Bioventix plc
(“Bioventix” or “the Company”)
Results for the
year ended 30 June 2019
Bioventix plc (BVXP), a UK company specialising in the
development and commercial supply of high-affinity monoclonal
antibodies for applications in clinical diagnostics, announces its
audited results for the year ended 30 June
2019.
Highlights:
- Revenue up 6% to £9.3 million
- Profit before tax up 1% to £7.0 million
- Cash down £0.5 million to £6.5 million
- Second interim dividend of 43p per share (2018: 36p)
- Special dividend of 47p per share (2018: 55p)
Introduction and Technology
Bioventix creates and supplies antibodies for use on
blood-testing machines that are used in hospitals and other labs
around the world. These blood-testing machines are supplied by
large multinationals such as Roche Diagnostics, Siemens
Healthineers, Abbott Diagnostics & Beckman Coulter. Antibody-based tests are used
to diagnose many different conditions in the fields of heart
disease, thyroid function, fertility, infectious disease, cancer
etc. Bioventix makes antibodies using our sheep monoclonal antibody
(SMA) technology for supply to diagnostic companies for subsequent
manufacture into reagent packs that are used on the blood-testing
machines. Our antibodies are preferred for use if they confer an
improved performance when compared to other antibodies available to
the machine manufacturers, which are often made in their own
antibody creation labs.
Testosterone testing is a good example of a hormone test in which a
Bioventix antibody facilitates an improvement. Testosterone tests
sold by a number of customers using our 6A3 antibody enable
reliable testing of testosterone levels not only in men, but also
in women and children where testosterone levels are much lower.
We currently sell a total of around 10 grams of purified physical
antibody per year which is mostly exported and charged in $/mg and
Euro/mg. In addition to revenues for physical antibody supplies,
the sale by our customers of diagnostic products (based on our
antibodies) to their downstream end-users attracts a modest royalty
payable to Bioventix. These downstream royalties currently account
for approximately 70% of our annual revenue.
Bioventix has own-risk antibody projects which results in our
complete freedom to commercialise the antibodies produced. We also
engage in contract antibody creation projects where customers
supply materials, know-how and funding which results in antibodies
that can only be commercialised with the partner company. In both
cases, after initiation of a new project, it takes around a year
for our scientists to create a panel of purified antibodies for
evaluation by our customers. The evaluation process at customers’
labs generally requires the fabrication of prototype reagent packs
which can be compared to other tests (eg the customer’s existing
sales test or perhaps another “gold standard” method) on the assay
platform being considered. The process of subsequent development
thereafter at our customers can take many years before registration
or approval (eg from the US FDA or EU authorities) is obtained and
products can be sold to the benefit of the customers – and
Bioventix - through the agreed sales royalty. This does mean that
there is a gap of 4-10 years between our own research work and
receipt by Bioventix of royalty revenue from product sales. It does
also mean however, that after having achieved approval of an
accurate diagnostic test using a Bioventix antibody, there is a
natural continuity of use as a result of a reluctance by a customer
to change from one antibody to another.
Another consequence of the approval process is that the antibodies
discussed in the revenue review below for the current accounting
period were created many years ago. Indeed, growth over the next
few years will come from research work already carried out. By the
same dynamics, the current research work active at our labs now is
more likely to influence sales in the period 2023-2030.
2018/19 Financial Results
We are pleased to report our results for the financial year ended
30 June 2019. Revenues for the year
increased by 16% to £9.29 million (2017/18: £7.98 million,
excluding a back-royalty of £772k described in detail last year).
This revenue increase, when coupled to a modest increase in costs
has resulted in increased profits before tax of £6.97 million, 14%
up on the 2017/18 figure of £6.09 million (again, excluding the
back-royalty above). Despite increased dividend distribution, cash
balances at the year-end stood at £6.5 million.
Our most significant revenue stream continues to come from the
vitamin D antibody called vitD3.5H10. This antibody is used by a
number of small, medium and large diagnostic companies around the
world for use in vitamin D deficiency testing. Sales of vitD3.5H10
increased by 27% to £4.3 million during the year. Once again, sales
have surpassed our expectations. Despite this pleasing news, we are
increasingly sure that price pressure
(i.e. $/test prices achieved in the downstream market) is
balancing the increase in market volume leading to a flattening
total market in US Dollar terms. This is clearly evidenced by a
number of our vitamin D customer revenue streams which, after a
period of significant growth now appear to have reached a
plateau.
An element of the growth in sales this year has come from certain
individual customers who appear to be performing well in the
downstream market with our antibody. Diazyme (San Diego, US) have made progress with their
vitamin D assay which has the attractive feature of being run on
general “chemistry” analysers. Boditech (South Korea) is another Bioventix customer who
use the vitD3.5H10 antibody and has achieved significant success in
the growing Asian vitamin D market with their vitamin D assay.
Sales of some other established “core” antibodies also enjoyed
increased sales in the year. These are listed below together with
the respective percentage increase/decrease from 2017/18:
- NT-proBNP:
approximately £ 1.25M (+19%) [note: expires July 2021]
- testosterone:
approximately £ 0.80M (+23%);
- T3: approximately £
0.64M (+40%);
- drug-testing
antibodies: approximately £ 0.49M (-24%);
- progesterone:
approximately £ 0.47 (+18%);
- estradiol:
approximately £ 0.33M (+14%)
The increase in most of these core antibodies that are sold to a
number of customers in many countries does not have a single
explanation over and above the 5-10% increase in the global
diagnostics industry that is reported by third party analysts.
We have reported previously on the importance of our troponin
project with Siemens Healthineers and troponin-related revenues via
another separate technology sub-license. Total troponin sales
during the reporting period were £120k. Whilst sales have
materialised during the year, we are still in the early stages of
product roll-outs for the new high sensitivity troponin assays
support by SMAs. We have no reason to question our belief that
these assays will generate significant value into the future and we
look forward to continuing growth in the current financial
year.
Our shipments of physical antibody to China continued to increase. Some sales are
made directly but the majority are made through five appointed
distributors. We are increasingly optimistic that these physical
antibody sales will result in additional royalty payments which
already flow in modest terms.
As with previous reporting periods, our revenues continue to be
dominated by US Dollars and Euros. We have commented in recent
reports on the effect of exchange rates on our revenues in the
absence of any hedging mechanisms. We have no current plans to
institute any hedging mechanisms and therefore any future changes
in exchange rates, up or down will impact our reported Sterling
revenues accordingly.
The cost of sales has been influenced (ie increased) to some extent
by a reduction in antibody stocks. This is a transient effect that
should be reversed during 2019/20 of approximately £200k on
external contract chemistry services linked to the biotin and
pollution projects described below. This level of expenditure will
be maintained in 2019/20 reflecting continued activity with these
research projects. All such research costs appear in full in the
profit and loss account as there is no capitalisation of these
costs.
Cash Flows and Dividends
The strong performance of the business during the year has resulted
in cash balances of £6.5 million despite increased dividend
distribution during the year. Over previous years, the Board has
followed a cautious dividend policy that embraces continuity and it
is the general intention of the Board to continue with this policy
into the future. For the current year, the Board is pleased to
announce a second interim dividend of 43
pence per share which, when added to the first interim
dividend of 30 pence per share makes
a total of 73 pence per share for the
current year.
Our current view is that a cash balance of approximately £5 million
is sufficient to facilitate operational and strategic agility with
respect to possible corporate or technological opportunities that
could arise in the
foreseeable future. On this occasion, we have decided to
distribute some surplus cash that is in excess of anticipated needs
and we are pleased to announce a special dividend of 47 pence per share.
Accordingly, dividends totalling 90
pence per share will be paid in November 2019. The shares will be marked
ex-dividend on 31 October 2019 and
the dividend will be paid on 15 November
2019 to shareholders on the register at close of business on
1 November 2019.
Research and Future developments
As mentioned above, we expect that the commercial development of
the new troponin assays will have a significant influence on
Bioventix sales in the next few years. There are no antibodies in
the future pipeline that are comparable to troponin in clear
potential value and the ability to influence revenues in the next
few years.
We have undertaken a range of research projects over the previous
few years and have attempted to define these in terms of value and
probability of success in the tables below:
-
Increasing potential value |
high |
Secretoneurin (CardiNor)
Amyloid (Pre-Diagnostics)
MyC (King’s/St Thomas’s) |
Pollution
monitoring |
|
medium |
|
Biotin
(own-risk)
virus (contract)
T4 (thyroxine) |
|
Low |
|
thyroglobulin (contract)
Vitamin (contract) |
Cancer
(contract) |
|
Low |
Medium |
high |
Increasing probability of success - |
At our lab, we have reached a pause point in our work with
secretoneurin and have transferred a series of antibodies and assay
protocols to our partners at CardiNor (Oslo) and their Scandinavian collaborators. We
await news in 2020 of their work to validate secretoneurin as a
useful cardiac biomarker.
Work on amyloid beta continues in our lab and we expect to spend
around another year making antibodies and constructing assays for
the testing of amyloid beta fragments in human samples. Our
partners at Pre-Diagnostics (coincidentally, also in Oslo) and their clinical collaborators are
performing work to identify the utility of these antibodies and
assays in dementia diagnostics. We made a further investment in
Pre-Diagnostics of approximately £100k during the year and a
further £200k shortly after the year-end.
Biotin is a vitamin supplement that is widely available and has
been associated by some people with claims relating to hair and
skin health. Biotin is also part of a “chemical Velcro” that is
used in assay formats by some of our customers. It has become clear
that high dose consumption of these biotin supplements can result
in aberrant results from some clinical assays and a solution to
this problem could have value. During the year, we have (through
external chemistry contractors) made progress in synthesising the
reagents required to support antibody creation. The first
antibodies are emerging from this pipeline and should be delivered
to candidate customers before the end of the calendar year. We
believe that the largest potential customer for these antibodies
has solved their particular biotin problem through internal means
and no longer represent a sales opportunity for Bioventix. However,
we know that other customers exist reassuring us that a modest
potential market exists for these biotin interference products
should we find a technical solution.
A new project that was initiated during the year relates to air
pollution. Currently, atmospheric pollution is monitored using
static air analysers but direct human exposure or “biomonitoring”
is not routinely performed as no convenient tests exist. We are
currently making antibodies and prototype tests that could be used
in such direct human exposure biomonitoring. This project is
outside our normal clinical focus but we speculate that human
pollution biomonitoring could become significant in the years to
come as populations become increasingly aware of the impact of
pollution on health.
Regarding our core SMA antibody technology, we have successfully
generated superior antibodies over the last 10-15 years and these
antibodies are now in routine use at our customers. The antibody
technology landscape has evolved over this time period. We are
aware that rabbit monoclonal technology – a competitive antibody
technology – does exist at some of our customers labs and this is
likely to have resulted in some lost opportunities for our SMA
technology. In addition, the steady development of “synthetic”
antibody technology (known in the industry as “library” or
“display” technology”) has continued. This technology is perhaps
not so directly competitive but is useful for targets which are
fragile and liable to dissociation upon immunisation into
sheep.
We continue to be aware of such technology developments and shape
our research efforts accordingly into the future.
The Bioventix Team
The composition of the Bioventix team has remained relatively
stable over the year facilitating excellent performance and know
how retention. The total head-count of 12 full-time equivalents is
expected to remain largely unchanged as this adequately serves our
manufacturing and research needs.
Starting towards the end of the financial year and continuing
during Autumn 2019, we have embarked on a modest expansion of the
production and research labs. Together with furniture and lab
equipment upgrades, an investment of approximately £300k will be
made in the Farnham facility, demonstrating our long-term
commitment to the site.
The continued outstanding performance of the Company in a globally
competitive market for antibodies is very satisfying. Our sheep
monoclonal antibody technology continually delivers high
performance antibodies to our customers. However, the operation of
the antibody technology is made possible by the efforts of our
expert staff and we would like to thank them for their remarkable
achievements over the last year.
Conclusion
We are delighted to be able to report such positive news for the
current year which is in line with the Board’s expectations.
Looking ahead to the future, we keenly anticipate the roll-out of
high sensitivity troponin assays and modest growth from additional
vitamin D and other antibody sales and royalties. Beyond that,
growth will be linked not only to the troponin project but also our
continued research activities as we look to seed additional
projects that will germinate in the period 2025/2030 to create
additional shareholder value.
For further information please
contact:
Bioventix
plc
Peter Harrison |
Chief Executive Officer |
Tel: 01252 728 001 |
|
|
|
finnCap Ltd
Geoff Nash/Simon Hicks
Alice Lane |
Corporate Finance
ECM |
Tel: 020 7220 0500 |
About Bioventix plc:
Bioventix (www.bioventix.com) specialises in the development and
commercial supply of high-affinity monoclonal antibodies with a
primary focus on their application in clinical diagnostics, such as
in automated immunoassays used in blood testing. The antibodies
created at Bioventix are generated in sheep and are of particular
benefit where the target is present at low concentration and where
conventional monoclonal or polyclonal antibodies have failed to
produce a suitable reagent. Bioventix currently offers a portfolio
of antibodies to customers for both commercial use and R&D
purposes, for the diagnosis or monitoring of a broad range of
conditions, including heart disease, cancer, fertility, thyroid
function and drug abuse. Bioventix currently supplies antibody
products and services to the majority of multinational clinical
diagnostics companies. Bioventix is based in Farnham, UK and its
shares are traded on AIM under the symbol BVXP.
The information communicated in this announcement contains
inside information for the purposes of Article 7 of the Market
Abuse Regulation (EU) No. 596/2014.
STATEMENT OF COMPREHENSIVE INCOME FOR
THE YEAR ENDED 30 JUNE 2019
|
2019 |
2018 |
|
£ |
£ |
|
|
|
|
Turnover |
|
9,290,029 |
7,979,217 |
Back dated royalty
income |
|
- |
772,391 |
Total turnover |
|
9,290,029 |
8,751,608 |
Cost of sales |
|
(875,089) |
(573,204) |
Gross profit |
|
8,414,940 |
8,178,404 |
Administrative
expenses |
|
(1,268,937) |
(1,177,711) |
Share option
charge |
|
(133,490) |
(136,127) |
Difference on foreign
exchange |
|
(99,559) |
(71,901) |
Research and
development tax credit |
|
17,906 |
40,223 |
Operating profit |
|
6,930,860 |
6,832,888 |
Interest receivable and
similar income |
|
34,628 |
33,825 |
Interest payable and
expenses |
|
- |
(15) |
Profit before tax |
|
6,965,488 |
6,866,698 |
Tax on profit |
|
(1,103,825) |
(1,203,351) |
Profit for the
financial year |
|
5,861,663 |
5,663,347 |
|
|
|
|
|
|
|
|
Total comprehensive
income for the year |
|
5,861,663 |
5,663,347 |
|
|
2019 |
2018 |
|
Basic |
114.04 |
110.21 |
|
Diluted |
112.12 |
108.31 |
|
|
|
|
|
STATEMENT OF FINANCIAL POSITION AS AT
30 JUNE 2019
|
|
2019 |
|
2018 |
|
|
£ |
|
£ |
Fixed assets |
|
|
|
|
|
Tangible assets |
|
|
514,821 |
|
497,802 |
Investments |
|
|
388,377 |
|
291,424 |
|
|
|
903,198 |
|
789,226 |
Current assets |
|
|
|
|
|
Stocks |
|
239,295 |
|
283,093 |
|
Debtors: amounts
falling due within one year |
|
3,933,915 |
|
3,816,790 |
|
Cash at bank and in
hand |
|
6,537,322 |
|
6,986,514 |
|
|
|
10,710,532 |
|
11,086,397 |
|
Creditors: amounts
falling due within one year |
|
(756,573) |
|
(838,432) |
|
Net current assets |
|
|
9,953,959 |
|
10,247,965 |
Total assets less
current liabilities |
|
|
10,857,157 |
|
11,037,191 |
Provisions for
liabilities |
|
|
|
|
|
Deferred tax |
|
(30,854) |
|
(26,225) |
|
|
|
|
(30,854) |
|
(26,225) |
Net assets |
|
|
10,826,303 |
|
11,010,966 |
|
|
|
|
|
|
Capital and reserves |
|
|
|
|
|
Called up share
capital |
|
|
257,134 |
|
256,934 |
Share premium
account |
|
|
435,908 |
|
395,108 |
Capital redemption
reserve |
|
|
1,231 |
|
1,231 |
Profit and loss
account |
|
|
10,132,030 |
|
10,357,693 |
|
|
|
10,826,303 |
|
11,010,966 |
|
|
|
|
|
|
STATEMENT OF CHANGES IN EQUITY FOR THE
YEAR ENDED 30 JUNE 2019
|
Called up share
capital |
Share premium
account |
Capital redemption
reserve |
Profit and loss
account |
Total equity |
|
£ |
£ |
£ |
£ |
£ |
At 1 July 2018 |
256,934 |
395,108 |
1,231 |
10,357,693 |
11,010,966 |
Comprehensive income for the year |
|
|
|
|
|
Profit for the
year |
- |
- |
- |
5,861,663 |
5,861,663 |
Total comprehensive income for the
year |
- |
- |
- |
5,861,663 |
5,861,663 |
Dividends: Equity
capital |
- |
- |
- |
(6,220,816) |
(6,220,816) |
Shares issued during
the year |
200 |
40,800 |
- |
- |
41,000 |
Share option
charge |
- |
- |
- |
133,490 |
133,490 |
Total transactions with owners |
200 |
40,800 |
- |
(6,087,326) |
(6,046,326) |
At 30 June 2019 |
257,134 |
435,908 |
1,231 |
10,132,030 |
10,826,303 |
|
|
|
|
|
|
STATEMENT OF CHANGES IN EQUITY FOR THE
YEAR ENDED 30 JUNE 2018
|
Called up share
capital |
Share premium
account |
Capital redemption
reserve |
Profit and loss
account |
Total equity |
|
£ |
£ |
£ |
£ |
£ |
At 1 July 2017 |
256,934 |
395,108 |
1,231 |
9,491,347 |
10,144,620 |
Comprehensive income for the year |
|
|
|
|
|
Profit for the
year |
- |
- |
- |
5,663,347 |
5,663,347 |
Total comprehensive income for the
year |
- |
- |
- |
5,663,347 |
5,663,347 |
Dividends: Equity
capital |
- |
- |
- |
(4,933,128) |
(4,933,128) |
Share option
charge |
- |
- |
- |
136,127 |
136,127 |
Total transactions with owners |
- |
- |
- |
(4,797,001) |
(4,797,001) |
At 30 June 2018 |
256,934 |
395,108 |
1,231 |
10,357,693 |
11,010,966 |
|
|
|
|
|
|
STATEMENT OF CASH FLOWS FOR THE YEAR
ENDED 30 JUNE 2019
|
|
|
2019 |
2018 |
|
|
|
£ |
£ |
Cash flows from operating activities |
|
|
Profit for
the financial year |
5,861,663 |
5,663,347 |
Adjustments
for: |
|
|
Depreciation of tangible assets |
67,499 |
58,498 |
Loss on
disposal of tangible assets |
- |
353 |
Interest
paid |
- |
15 |
Interest
received |
(34,628) |
(33,825) |
Taxation
charge |
1,103,825 |
1,203,351 |
Decrease/(increase) in stocks |
43,797 |
(56,918) |
(Increase)
in debtors |
(117,124) |
(509,732) |
Increase in
creditors |
26,047 |
27,237 |
Corporation
tax (paid) |
(1,207,102) |
(566,356) |
Share
option charge |
133,490 |
136,127 |
Net cash
generated from operating activities |
5,877,467 |
5,922,097 |
Cash flows
from investing activities |
|
|
Purchase of
tangible fixed assets |
(84,518) |
(107,591) |
Sale of
tangible fixed assets |
- |
250 |
Purchase of
unlisted and other investments |
(96,953) |
(95,864) |
Interest
received |
34,628 |
33,825 |
Net cash
from investing activities |
(146,843) |
(169,380) |
|
|
|
Cash flows
from financing activities |
|
|
Issue of
ordinary shares |
41,000 |
- |
Dividends
paid |
(6,220,816) |
(4,933,128) |
Interest
paid |
- |
(15) |
Net cash
used in financing activities |
(6,179,816) |
(4,933,143) |
Net
(decrease)/increase in cash and cash equivalents |
(449,192) |
819,574 |
Cash and
cash equivalents at beginning of year |
6,986,514 |
6,166,940 |
Cash and
cash equivalents at the end of year |
6,537,322 |
6,986,514 |
|
|
|
Cash and
cash equivalents at the end of year comprise: |
|
|
Cash at
bank and in hand |
6,537,322 |
6,986,514 |
|
6,537,322 |
6,986,514 |
|
|
|
NOTES TO THE FINANCIAL STATEMENTS FOR
THE YEAR ENDED 30 JUNE 2019
1. Accounting policies
|
1.1 |
Basis of preparation of
financial statements |
The financial statements have been prepared under the historical
cost convention unless otherwise specified within these accounting
policies and in accordance with Financial Reporting Standard 102,
the Financial Reporting Standard applicable in the UK and the
Republic of Ireland and the
Companies Act 2006.
The preparation of financial statements in compliance with FRS
102 requires the use of certain critical accounting estimates. It
also requires management to exercise judgment in applying the
Company's accounting policies.
The following principal accounting policies have been
applied:
Turnover is recognised for product supplied or services rendered
to the extent that it is probable that the economic benefits will
flow to the Company and the turnover can be reliably measured.
Turnover is measured as the fair value of the consideration
received or receivable, excluding discounts, rebates, value added
tax and other sales taxes. The following criteria determine when
turnover will be recognised:
Direct sales
Direct sales are recognised at the date of dispatch.
R&D income
Subcontracted R&D income is recognised based upon the stage of
completion at the year-end.
Licence revenue and royalties
Annual licence revenue is recognised, in full, based upon the date
of the invoice, and royalties are accrued over the period to which
they relate. Revenue is recognised based on the returns and
notifications received from customers and in the event that
subsequent adjustments are identified, they are recognised in the
period in which they are identified.
|
1.3 |
Foreign currency
translation |
Functional and presentation currency
The Company's functional and presentational currency is GBP.
Transactions and balances
Foreign currency transactions are translated into the functional
currency using the spot exchange rates at the dates of the
transactions.
At each period end foreign currency monetary items are
translated using the closing rate. Non-monetary items measured at
historical cost are translated using the exchange rate at the date
of the transaction and non-monetary items measured at fair value
are measured using the exchange rate when fair value was
determined.
Interest income is recognised in the Statement of comprehensive
income using the effective interest method.
Finance costs are charged to the Statement of comprehensive
income over the term of the debt using the effective interest
method so that the amount charged is at a constant rate on the
carrying amount. Issue costs are initially recognised as a
reduction in the proceeds of the associated capital instrument.
Defined contribution pension plan
The Company operates a defined contribution plan for its
employees. A defined contribution plan is a pension plan under
which the Company pays fixed contributions into a separate entity.
Once the contributions have been paid the Company has no further
payment obligations.
The contributions are recognised as an expense in the Statement
of comprehensive income when they fall due. Amounts not paid are
shown in accruals as a liability in the Statement of financial
position. The assets of the plan are held separately from the
Company in independently administered funds.
|
1.7 |
Current and deferred
taxation |
The tax expense for the year comprises current and deferred tax.
Tax is recognised in the Statement of comprehensive income, except
that a charge attributable to an item of income and expense
recognised as other comprehensive income or to an item recognised
directly in equity is also recognised in other comprehensive income
or directly in equity respectively.
The current income tax charge is calculated on the basis of tax
rates and laws that have been enacted or substantively enacted by
the reporting date in the countries where the Company operates and
generates income.
Deferred tax balances are recognised in respect of all timing
differences that have originated but not reversed by the Statement
of financial position date, except that:
- The recognition of deferred tax assets is limited to the extent
that it is probable that they will be recovered against the
reversal of deferred tax liabilities or other future taxable
profits; and
- Any deferred tax balances are reversed if and when all
conditions for retaining associated tax allowances have been
met.
Deferred tax balances are not recognised in respect of permanent
differences except in respect of business combinations, when
deferred tax is recognised on the differences between the fair
values of assets acquired and the future tax deductions available
for them and the differences between the fair values of liabilities
acquired and the amount that will be assessed for tax. Deferred tax
is determined using tax rates and laws that have been enacted or
substantively enacted by the reporting date.
|
1.8 |
Research and development |
Research and development expenditure is written off in the year
in which it is incurred.
|
1.9 |
Tangible fixed
assets |
Tangible fixed assets under the cost model are stated at
historical cost less accumulated depreciation and any accumulated
impairment losses. Historical cost includes expenditure that is
directly attributable to bringing the asset to the location and
condition necessary for it to be capable of operating in the manner
intended by management.
Depreciation is charged so as to allocate the cost of assets
less their residual value over their estimated useful lives on the
following basis:
|
|
|
|
Freehold property |
- |
2% |
straight line |
|
|
|
|
Plant and equipment |
- |
25% |
reducing balance |
|
|
|
|
Motor Vehicles |
- |
25% |
straight line |
|
|
|
|
Equipment |
- |
25% |
straight line |
|
1.10 |
Valuation of
investments |
Investments in unlisted Company shares, whose market value can
be reliably determined, are remeasured to market value at each
balance sheet date. Gains and losses on remeasurement are
recognised in the Statement of comprehensive income for the period.
Where market value cannot be reliably determined, such investments
are stated at historic cost less impairment.
Stocks are stated at the lower of cost and net realisable value,
being the estimated selling price less costs to complete and sell.
Cost includes all direct costs and an appropriate proportion of
fixed and variable overheads.
At each balance sheet date, stocks are assessed for impairment. If
stock is impaired, the carrying amount is reduced to its selling
price less costs to complete and sell. The impairment loss is
recognised immediately in profit or loss.
Short term debtors are measured at transaction price, less any
impairment. Loans receivable are measured initially at fair value,
net of transaction costs, and are measured subsequently at
amortised cost using the effective interest method, less any
impairment.
|
1.13 |
Cash and cash
equivalents |
Cash is represented by cash in hand and deposits with financial
institutions repayable without penalty on notice of not more than
24 hours. Cash equivalents are highly liquid investments that
mature in no more than three months from the date of acquisition
and that are readily convertible to known amounts of cash with
insignificant risk of change in value.
In the Statement of cash flows, cash and cash equivalents are
shown net of bank overdrafts that are repayable on demand and form
an integral part of the Company's cash management.
Short term creditors are measured at the transaction price.
Other financial liabilities, including bank loans, are measured
initially at fair value, net of transaction costs, and are measured
subsequently at amortised cost using the effective interest
method.
|
1.15 |
Provisions for
liabilities |
Provisions are made where an event has taken place that gives
the Company a legal or constructive obligation that probably
requires settlement by a transfer of economic benefit, and a
reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to the Statement of
comprehensive income in the year that the Company becomes aware of
the obligation, and are measured at the best estimate at the
Statement of financial position date of the expenditure required to
settle the obligation, taking into account relevant risks and
uncertainties.
When payments are eventually made, they are charged to the
provision carried in the Statement of financial position.
|
1.16 |
Financial
instruments |
The Company only enters into basic financial instrument
transactions that result in the recognition of financial assets and
liabilities like trade and other debtors and creditors, loans from
banks and other third parties, loans to related parties and
investments in non-puttable ordinary shares.
Equity dividends are recognised when they become legally
payable. Interim equity dividends are recognised when paid. Final
equity dividends are recognised when approved by the shareholders
at an annual general meeting.
|
1.18 |
Employee benefits-share-based
compensation |
The company operates an equity-settled, share-based compensation
plan. The fair value of the employee services received in exchange
for the grant of the options is recognised as an expense over the
vesting period. The total amount to be expensed over the vesting
period is determined by reference to the fair value of the options
granted. At each balance sheet date, the company will revise its
estimates of the number of options are expected to be exercisable.
It will recognise the impact of the revision of original estimates,
if any, in the profit and loss account, with a corresponding
adjustment to equity. The proceeds received net of any directly
attributable transaction costs are credited to share capital
(nominal value) and share premium when the options are
exercised.
2. Judgments in applying accounting
policies and key sources of estimation uncertainty
In the application of the company's accounting policies (as
described in note 2), management is required to make judgments,
estimates and assumptions. These estimates and underlying
assumptions and are reviewed on an ongoing basis.
There were no areas requiring significant management judgment
during the year ended 30 June
2019.
3. Turnover
|
An analysis
of turnover by class of business is as follows:
|
|
|
|
|
|
2019 |
2018 |
|
|
|
|
|
£ |
£ |
|
Product
revenue and R&D income |
3,010,496 |
2,487,049 |
|
Royalty and
licence fee income |
6,279,533 |
5,492,168 |
|
Back dated
royalty income |
- |
772,391 |
|
|
9,290,029 |
8,751,608 |
|
|
|
|
|
|
|
|
|
2019 |
2018 |
|
|
|
|
|
£ |
£ |
|
United
Kingdom |
468,692 |
619,714 |
|
Other
EU |
1,759,224 |
1,522,545 |
|
Rest of the
world |
7,062,113 |
6,609,348 |
|
|
9,290,029 |
8,751,607 |
4. Operating profit
The
operating profit is stated after charging: |
|
|
|
|
2019 |
2018 |
|
|
|
|
£ |
£ |
Depreciation of tangible fixed assets |
67,499 |
58,498 |
Fees
payable to the Company's auditor and its associates for the audit
of the Company's annual financial statements |
10,350 |
10,150 |
Exchange
differences |
99,559 |
71,901 |
Research
and development costs |
1,116,210 |
868,515 |
5. |
Taxation |
|
|
|
|
|
|
|
2019 |
2018 |
|
|
|
|
|
£ |
£ |
|
Corporation
tax |
|
|
|
Current tax
on profits for the year |
1,099,196 |
1,193,240 |
|
|
1,099,196 |
1,193,240 |
|
|
|
|
|
Total
current tax |
1,099,196 |
1,193,240 |
|
Deferred tax |
|
|
|
Origination
and reversal of timing differences |
4,629 |
10,111 |
|
Total
deferred tax |
4,629 |
10,111 |
|
|
|
|
|
Taxation on
profit on ordinary activities |
1,103,825 |
1,203,351 |
|
Factors affecting tax charge for the year |
|
The tax
assessed for the year is lower than (2018 - lower than) the
standard rate of corporation tax in the UK of 19% (2018 -
19%). The differences are explained below: |
|
|
|
|
|
2019 |
2018 |
|
|
|
|
|
£ |
£ |
|
Profit on
ordinary activities before tax |
6,965,488 |
6,866,698 |
|
Profit on
ordinary activities multiplied by standard rate of corporation tax
in the UK of 19% (2018 - 19%) |
1,323,443 |
1,304,673 |
|
Effects
of: |
|
|
|
Expenses
not deductible for tax purposes, other than goodwill amortisation
and impairment |
403 |
284 |
|
Capital allowances for year in excess of depreciation |
(3,390) |
(9,448) |
|
Research
and development tax credit |
(238,848) |
(128,131) |
|
Share based
payments |
17,588 |
25,864 |
|
Other
differences leading to an increase in the tax charge |
4,629 |
10,109 |
|
Total tax charge for the year |
1,103,825 |
1,203,351 |
|
Factors that may affect future tax charges |
There were no material factors that may affect future tax
charges.
6. |
Dividends |
|
|
|
|
|
2019 |
2018 |
|
|
|
|
|
£ |
£ |
|
Dividends
paid |
6,220,816 |
4,933,128 |
|
|
6,220,816 |
4,933,128 |
7. |
Share capital |
|
|
|
|
|
|
2019 |
2018 |
|
|
|
|
|
|
£ |
£ |
|
|
|
Allotted, called up and
fully paid |
|
|
|
|
|
|
|
|
|
|
|
5,142,674 (2018 -
5,138,674-) Ordinary shares of £0.05 each |
257,134 |
256,934 |
|
|
The holders of ordinary shares are entitled to receive dividends as
declared and are entitled to one vote per share at meetings of the
Company. All ordinary shares rank equally with regard to the
Company's residual assets. |
8. |
Share based payments |
|
During the
year the company operated an Approved Share Option Scheme (the
"Option Scheme"), to incentivise employees.
The company has applied the requirements of FRS 102 Section 26
Share-based Payment to all the options granted. The Option Scheme
provides for a grant price equal to the market value of the
Company's shares on the date of the grant, as agreed with HMRC
Shares and Assets Valuation Division.
The contractual life of an option is 10 years from the date of
grant. Options granted become exercisable on the third anniversary
of the date of grant. Exercise of an option is normally subject to
continued employment, but there are also considerations for good
leavers. All share based remuneration is settled in equity
shares.
|
|
|
Weighted
average exercise price (pence)
2019 |
Number
2019 |
Weighted
average exercise price
(pence)
2018 |
Number
2018 |
|
|
|
|
|
|
|
Outstanding
at the beginning of the year |
13.40 |
89,938 |
13.40 |
89,938 |
|
Granted
during the year |
|
- |
|
- |
|
Exercised
during the year |
10.25 |
(4,000) |
|
- |
|
Outstanding and
exercisable at the end of the year |
13.50 |
85,938 |
13.40 |
89,938 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019 |
2018 |
|
Option
pricing model used
|
Black Scholes |
Black Scholes |
|
Issue
price
|
£3.12-£13.50 |
£3.12-£13.50 |
|
Exercise
price (pence)
|
£3.12-£13.50 |
£3.12-£13.50 |
|
Option
life
|
10 years |
10 years |
|
Expected
volatility
|
25.15% |
25.15% |
|
Fair value
at measurement date
|
£1.72-£4.66 |
£1.72-£4.66 |
|
Risk-free
interest rate
|
1.02% |
1.02% |
|
Expected volatility was
based on past volatility since the shares have been listed on
AIM.
The expense recognised for share-based payments during the year
ended 30 June 2019 was £133,490 (2018 : £136,127).
The number of staff and officers holding share options at 30 June
2019 was 15 (2018: 15). The share options have been issued to
underpin staff service conditions. |
10. Publication of Non-Statutory
Accounts
The financial information set out in this preliminary
announcement does not constitute the Group's financial statements
for the year ended 30 June 2019. The
financial statements for the year ended 30
June 2018 have been delivered to the Registrar of Companies.
The financial statements for the year ended 30 June 2019 will be delivered to the Registrar
of Companies following the Company's Annual General Meeting. The
auditors' report on both accounts was unqualified, did not include
references to any matters to which the auditors drew attention by
way of emphasis without qualifying their report and did not contain
statements under sections 498(2) or (3) of the Companies Act 2006.
The audited financial statements of Bioventix plc for the period
ended 30 June 2019 are expected to be
posted to shareholders shortly, will be available to the public at
the Company's registered office, 7 Romans Business Park, East
Street, Farnham, Surrey, GU9 7SX and available to view on the
Company's website at www.bioventix.com once posted.