical company), announces unaudited interim results for the six months ended 31 December 2013.
Highlights
· 12% increase (6% at constant currency) in gross revenue (excluding milestones and rebates) to £29.9m (H1 2013: £26.6m)*
· Gross profit increased 11% to £20.7m (H1 2013: £18.7m)
· Operating profit increased 26% to £6.7m (H1 2013: £5.3m)
· Cash balance improved to £5.2m (H1 2013: £3.5m)
· Competitive position in European markets strengthened with market share increasing by 12% with consistent improvements across our key European markets
· European roll out of probiotic products
· Appointment of Professor Tim Higenbottam as R&D Director
Post-period events
· Canadian Health Authority approved the submission of the Clinical Trial Application (CTA) for environmental challenge chamber study for Pollinex Quattro 0.5ml
· Dosing completed in Pollinex Quattro Birch dose ranging study in Germany
Manuel Llobet, Chief Executive Officer, commented:
"We have reported a strong financial performance for the period underpinned by a marked increase in market share in the key European territories in which we operate such that we completed the half-year with an overall share increase of 12% in the allergy segment. We have also made significant progress improving our product portfolio during the period including the launch of our probiotics product range and Acarovac, a mite allergoid product. We initiated a phase II clinical programme for Pollinex Quattro Birch, and in Germany we are proceeding with the registration of the Pollinex Quattro Grass MATA MPL (1.0ml)."
"In North America, post period end, the Canadian Health Authority approved the submission of our Clinical Trial Application (CTA) for a new environmental challenge chamber study with Pollinex Quattro Grass MATA MPL (0.5ml). The recent positive developments in the US allergy regulatory environment underscore our confidence that North America will emerge as a valuable market for registered allergy vaccines. We continue to explore our strategic options for the development and commercialisation of Pollinex Quattro in this territory."
* Constant currency uses prior year weighted average exchange rates to translate current year foreign currency denominated revenue to give a year on year comparison excluding the effects of foreign exchange movements. See table in financial review for an analysis of revenue.
-Ends-
For further information
Allergy Therapeutics |
+44 (0) 1903 845 820 |
Manuel Llobet, Chief Executive Officer Ian Postlethwaite, Finance Director |
|
|
|
Peel Hunt LLP |
+44 (0) 20 7418 8900 |
James Steel Clare Terlouw |
|
|
|
FTI Consulting |
+44 (0) 20 3727 1000 |
Simon Conway Victoria Foster Mitchell |
|
Notes to editors
About Allergy Therapeutics
Allergy Therapeutics is a specialty pharmaceutical company focused on allergy vaccination. It has a growing business achieving sales in the prior financial year of almost £40 million mainly in Europe through its own sales and marketing infrastructure and further afield through distributors. The Company is expanding its infrastructure into the Emerging Markets.
Joint Statement from the Chairman and Chief Executive Officer
Operating Review
The performance of our core business has continued to improve over the course of the first half of the current financial year, resulting in a 12% sales increase (6% at constant currency) excluding milestones and rebates. Market share, based on sales for the 12 months to December, in individual key markets improved against the prior period as follows:
· Germany (by volume) + 9%
· Italy + 14%
· Austria + 20%
· Netherlands + 40%
· Spain + 6%
This performance helped in strengthening our position in these European markets with an overall market share increase of 12% compared to the same time last year. Allergy Therapeutics is now one of the top performers in its market segment in Europe.
The sales improvement, along with careful cost management, boosted our gross profit and operating profit over the same period last year. The gross profit improvement is supported by leveraging capacity in our manufacturing plant, generating an increase of 11% to £20.7m (H1 2013: £18.7m). Operating profit rose by 26% to £6.7m (H1 2013: £5.3m) despite an increase in investment in R&D.
On the commercial side, it has been a busy start of the year. We launched a new allergoid vaccine for mites in Spain, Acarovac, and continued the roll out of our probiotic product portfolio. We signed several commercial deals including those to appoint distributors in new markets such as Estonia, Latvia and Lithuania. We also filed a number of regulatory dossiers for approval of our products in Portugal and elsewhere.
Acarovac (as a named patient product) was successfully launched in Spain in March 2013. This novel modified-allergen tyrosine vaccine has been designed for the treatment of three different types of mite allergies and extends the Company's portfolio of aluminium free therapies. It uses our proprietary allergoid platform which results in a product with improved immunogenicity but with low allergenicity and is formed by polymerizing mite allergens to allergoids through chemical modification, with subsequent purification of the construct and combination with a tyrosine suspension to yield the final product. Acarovac, presented in a single multi dose vial to provide treatment flexibility, has been well received and we are in the process of launching it across other European and non-European markets.
The probiotics product range, Pollagen, Kallergen and ATI Prob, have been enriched with the addition of a new product, Syngut, specifically designed for food intolerance, which was launched in September 2013 in Italy and Spain. This product portfolio was rolled out in Germany, Austria and Portugal in January 2014 and will be launched in the Netherlands in the near future.
In Germany, we have signed a strategic partnership agreement with Stallergenes, the specialist allergy vaccine company and worldwide leader in oral treatments, to commercialise Oralvac Compac HDM, an oral vaccine for the treatment of house dust mite allergies.
On the other side of the Atlantic, the positive recommendation by the Food and Drug Administration's (FDA) advisory committee for several sublingual allergy vaccines suggests that the US market will shortly be opening up for well-characterized, pharmaceutical quality allergy vaccines. These pending changes to that market's dynamics, along with our own progress made with the North American regulatory authorities, underscores our confidence that the US market will emerge as a valuable market for registered allergy vaccines. We continue to explore our strategic options for the development and commercialisation of Pollinex Quattro in these territories where we see a compelling opportunity to be first to market in the subcutaneous segment with short-course products that could revolutionise the way such immunotherapy treatments are administered.
As we recently disclosed, Health Canada, has approved the Company's proposal to submit a full Clinical Trial Application (CTA) for a new clinical efficacy study (G304) for Pollinex Quattro Grass MATA MPL (0.5ml). Health Canada reviewed the proposal and all supporting data at a meeting with the Company on 18 February 2014.
The meeting builds on the successful discussions held with the FDA, which resulted in the lifting of the clinical hold on the Company's clinical studies using vaccines containing the adjuvant monophosphoryl lipid A (MPL) in August 2012. Health Canada similarly had a hold on CTAs involving MPL. These decisions enable the Company to plan the start of the G304 study, which will involve two clinical sites in the US as well as one in Canada.
The study, involving over 600 patients, will use multiple Environmental Exposure Chambers (EECs), allowing for controlled allergen exposure, to study the response to treatment with the new Pollinex Quattro Grass MATA MPL (0.5ml) compared to Grass MATA (0.5ml) and placebo.
The G304 study will also further define the safety and efficacy advantages of the addition of MPL to the MATA products which were previously seen in Allergy Therapeutics' Pollinex Quattro Ragweed MATA MPL (0.5 ml). The full results of this trial, where a relative mean improvement of Pollinex Quattro Ragweed vs placebo of 48% (p < 0.05) and a median improvement relative to placebo of 82% was reported, were recently published in the January print edition of The Journal of Allergy and Clinical Immunology (JACI) and summarised in the Company press release dated 27 January 2014.
On the regulatory side the Company reported the result of an informal meeting with the Paul-Ehrlich Institute (PEI) in Germany in November 2013. In this meeting the regulatory pathway for Grass Mata MPL 0.5ml (the smaller volume version of the current Grass Mata MPL 1.0ml marketed under the TAV regulation) was discussed. Following a strategic analysis of our product portfolio and alternatives, the Company decided to proceed with the registration of the 1.0ml Grass MATA MPL product, and as a consequence, withdrew its application for the 0.5 ml version. The most cost and time efficient registration process for the 1.0ml product is to register Grass Mata MPL in Germany as the Company has already submitted the Chemistry and Manufacturing Controls section of its dossier for the 1.0ml product in 2010 under the Therapeutic Allergen Regulations ("TAV") process. This decision has enabled the Company to concentrate its efforts on continued development and successful marketing of the Pollinex Quattro 1.0ml product, which has recorded double digit sales growth during the first six months of the current fiscal year. Plans are being drawn up for efficacy testing for Pollinex Quattro Birch and also a phase II dose ranging study for 1.0ml Pollinex Quattro Grass.
During the period, the registration process for seven dossiers in Portugal has been completed and the registration process in several Latin American markets is continuing due to the interesting opportunities these markets present.
We are also pleased to report progress from within R&D where we initiated a phase II clinical study for Pollinex Quattro in Europe under the TAV regulatory framework. The primary objective of this dose finding study is to compare the difference between four individual Pollinex Quattro Birch dose regimens (600SU, 1550SU, 5100SU and 13600SU (cumulative doses)) with respect to the change seen from baseline to post-treatment in Total Symptom Score ("TSS") recorded following a Conjunctival Provocation Test. This multi-centre phase II study uses a 1:1:1:1 randomisation and parallel-group, double-blind design to evaluate the efficacy and safety/tolerability of Pollinex Quattro Birch in subjects with seasonal allergic rhinoconjunctivitis. The study is being conducted in Germany, Austria and Poland prior to the birch pollen season. Recruitment began in September 2013 and 140 subjects were enrolled with 35 subjects per treatment arm. The last patient completed the trial on 31 January 2014.
Finally, our Executive Team welcomes Professor Tim Higenbottam as the Company's new R&D Director. He will lead the registration process of the Pollinex Quattro range of subcutaneous immunotherapy products in both Europe and the US. Tim is a recognised expert in respiratory medicine including asthma and has extensive experience in clinical development and regulatory affairs from within the pharmaceutical industry and academia. Tim was Professor of Medicine at Sheffield University between 1995 and 2001, and from 2001 he held senior positions with AstraZeneca before moving onto Chiesi Farmaceutici as a Corporate Director. He joined Allergy Therapeutics full time in January 2014 from TranScrip Partners where he was a Senior Partner.
Financial Review
Sales improved significantly during the period with revenue at £27.2m (H1 2013: £25.7m). Despite weak allergy vaccine markets in Europe, gross revenue, excluding milestones and the German rebate, increased to £29.9m (H1 2013: £26.6m) assisted by an exchange gain of £1.7m. During the prior period (H1 2013) the Company recognised milestone revenue of £0.8m in relation to signing a new distributor for Canada, this was not repeated to the same degree in the current period. This can be seen in the table below:
|
6 months to |
6 months to |
Increase |
Increase |
|
31-Dec-13 |
31-Dec-12 |
|
|
|
£m |
£m |
£m |
% |
|
|
|
|
|
Revenue |
27.2 |
25.7 |
1.5 |
6% |
Deduct milestones * |
(0.1) |
(0.8) |
|
|
Add rebates |
2.8 |
1.7 |
|
|
Gross revenue |
29.9 |
26.6 |
3.3 |
12% |
Adjustment to retranslate to prior year foreign exchange rate |
(1.7) |
- |
|
|
Gross revenue at constant currency |
28.2 |
26.6 |
1.6 |
6% |
|
|
|
|
|
* Milestone revenue is recognised over the period of the contract, matched to the company's obligations being completed. Revenue of £0.1m (H1 2013: £0.8m), out of a total receipt of £1.25m, was recognised in relation to signing a new distributor for Canada.
|
As in previous years, owing to the seasonality of the pollen allergy market, some 60% to 70% of Allergy Therapeutics' revenues are generated in the first half of the financial year and, as a consequence, the Company typically records profits in the first half of the year and losses in the second half.
Cost of goods were reduced in the period to £6.4m (H1 2013: £7.0m) due to a change in product mix and a variety of cost reducing measures, contributing to an improvement in gross profit to £20.7m (H1 2013: £18.7m), which represents a gross margin of 76% (H1 2013: 73%).
Distribution costs at £9.3m (H1 2013: £8.9m) were broadly similar to the previous period after taking foreign exchange impacts on overseas costs into account. Administration expenses of £3.7m (H1 2013: £3.6m) were also comparable.
Research and development expenditure increased by 10% to £1.1m (H1 2013: £1.0m), due to an increased spend on projects including, the Pollinex Quattro Birch dose ranging study.
The finance expense reflects the interest on the overdraft and German pension fund finance cost. The overdraft was fully repaid at 31 December 2013.
The tax charge in the period of £0.3m relates mainly to the Italian subsidiary. No other group company is expected to report a material tax charge in this financial year.
With the capital investment programme now complete and only a maintenance level of spend now required, property, plant and equipment has fallen from £7.3m to £7.1m as the depreciation charge for the period is higher than new equipment purchases. Goodwill remains broadly even at £2.5m, whilst other intangible assets have increased by £0.1m due to the purchase of new software.
Total current assets excluding cash have decreased by £1.0m to £14.5m (H1 2013: £15.5m) primarily due to increased cash collection from debtors. Total current liabilities excluding debt financing have decreased by £1.2m to £6.3m (H1 2013: £7.5m). The cash position has improved by £1.7m with cash standing at £5.2m (H1 2013: £3.5m). There is no bank debt (H1 2013: Nil).
Net cash generated by operating activities was an inflow of £4.7m (H1 2013: £4.1m), the increase being principally due to higher profitability.
Financing
At the balance sheet date the Company's financing facilities consisted of a variable overdraft (maximum available at December 2013 £2.0m). At the balance sheet date this facility was not drawn upon. The Company expects to renew its banking facilities when they are due for renewal in May 2014.
The Directors believe that the Company will have access to adequate facilities for the foreseeable future and accordingly have applied the going concern principle in drawing up the financial statements.
Movements in the currency markets between the respective values of the Euro and Sterling have an effect on the Company's operations. The Company manages its cash exposure in this respect by foreign currency hedges. Over 90% of our gross sales are denominated in Euros whereas approximately 50% of costs are incurred in the United Kingdom and denominated in Sterling.
Outlook
During the period, we made significant progress with our product portfolio and look forward to continuing this development throughout the year. In Europe, we will continue to roll out the new allergoid vaccine for mites and our probiotics products. We have initiated our European clinical development programme with a phase II for Pollinex Quattro Birch, with plans being drawn up for efficacy testing for Pollinex Quattro Birch. In Germany we are proceeding with the registration of the Pollinex Quattro Grass MATA MPL (1.0ml).
In North America, post period end, the Canadian Health Authority approved the submission of our Clinical Trial Application (CTA) for a new clinical efficacy, environmental challenge chamber study with Pollinex Quattro Grass MATA MPL (0.5ml). This study has been designed to build on the success of our Ragweed study, published in The Journal of Allergy and Clinical Immunology in January this year.
The recent positive developments in the US allergy regulatory environment, along with the progress we have made with the North American regulatory authorities, underscore our confidence that the US market will emerge as a valuable market for registered allergy vaccines. We continue to explore our strategic options for the development and commercialisation of Pollinex Quattro in these territories as a compelling opportunity to be first to market in the subcutaneous segment with short-course products that could revolutionise the way such immunotherapy treatments are administered.
Peter Jensen
Chairman
Manuel Llobet
Chief Executive Officer
24 March 2014
Consolidated income statement |
|
|
|
|
|
Note |
6 months to 31Dec |
6 months to 31Dec |
12 months to 30Jun |
|
2 |
2013 |
2012 As restated |
2013 As restated |
|
|
£'000 |
£'000 |
£'000 |
|
|
unaudited |
unaudited |
audited |
|
|
|
|
|
Revenue |
|
27,166 |
25,749 |
39,279 |
Cost of sales |
|
(6,437) |
(7,021) |
(11,953) |
|
|
|
|
|
Gross profit |
|
20,729 |
18,728 |
27,326 |
|
|
|
|
|
Distribution costs |
|
(9,267) |
(8,862) |
(16,278) |
|
|
|
|
|
Administration expenses - other |
|
(3,721) |
(3,621) |
(7,845) |
Research and development costs |
|
(1,090) |
(968) |
(2,535) |
Administration expenses |
|
(4,811) |
(4,589) |
(10,380) |
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
6,651 |
5,277 |
668 |
|
|
|
|
|
Finance income |
|
1 |
15 |
19 |
Finance expense |
|
(129) |
(151) |
(249) |
|
|
|
|
|
Profit before tax |
|
6,523 |
5,141 |
438 |
Income tax |
|
(297) |
(189) |
104 |
|
|
|
|
|
Profit for the period |
|
6,226 |
4,952 |
542 |
|
|
|
|
|
|
|
|
|
|
Earnings per share |
3 |
|
|
|
Basic (pence per share) |
|
1.52p |
1.22p |
0.13p |
Diluted (pence per share) |
|
1.47p |
1.17p |
0.13p |
|
|
|
|
|
Consolidated statement of comprehensive income |
|
|
|
|
|
|
6 months to 31 Dec |
6 months to 31 Dec As restated |
12 months to 30 Jun As restated |
|
|
2013 |
2012 |
2013 |
|
|
£'000 |
£'000 |
£'000 |
|
|
unaudited |
unaudited |
audited |
|
|
|
|
|
Profit for the period |
|
6,226 |
4,952 |
542 |
Items that will not be reclassified subsequently to profit or loss: |
|
|
|
|
Actuarial gain/(loss) defined benefit pension scheme |
|
353 |
83 |
(871) |
Revaluation Gains - Freehold land & buildings |
|
- |
- |
17 |
Items that will be reclassified subsequently to profit or loss: |
|
|
|
|
Exchange differences on translation of foreign operations |
|
(49) |
19 |
77 |
Revaluation gains/ (losses) on investments (retirement benefit assets) |
|
34 |
72 |
(17) |
|
|
|
|
|
Total comprehensive income/ (loss) |
|
6,564 |
5,126 |
(252) |
|
|
|
|
|
Consolidated balance sheet |
|
|
|
|
|
|
31Dec |
31Dec |
30Jun |
|
|
2013 |
2012 |
2013 |
|
|
£'000 |
£'000 |
£'000 |
|
|
unaudited |
unaudited |
audited |
Assets |
|
|
|
|
Non-current assets |
|
|
|
|
Property, plant and equipment |
|
7,147 |
7,317 |
7,337 |
Intangible assets - Goodwill |
|
2,531 |
2,489 |
2,560 |
Intangible assets - Other |
|
1,404 |
1,332 |
1,350 |
Investment - Retirement benefit asset |
|
3,170 |
2,811 |
3,059 |
Deferred taxation asset |
|
200 |
- |
200 |
|
|
|
|
|
Total non-current assets |
|
14,452 |
13,949 |
14,506 |
|
|
|
|
|
Current assets |
|
|
|
|
Trade and other receivables |
|
8,270 |
9,222 |
7,185 |
Inventory |
|
6,155 |
6,298 |
6,014 |
Cash and cash equivalents |
|
5,214 |
3,513 |
1,257 |
Derivative financial instruments |
|
68 |
24 |
2 |
|
|
|
|
|
Total current assets |
|
19,707 |
19,057 |
14,458 |
|
|
|
|
|
Total assets |
|
34,159 |
33,006 |
28,964 |
|
|
|
|
|
Liabilities |
|
|
|
|
Current liabilities |
|
|
|
|
Trade and other payables |
|
(6,341) |
(7,424) |
(7,006) |
Current borrowings |
|
(95) |
(114) |
(288) |
Derivative financial instruments |
|
- |
(70) |
(326) |
|
|
|
|
|
Total current liabilities |
|
(6,436) |
(7,608) |
(7,620) |
|
|
|
|
|
Net current assets |
|
13,271 |
11,449 |
6,838 |
|
|
|
|
|
Non current liabilities |
|
|
|
|
Retirement benefit obligation |
|
(5,930) |
(4,884) |
(6,214) |
Non current borrowings |
|
- |
(97) |
- |
Deferred taxation |
|
(149) |
(161) |
(159) |
Non current provisions |
|
(324) |
(292) |
(300) |
|
|
|
|
|
|
|
|
|
|
Total non current liabilities |
|
(6,403) |
(5,434) |
(6,673) |
|
|
|
|
|
Total liabilities |
|
(12,839) |
(13,042) |
(14,293) |
|
|
|
|
|
Net assets |
|
21,320 |
19,964 |
14,671 |
|
|
|
|
|
Equity |
|
|
|
|
Capital and reserves |
|
|
|
|
Issued capital |
|
420 |
420 |
420 |
Share premium |
|
67,716 |
67,714 |
67,716 |
Merger reserve - shares issued by subsidiary |
|
40,128 |
40,128 |
40,128 |
Reserve - shares held by EBT |
|
67 |
67 |
67 |
Reserve - share based payments |
|
764 |
1,596 |
679 |
Reserve - convertible loan notes |
|
3,652 |
3,652 |
3,652 |
Revaluation reserve |
|
1,331 |
1,369 |
1,297 |
Foreign exchange reserve |
|
121 |
112 |
170 |
Retained earnings |
|
(92,879) |
(95,094) |
(99,458) |
|
|
|
|
|
Total equity |
|
21,320 |
19,964 |
14,671 |
|
|
|
|
|
Consolidated statement of changes in equity
|
Issued capital |
Share premium |
Merger reserve shares issued by subsidiary |
Reserve shares held in EBT |
Reserve share based payments |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
At 31 December 2012 |
420 |
67,714 |
40,128 |
67 |
1,596 |
|
|
|
|
|
|
Exchange differences on translation of foreign operations |
|
|
|
|
|
Actuarial loss |
|
|
|
|
|
Valuation gain taken to equity( Land and Buildings) Valuation loss taken to equity(Investments)
|
|
|
|
|
|
|
|
|
|
|
|
Net income recognised directly in equity |
- |
- |
- |
- |
- |
Loss for the period after tax |
|
|
|
|
|
|
|
|
|
|
|
Total recognised income and expense |
|
|
- |
- |
- |
Share based payments |
|
|
|
|
83 |
Shares issued |
- |
2 |
|
|
|
Transfer of depreciation on revalued property |
|
|
|
|
|
Transfer of lapsed options to retained reserves |
|
|
|
|
(1,000) |
At 30 June 2013 |
420 |
67,716 |
40,128 |
67 |
679 |
|
|
|
|
|
|
Exchange differences on translation of foreign operations |
|
|
|
|
|
Actuarial gains |
|
|
|
|
|
Valuation gains taken to equity (investments) |
|
|
|
|
|
|
|
|
|
|
|
Net income recognised directly in equity |
- |
- |
- |
- |
- |
Profit for the period after tax |
|||||
|
|
|
|
|
|
Total recognised income and expense |
|
|
- |
- |
|
Share based payments |
|
|
|
|
85 |
Shares issued |
- |
- |
|
|
|
Transfer of depreciation on revalued property |
|
|
|
|
|
Transfer of lapsed options to retained reserves |
|
|
|
|
|
At 31 December 2013 |
420 |
67,716 |
40,128 |
67 |
764 |
|
|
|
|
|
|
|
Reserve convertible Loan note |
Revaluation reserve |
Foreign exchange reserve |
Retained earnings As restated |
Total equity
As restated |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
At 31 December 2012 |
3,652 |
1,369 |
112 |
(95,094) |
19,964 |
|
|
|
|
|
|
Exchange differences on translation of foreign operations |
|
|
58 |
|
58 |
Actuarial loss |
|
|
|
(954) |
(954) |
Valuation gain taken to equity( Land and Buildings) |
|
17
|
|
|
17
|
Valuation loss taken to equity(Investments) |
|
(89) |
|
|
(89) |
|
|
|
|
|
|
Net income recognised directly in equity |
- |
(72) |
58 |
(954) |
(968) |
Loss for the period after tax |
|
|
|
(4,410) |
(4,410) |
|
|
|
|
|
|
Total recognised income and expense |
- |
(72) |
58 |
(5,364) |
(5,378) |
Share based payments |
|
|
|
|
83 |
Shares issued |
|
|
|
|
2 |
Transfer of depreciation on revalued property |
|
|
|
|
- |
Transfer of lapsed options to retained reserves |
|
|
|
1,000 |
- |
At 30 June 2013 |
3,652 |
1,297 |
170 |
(99,458) |
14,671 |
Exchange differences on translation of foreign operations |
|
|
(49) |
|
(49) |
Actuarial gains |
|
|
|
353 |
353 |
Valuation gains taken to equity (investments) |
|
34 |
|
|
34 |
|
|
|
|
|
|
Net income recognised directly in equity |
- |
34 |
(49) |
353
|
338
|
Profit for the period after tax |
|
|
|
6,226 |
6,226 |
Total recognised income and expense |
- |
34 |
(49) |
6,579 |
6,564 |
Share based payments |
|
|
|
|
85 |
Shares issued |
|
|
|
|
|
Transfer of depreciation on revalued property |
|
|
|
|
|
Transfer of lapsed options to retained reserves |
|
|
|
|
|
At 31 December 2013 |
3,652 |
1,331 |
121 |
(92,879) |
21,320 |
|
|
|
|
|
|
Condensed consolidated cash flow statement |
|
|
|
|
6 months to 31Dec |
6 months to 31Dec |
12 months to 30Jun |
|
2013 |
2012 As restated |
2013 As restated |
|
£'000 |
£'000 |
£'000 |
|
unaudited |
unaudited |
audited |
|
|
|
|
Cash flows from operating activities |
|
|
|
|
|
|
|
Profit before tax |
6,523 |
5,141 |
438 |
|
|
|
|
Adjustments for: |
|
|
|
Finance income |
(1) |
(15) |
(19) |
Finance expense |
129 |
151 |
249 |
Non cash movements on defined benefit pension plan |
214 |
84 |
79 |
Depreciation and amortisation |
612 |
683 |
1,342 |
Charge for share based payments |
85 |
100 |
183 |
Derivative financial instruments |
(393) |
460 |
787 |
Disposal of property, plant and equipment |
5 |
601 |
607 |
(Increase) in trade and other receivables |
(1,160) |
(4,175) |
(2,164) |
(Increase)/decrease in inventories |
(211) |
401 |
767 |
(Decrease)/increase in trade and other payables |
(900) |
828 |
746 |
|
|
|
|
Net cash generated by operations |
4,903 |
4,259 |
3,015 |
|
|
|
|
Interest paid |
(127) |
(151) |
(211) |
Income tax paid |
(39) |
(8) |
(372) |
|
|
|
|
Net cash generated by operating activities |
4,737 |
4,100 |
2,432 |
|
|
|
|
Cash flows from investing activities |
|
|
|
Interest received |
1 |
15 |
19 |
Investments |
(153) |
(127) |
(355) |
Payments for intangible assets |
- |
(12) |
(157) |
Payments for property plant and equipment |
(390) |
(227) |
(664) |
|
|
|
|
Net cash used in investing activities |
(542) |
(351) |
(1,157) |
|
|
|
|
Cash flows from financing activities |
|
|
|
Proceeds from issue of equity shares |
- |
146 |
148 |
|
|
|
|
Net cash generated by financing activities |
- |
146 |
148 |
|
|
|
|
Net increase in cash and cash equivalents |
4,195 |
3,895 |
1,423 |
Effects of exchange rates on cash and cash equivalents |
(45) |
27 |
50 |
Cash and cash equivalents at the start of the period |
1,064 |
(409) |
(409) |
|
|
|
|
Cash and cash equivalents at the end of the period |
5,214 |
3,513 |
1,064 |
Cash at bank and in hand |
5,214 |
3,513 |
1,257 |
Bank overdraft |
- |
- |
(193) |
Cash and cash equivalents at the end of the period |
5,214 |
3,513 |
1,064 |
1. Interim financial information
The unaudited consolidated interim financial information is for the six month period ended 31 December 2013. The financial information does not include all the information required for full annual financial statements and should be read in conjunction with the consolidated financial statements of the Company for the year ended 30 June 2013, which were prepared under International Financial Reporting Standards (IFRS) as adopted by the European Union (EU).
The interim financial information has not been audited nor has it been reviewed under ISRE 2410 of the Auditing Practices Board. The financial information set out in this interim report does not constitute statutory accounts as defined in Section 434 of the Companies Act 2006. The Company's statutory financial statements for the year ended 30 June 2013 prepared under IFRS have been filed with the Registrar of Companies. The auditor's report on those financial statements was unqualified and did not contain a statement under Section 498(2) of the Companies Act 2006.
2. Basis of preparation
The interim financial statements have been prepared in accordance with applicable accounting standards and under the historical cost convention except for land and buildings and derivative financial instruments which have been measured at fair value. The accounting policies adopted in this report are consistent with those of the annual financial statements for the year to 30 June 2013 as described in those financial statements, except for the application of revised version of IAS 19 'Employee Benefits' (IAS19R) as of 1 July 2013.
IAS 19R makes a number of changes to the accounting for employee benefits, the most significant relating to defined benefit plans. IAS 19R:
· eliminates the 'corridor method' and requires the recognition of remeasurements (including actuarial gains and losses) arising in the reporting period in other comprehensive income
· changes the measurement and presentation of certain components of the defined benefit cost. The net amount in profit or loss is affected by the removal of the expected return on plan assets and interest cost components and their replacement by a net interest cost based on the net defined benefit asset or liability
· enhances disclosures, including more information about the characteristics of defined benefit plans and related risks.
IAS 19R has been applied retrospectively in accordance with its transitional provisions. Consequently, the Company has restated its reported results throughout the comparative periods presented. There was no adjustment to equity.
The effects on income statement and the statement of comprehensive income for the six months ended 31 December 2012 and for the year ended 30 June 2013 are:
|
6 months to 31 Dec 2012 |
12 Months to 30 June 2013 |
|
£000 |
£000 |
|
|
|
Decrease in net finance expense |
3 |
6 |
Increase in Profit |
3 |
6 |
|
|
|
Other comprehensive income: |
|
|
Increase in loss on remeasurement of net defined benefit liability |
(3) |
(6) |
Decrease in other comprehensive income |
(3) |
(6) |
|
|
|
Change in total comprehensive income |
- |
- |
The application of IAS 19R did not have a material effect on the statement of cash flows for the year ended 30 June 2013 and for the six months ended 31 December 2012. There was no effect on the consolidated balance sheet or the earnings per share for the year ended 30 June 2013 or for the six months ended 31 December 2012.
There are a number of accounting standards that have become effective in the current period. However, there is no material impact upon the financial statements.
Going Concern
The Group has been profit making in the six months to 31 December 2013, as it was in the corresponding period ending 31 December 2012 and has made operating profits in the years ending 30 June 2010 onwards.
Detailed budgets have been prepared, including cash flow projections for the periods ending 30 June 2014 and 30 June 2015. These projections include assumptions on the trading performance of the operating business and the continued availability of the existing bank facilities. The Company expects to renew its banking facilities when they are due for renewal in May 2014. After making appropriate enquiries, which included a review of the annual budget and latest forecast, by considering the cash flow requirements for the foreseeable future and the effects of sales and other sensitivities on the Company's funding plans, the Directors continue to believe that the Company will have adequate resources to continue in operational existence for the foreseeable future and accordingly have applied the going concern principle in drawing up these financial statements. In reaching this view, the Directors have considered and prioritised the actions that could be taken to offset the impact of any shortfall in operating performance.
3. Earnings per share
|
6 months to 31 Dec 2013 |
6 months to 31 Dec 2012 |
12 months to 30 Jun 2013 |
|
unaudited |
unaudited |
audited |
|
£'000 |
£'000 |
£'000 |
Profit after tax attributable to equity shareholders |
6,226 |
4,952 |
542 |
|
|
|
|
|
Shares |
Shares |
Shares |
|
'000 |
'000 |
'000 |
|
|
|
|
Issued ordinary shares at start of the period |
409,867 |
406,913 |
406,913 |
Ordinary shares issued in the period |
- |
2,930 |
2,954 |
Issued ordinary shares at end of the period |
409,867 |
409,843 |
409,867 |
|
|
|
|
Weighted average number of shares in issue for the period |
409,867 |
407,157 |
408,388 |
Weighted average number of shares for diluted earnings per share |
423,974 |
424,688 |
427,023 |
|
|
|
|
Basic earnings per share (pence) |
1.52p |
1.22p |
0.13p |
Diluted earnings per share (pence) |
1.47p |
1.17p |
0.13p |
4. Contingent liabilities
The European Commission has recently opened an investigation into whether the exemption of pharmaceutical manufacturers from the increase in rebates in Germany constitutes state aid. If it is eventually concluded that the exemptions constitute state aid, then all unlawful aid may have to be repaid. On the balance of probabilities, the Group does not consider that it will have to repay any rebate exemptions. However, should a repayment be required, then the maximum amount to be repaid would be approximately £5m. Included in other receivables as at 31 December 2013 is an amount of £1.2m in respect of exempted rebates which the Group continues to collect.