30 January 2025
Kromek Group
plc
("Kromek" or the "Group")
Interim
Results
Multi-year agreements
signed with Siemens Healthineers post period will deliver
profitability in the current financial year
Kromek Group plc (AIM:
KMK), a leading developer of
radiation and bio-detection technology solutions for the advanced
imaging and CBRN detection segments, announces its interim results
for the six months ended 31 October 2024.
Multi-year
Agreements with Siemens Healthineers
Post period, as also announced today, Kromek has
signed agreements with Siemens Medical Solutions USA, Inc.
("Siemens Healthineers") to enable the production of cadmium zinc
telluride ("CZT") detectors for single photon emission
computed tomography ("SPECT") application pursuant to
which:
· Under
the Enablement Agreement, the Group will be paid a total of $37.5m
in cash in four installments over a four-year period, with the
first installment of $25.0m to be received in the current financial
year, of which a material amount will be recognised as revenue
· Over a
four-year period, Kromek will:
o transfer 15 of its
existing 174 furnaces for CZT production to Siemens
Healthineers
o provide Siemens
Healthineers with all know-how, IP and related services for
CZT-based SPECT detector production
· All
know-how and IP will be provided and licensed on a non-exclusive
basis. Accordingly, Kromek is unencumbered from continuing to
utilise its know-how and IP and supplying other OEMs in SPECT or
other advanced imaging markets
· In
addition, Kromek is expected to supply Siemens Healthineers with
CZT-based detector tiles over the four-year period, which the
Directors believe will make a material contribution to
advanced imaging revenue from the second year of the agreement
onwards
Impact on Kromek of
Agreements with Siemens Healthineers
· The
Group expects to become profitable from the current financial year,
with profit for FY 2025 significantly ahead of market
expectations
· Debt
will be reduced and the balance sheet will be significantly
strengthened
· Kromek
intends to continue producing CZT for the SPECT and computed
tomography ("CT") markets utilising the remaining 159 furnaces it
owns
· As the
largest independent producer and supplier of CZT, and with a
significantly strengthened balance sheet, Kromek is strategically
positioned for sustained revenue growth and profitability
Financial Summary
for H1 2025
· Revenue
was £3.7m (H1 2024: £7.1m)
· Gross
margin improved to 56.9% (H1 2024: 54.2%)
·
Adjusted EBITDA loss of £2.3m (H1 2024: £0.1m loss)*
· Loss
before tax was £5.7m (H1 2024: £3.5m loss)
· Cash
and cash equivalents at 31 October 2024 were £0.6m (30 April 2024:
£0.5m)
*A reconciliation of adjusted EBITDA can be
found in the Financial Review.
Operational Summary
for H1 2025
Advanced
Imaging
·
Sustained delivery under landmark collaboration contracts and other
component supply agreements, with customers including recognised
Tier 1 OEMs, Analogic and Spectrum Dynamics
·
Continued to make progress under the ultra-low dose molecular
breast imaging programme funded by Innovate UK
CBRN
Detection
·
Awarded a contract worth £2.0m from the UK Ministry
of Defence for the supply of the Group's D5 RIID along with its
Alpha Beta probe attachment and ancillary products
·
Selected under two new UK Government frameworks,
each lasting four years, designed to enhance
the UK's systems and capabilities for ensuring public
safety and security:
o Kromek's D3M
detector was named as the Personal Radiation Detector under the UK
Government Resilience Framework, with a first order already
received under this framework
o Selected as a
supplier under the UK Government's Radiological Nuclear Detection
Framework
Biological-Threat
Detection
·
Continued to progress the development of biological-threat
detection systems under contracts with a UK Government department
and the US Department of Homeland Security
Manufacturing and
IP
·
Continued to execute on programmes for the expansion of
production capacity and process automation, particularly at its US
facility, resulting in greater manufacturing productivity and cost
efficiency
· Applied
for three new patents during the period
Dr Arnab Basu, CEO
of Kromek, said:
"As we stated at the time of the full year results in October
last year, Kromek was actively engaged with OEMs to drive delivery
of products and monetisation of the valuable intellectual property
the Group has developed in the advanced imaging area. We also said
we were confident that these initiatives would benefit the Group
and drive a significant increase in both revenue and cash
generation in the second half of FY 2025. Today's announcement is
an exciting moment as both Siemens Healthineers and Kromek are
aligned in our vision to enhance healthcare through technological
advancements.
"The initial
$25.0m payment from Siemens Healthineers will be used to support
the delivery of various milestones under the agreements,
significantly reduce our debt and strengthen our balance sheet,
ultimately enhancing our operational capabilities. These
significant agreements enable us to deliver profitability in FY
2025, significantly ahead of market expectations and lay the
groundwork for further growth in revenues and sustainable
profitability beyond that period.
"Looking beyond FY 2025, we expect to deliver
growth in revenues for the fifth year in a row in FY 2026 and
remain profitable as we continue to deliver on our agreement with
Siemens Healthineers and our other OEM customers as well as the
CBRN contracts won with governmental agencies in UK and abroad.
Consequently, the Board looks to the future with confidence.
"
For further information, please
contact:
Kromek Group
plc
|
|
Arnab Basu, CEO
Paul Farquhar, CFO
|
+44 (0)1740 626 060
|
|
|
Cavendish Capital Markets Limited (Nominated Adviser and
Broker)
|
|
Geoff Nash/Giles Balleny/Seamus
Fricker - Corporate Finance
Tim Redfern - ECM
Michael Johnson/Tamar
Cranford-Smith - Sales
|
+44 (0)20
7220 0500
|
|
|
Gracechurch
Group (Financial PR)
|
|
Harry Chathli/Claire Norbury/Henry
Gamble
|
+44 (0)20 4582 3500
|
Kromek Group
plc
Kromek Group plc is a leading developer of
radiation detection and bio-detection technology solutions for the
advanced imaging and CBRN detection segments. Headquartered in
County Durham, UK, Kromek has manufacturing operations in the UK
and US, delivering on the vision of enhancing the quality of life
through innovative detection technology
solutions.
The advanced imaging segment comprises the
medical (including CT and SPECT), security and industrial markets.
Kromek provides its OEM customers with detector components, based
on its core cadmium zinc telluride ("CZT") platform, to enable
better detection of diseases such as cancer and Alzheimer's,
contamination in industrial manufacture and explosives in aviation
settings.
In CBRN detection, the Group provides nuclear
radiation detection solutions to the global homeland defence and
security market. Kromek's compact, handheld, high-performance
radiation detectors, based on advanced scintillation and
solid-state readout technology, are primarily used to protect
critical infrastructure, events, personnel and urban environments
from the threat of 'dirty bombs'.
The Group is also developing bio-security
solutions in the CBRN detection segment. These consist of fully
automated and autonomous systems to detect a wide range of airborne
pathogens.
Kromek is listed on AIM, a market of the
London Stock Exchange, under the trading symbol
'KMK'.
The information contained within
this announcement is deemed by the Company to constitute inside
information as stipulated under the Market Abuse Regulation (EU)
No. 596/2014. Upon the publication of this announcement via the
Regulatory Information Service, this inside information is now
considered to be in the public domain.
Operational Review
During the six months to 31 October 2024, the
Group continued to deliver on its agreements in advanced imaging,
and in particular the significant collaboration agreements that
were entered into with a blue-chip health technology solutions
provider, a Tier 1 OEM and Analogic, all of which represent
significant additional commercial avenues for Kromek. In the CBRN
detection segment, demand continued to be driven by global
geopolitical insecurity and the consequent need for solutions that
help to provide public safety and security, with the Group
receiving a contract from the UK Ministry of Defence and being
selected as a supplier under two UK Government frameworks. In
addition, the Group continued to drive through operational
efficiencies, particularly within the advanced imaging
manufacturing process.
Also during the period, the Group undertook
discussions to explore the possibility of entering a strategic
partnership with a leading OEM in advanced imaging. The Directors
sought an agreement that would result in a significantly improved
financial position and balance sheet - which had been identified as
the primary constraints to the Group's growth - and thereby enable
the Group to capitalise on the substantial opportunities in the
SPECT and CT markets. This culminated in the signing, post period
and as also announced today, of the agreements with Siemens
Healthineers.
Advanced Imaging
Medical Imaging - Agreements with Siemens
Healthineers
Kromek has entered into multi-year agreements with
Siemens Healthineers to provide know-how and use rights of IP on a
non-exclusive basis, as well as furnaces and related services,
under an Enablement Agreement and Patent Licensing Agreement, and
also for the Group to supply CZT-based detector tiles (the "Supply
Agreement") (together with the Enablement and Patent Licensing
Agreements, the "Agreements") to enable the production of CZT
detectors for SPECT application.
Under the Enablement Agreement, the Group will be
paid a total of $37.5m in cash in four installments over a
four-year period, with the first installment of $25.0m to be
received in the current financial year, of which a material amount
will be recognised as revenue. In addition, the Directors
believe the Supply Agreement will make a material
contribution to advanced imaging revenue from the second year of
the agreement onwards.
Kromek will transfer title of 15 of its furnaces
(the "Transfer Furnaces") for the production of CZT, which are
currently sited in the Group's UK facility, to Siemens
Healthineers. The Group will enable the physical relocation of the
Transfer Furnaces to a Siemens Healthineers facility, which is
expected to occur at the end of the four-year period of the
Enablement Agreement. Prior to the relocation, the Group will use
the Transfer Furnaces to deliver the CZT-based detector tiles under
the Supply Agreement.
Over a four-year period, commencing immediately, the
Group will provide Siemens Healthineers with its know-how and use
rights of IP regarding the production of CZT-based detector tiles
for SPECT applications and services required to enable such
production. Kromek has licensed in perpetuity its patents relevant
for producing CZT-based detectors for SPECT applications on a
non-exclusive basis. Kromek retains ownership of the patents. Under
the terms of the Agreements, the Group is entitled to continue to
exercise all its know-how and IP and to serve the global SPECT
market for CZT-based detectors.
Kromek is set to supply its CZT-based detector tiles
to Siemens Healthineers for the duration of the Enablement
Agreement, which may be extended for an additional year at Siemens
Healthineers' discretion.
Medical Imaging - H1 2025 Operational
Review
During the period to 31 October
2024, Kromek continued to receive orders in its regular repeat
business, deliver under its supply agreements and progress its
development programmes. In particular, work continued under its
landmark collaboration agreements that were signed in the 2024 and
2023 financial years. There has been significant technical progress
in recent months, which has enabled Kromek to transition the CZT
detector development programme for photon counting CT ("PCCT")
applications to an early commercialisation stage. Collaborations
with leading OEMs in the medical and industrial imaging segments
are now progressing to early stage validation and adoption of this
device capability. Whilst device and production optimisation will
continue for the near future, the Group is rapidly enabling the CT
segment with the detector device capability required for the
platform conversion to PCCT imaging systems.
Through multiple government-funded
programmes, Kromek has developed its gamma imaging detection
technologies to make significant breakthroughs in image quality. By
incorporating advancements in detector hardware, machine learning
and algorithms, new opportunities for gamma imaging at low doses
are developing. The Group's technologies, which are protected by a
suite of patent applications and trade secrets, deliver what the
Directors believe to be unprecedented image results, which have
been presented at leading industry gatherings, including the annual
meeting of the Radiological Society of North America in December
2024.
The ultra-low dose molecular
breast imaging programme funded by Innovate UK, which is being
undertaken in collaboration with Newcastle Upon Tyne Hospital and
University College London, continues to deliver on its objectives.
This technology is aimed at paving the way for a new screening and
diagnostic capability for the detection of cancer for women with
dense breast tissue for whom mammography is not effective. The
first prototype system has been installed in the Nuclear Medicine
department at a hospital in Newcastle, and it is undergoing
evaluation to demonstrate the benefits of the new Kromek
technology. The design and build of the full-size system suitable
for clinical testing and clinical trials is on track to be
completed in the second half of calendar year 2025.
Security & Industrial Screening
In security and industrial
screening, Kromek continued to deliver under its existing component
supply agreements and development programmes. This includes the detector solutions being developed under
its collaboration agreement with Analogic, noted above, which will
be for security applications as well as medical.
CBRN Detection
Nuclear Security
During the period, the Group secured milestone
agreements with UK Government entities for its nuclear security
products, receiving a contract from the UK Ministry of Defence,
which is a significant strategic customer for Kromek, and being
selected as a supplier under two UK Government
frameworks.
The Group was awarded, after a competitive
tender process, a contract worth £2.0m from the Ministry of Defence
for the supply of the D5 RIID and Alpha Beta probe attachment,
which is to be delivered during the Group's current financial year.
The Group's D3M was named as the Personal Radiation Detector under
the UK Government Resilience Framework, scheduled to be in place
for four years. The D3M is the only detector pre-approved for
purchase under the framework. During the period, the Group received
its first order under this framework, which was from
Merseyside Fire & Rescue Service, which will use the D3M
for its Detection, Identification and Monitoring vehicles. In
addition, the Group was selected as a supplier under the UK
Government's Radiological Nuclear Detection Framework for the
procurement of radiological nuclear detection equipment and
supporting services for the Home Office. Kromek is pre-qualified to
be selected for orders in three categories, covering the supply of
handheld, wearable and large volume static radiation detectors,
which over the four-year term of the framework have a combined
maximum procurement value of £84m.
While the initiation of procurement and the
receipt of orders under these programmes has been later than the
Group initially anticipated, Kromek is pleased to confirm that it
has commenced since period end.
Civil Nuclear
Business in the civil nuclear
market continued as expected, with regular sales through Kromek's
distributor network and direct to customer. In particular, Kromek's
new Raymon product, which provides spectroscopic detection and
identification capability in a wide range of civil nuclear
applications and that was launched in the prior year, has been well
received within the Group's distribution network.
Biological-Threat Detection
During the period, Kromek continued to
progress the development of biological-threat detection systems
under multi-year contracts with a UK Government department and the
US Department of Homeland Security. Under the contract with a
UK Government department, the Group will develop and supply a
biological-threat detection system. The contract with the US
Department of Homeland Security is for the development of
technologies focusing on an agent agnostic bio-detection
system. These programmes are continuing to deliver milestones
and meet customer expectations. The Group is also pursuing several
other customer engagements in this area.
Manufacturing
and IP
Kromek continued to execute on its
programmes for the expansion of production
capacity and increased process automation, with particular progress
being made at its CZT manufacturing facility in the US. These
programmes are resulting in greater manufacturing productivity and
cost efficiencies. The Group has dedicated teams that are focussed
on targeted improvements for every step in the manufacturing
process, which directly contributes to yield and cost
improvement.
During the period, Kromek applied
for three new patents.
Financial Review
Revenue for the six-month period ended 31
October 2024 was £3.7m (H1 2024: £7.1m) due to a decrease in
product revenue. The split between product sales and revenue from
R&D contracts is as follows:
|
H1 2025
|
H1 2024
|
(Unaudited)
|
(Unaudited)
|
|
£'000
|
|
£'000
|
|
Product
|
£2,348
|
64%
|
£5,910
|
83%
|
R&D
|
£1,330
|
36%
|
£1,185
|
17%
|
Total
|
£3,678
|
100%
|
£7,095
|
100%
|
The lower product revenue reflects a reduction
in both advanced imaging and CBRN detection. In advanced
imaging, the strategic discussions the Group was
having with OEMs resulted in some customers pausing their
engagement with the Group due to uncertainty over the outcome of
the process. With the agreement with Siemens Healthineers now
finalised, and on a non-exclusive basis, the Group is able to
resume its work with other OEMs. In CBRN
detection, the Group's key priority was securing the
contracts with the UK Government, which it did so successfully, as
it represents a significant strategic customer. As noted above,
while the initiation of procurement and the receipt of orders under
these programmes has been later than the Group initially
anticipated, Kromek is pleased to confirm that it has commenced
since period end.
Gross margin improved to 56.9% compared with
54.2% for H1 2024. The increase is largely due to the mix of
product revenue in the period - including the increased
contribution to revenue from R&D contracts - and the continued
easing of global supply constraints resulting in cost savings on
component parts compared with the prior year. Gross margin also
continues to benefit from increasing efficiencies in advanced
imaging as the Group delivers on its manufacturing productivity
programmes. Gross profit decreased to £2.1m (H1 2024: £3.8m) as a
result of the lower revenue.
Administrative expenses and
distribution costs were £6.9m (H1 2024: £6.4m). The increase is
primarily due to increased amortisation, as well as a reduction in
the capitalisation of development costs. The Group's focus remains
on tight cost control.
As a result of the increased
operating costs and lower revenue, operating loss was £4.8m (H1
2024: £2.3m loss). After net finance costs of £1.0m (H1 2024:
£0.9m), loss before tax was £5.7m (H1 2024: £3.5m loss).
The adjusted EBITDA loss for the
period was £2.3m (H1 2024: £0.11m loss). Adjusted EBITDA is
calculated as follows:
|
H1 2025
|
H1 2024
|
FY 2024
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
Loss before tax
|
(5,742)
|
(3,492)
|
(3,455)
|
EBITDA adjustments:
|
|
|
|
Net
interest
|
954
|
913
|
1,834
|
Depreciation
|
808
|
883
|
1,751
|
Amortisation
|
1,475
|
1,357
|
2,758
|
Share-based payments
|
245
|
180
|
490
|
Change
in fair value of derivative
|
-
|
(202)
|
(517)
|
Exceptional items
|
-
|
246
|
246
|
Adjusted EBITDA*
|
(2,260)
|
(115)
|
3,107
|
*Adjusted EBITDA is defined as earnings before interest,
taxation, depreciation, amortisation, exceptional items, the change
in fair value of financial derivatives and share-based payments.
Share-based payments are added back when calculating the Group's
adjusted EBITDA as this is currently an expense with a zero direct
cash impact on financial performance. Adjusted EBITDA is considered
a key metric to the users of the financial statements as it
represents a useful milestone that is reflective of the performance
of the business resulting from movements in revenue, gross margin
and the costs of the business. The exceptional item in the
comparative information relates to costs associated with the
refinancing of the debt facility.
The Group invested £2.2m in
product development in the six-month period (H1 2024: £2.6m) that
was capitalised on the balance sheet, which largely
reflects:
·
the continuing investment in cost reduction and
productivity improvements in CZT crystal growth and detector
manufacturing in advanced imaging; and
·
the development of automated and autonomous
biological-threat detection technology to detect airborne pathogens
for the purposes of national security and protecting public
health.
This expenditure was capitalised
in accordance with IAS38 to the extent that it related to projects
in the later stage (development phase) of the project life
cycle.
Cash and cash equivalents
at 31 October 2024 were £0.6m (30 April
2024: £0.5m). The £0.1m increase in cash
over the six-month period was due to the combination of the
following cash inflows and outflows:
·
£(2.2)m - operating loss for the
period
·
£2.1m - net working capital movements
·
£(2.3)m - investment in development costs and
capital expenditure
·
£3m - net new funds raised less debt and interest
payments
·
£(0.5)m - effect of foreign exchange rate
changes
At 31 October 2024, total
borrowings included in current liabilities were £11.8m (30 April
2024: £7.6m), of which £10.4m related to the Group's principal
borrowing facility with Polymer N2 Limited, an existing and
significant shareholder in the Company.
Outlook
As Kromek stated at the time of the full year
results in October last year, it was actively engaged with OEMs to
drive delivery of products and monetisation of the valuable
intellectual property the Group has developed in the advanced
imaging area. The Group was confident that these initiatives would
benefit it and drive a significant increase in both revenue and
cash generation in the second half of FY 2025. Today's announcement
is an exciting moment as both Siemens Healthineers and Kromek are
aligned in their vision to enhance healthcare through technological
advancements.
The initial $25.0m payment from Siemens
Healthineers will enable the Group to report significant
revenue growth for the current financial year, profit significantly
ahead of market expectations and positive cash flow.
Looking further ahead, the Siemens
Healthineers agreements, progress with other customer contracts in
advanced imaging as well as delivery of products and services with
the contracts won in CBRN detection last year with the UK
Government and other government agencies lay the groundwork for
further growth in revenues and sustainable profitability. The Group
expects to deliver further revenue growth in FY 2026 and remain
profitable. As a result, the Board is confident in the Group's
future prospects.
Consolidated condensed income statement
For the six months ended 31 October 2024
|
|
|
Six months ended 31
October
2024
£'000
|
|
Six months
ended 31
October
2023
£'000
|
|
Year
ended
30 April
2024
£'000
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Audited)
|
|
|
|
|
|
|
|
|
|
Note
|
|
|
|
|
|
|
Continuing operations
|
|
|
|
|
|
|
|
Revenue
|
4
|
|
3,676
|
|
7,095
|
|
19,403
|
Cost of sales
|
|
|
(1,583)
|
|
(3,246)
|
|
(8,693)
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
2,093
|
|
3,849
|
|
10,710
|
|
|
|
|
|
|
|
|
Distribution costs
|
|
|
(219)
|
|
(216)
|
|
(456)
|
Administrative expenses (including
operating expenses)
|
|
|
(6,662)
|
|
(6,168)
|
|
(12,146)
|
Change in fair value of
derivative
|
|
|
-
|
|
202
|
|
517
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(4,788)
|
|
(2,333)
|
|
(1,375)
|
|
|
|
|
|
|
|
|
Exceptional items
|
5
|
|
-
|
|
(246)
|
|
(246)
|
|
|
|
|
|
|
|
|
Operating results (post exceptional items)
|
|
|
(4,788)
|
|
(2,579)
|
|
(1,621)
|
|
|
|
|
|
|
|
|
Finance income
|
|
|
2
|
|
32
|
|
40
|
Finance costs
|
|
|
(956)
|
|
(945)
|
|
(1,874)
|
|
|
|
|
|
|
|
|
Loss before tax
|
|
|
(5,742)
|
|
(3,492)
|
|
(3,455)
|
|
|
|
|
|
|
|
|
Tax
|
6
|
|
50
|
|
425
|
|
162
|
|
|
|
|
|
|
|
|
Loss from continuing operations
|
|
|
(5,692)
|
|
(3,067)
|
|
(3,293)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share
|
|
|
|
|
|
|
|
-basic (p)
|
8
|
|
(0.9)
|
|
(0.5)
|
|
(0.6)
|
|
|
|
|
|
|
|
|
Consolidated condensed statement of cash
flows
For the six months ended 31 October 2024
|
Note
|
|
Six months ended 31
October
2024
£'000
|
|
Six months
ended 31
October
2023
£'000
|
|
Year
ended 30
April
2024
£'000
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Audited)
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
10
|
|
(64)
|
|
(1,607)
|
|
(2,802)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest received
|
|
|
2
|
|
32
|
|
40
|
Purchases of property, plant and
equipment
|
|
|
(58)
|
|
(57)
|
|
(146)
|
Purchases of patents and
trademarks
|
|
|
(57)
|
|
(122)
|
|
(252)
|
Capitalisation of research and
development costs
|
|
|
(2,177)
|
|
(2,625)
|
|
(4,644)
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(2,290)
|
|
(2,772)
|
|
(5,002)
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New borrowings
|
|
|
3,400
|
|
5,900
|
|
7,000
|
Interest paid
|
|
|
(164)
|
|
(820)
|
|
(699)
|
Payment of loan and
borrowings
|
|
|
(35)
|
|
(5,712)
|
|
(5,822)
|
Finance lease
repayments
|
|
|
(221)
|
|
(340)
|
|
(678)
|
Financing costs
|
|
|
-
|
|
-
|
|
(102)
|
Net proceeds on issue of
shares
|
|
|
-
|
|
7,879
|
|
7,479
|
|
|
|
|
|
|
|
|
Net cash generated from financing
activities
|
|
|
2,980
|
|
6,907
|
|
7,178
|
|
|
|
|
|
|
|
|
Net increase / (decrease) in cash and cash
equivalents
|
|
|
626
|
|
2,528
|
|
(626)
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of
period
|
|
|
466
|
|
1,097
|
|
1,097
|
|
|
|
|
|
|
|
|
Effect of foreign exchange rate
changes
|
|
|
(515)
|
|
98
|
|
(5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
|
577
|
|
3,723
|
|
466
|
Notes to the unaudited interim
statements
For the six months ended 31 October 2024
1. Basis of
preparation
This interim financial report does
not constitute statutory accounts as defined in section 434 of the
Companies Act 2006. The auditors reported on the Kromek Group plc
financial statements for the year ended 30 April 2024, their report
was unqualified and did not contain a statement under section
498(2) or (3) of the Companies Act 2006. The Group's consolidated
annual financial statements for the year ended 30 April 2024 have
been filed with the Registrar of Companies and are available on the
Group's website: www.kromek.com.
2. Interim
report
This interim financial report will
be available from the Group's website at www.kromek.com.
3. Going
concern
The Directors have a reasonable
expectation that the going concern basis of accounting remains
appropriate and that the Group has adequate resources and
facilities to continue in operation for the next 12 months based on
its cash flow forecasts prepared. Accordingly, the Group's
unaudited interim statements for the six months ended 31 October
2024 have been prepared on a going concern basis which contemplates
the realisation of assets and the settlement of liabilities and
commitments in the normal course of operations.
4.
Business and
geographical segments
Products and services from which reportable segments derive
their revenues
For management purposes, the Group
is organised into two business units (UK and USA) and it is on
these operating segments that the Group is providing
disclosure.
The chief operating decision maker
is the Board of Directors who assess performance of the segments
using the following key performance indicators; revenue, gross
profit, operating profit and EBITDA. The amounts provided to the
Board with respect to assets and liabilities are measured in a way
consistent with the Financial Statements.
The turnover, profit on ordinary
activities and net assets of the Group are attributable to one
business segment, i.e. the development of digital colour x-ray
imaging enabling direct materials identification, as well as
developing a number of detection products in the industrial market.
Whilst results are not measured by end market, the Group currently
categorises its customers as belonging to the advanced imaging and
CBRN detection markets.
A geographical analysis of the
Group's revenue by destination is as follows:
|
|
Six months ended 31
October
2024
£'000
|
|
Six months ended 31
October
2023
£'000
|
|
Year
ended
30 April
2024
£'000
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Audited)
|
|
|
|
|
|
|
|
United Kingdom
|
|
1,323
|
|
1,305
|
|
3,023
|
North America
|
|
1,396
|
|
1,745
|
|
5,937
|
Asia and Middle East
|
|
141
|
|
2,255
|
|
1,374
|
Europe
|
|
796
|
|
1,698
|
|
8,950
|
Other
|
|
20
|
|
92
|
|
119
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
3,676
|
|
7,095
|
|
19,403
|
|
|
|
|
|
|
|
A geographical analysis of the
Group's revenue by origin is as follows:
Six months ended 31 October 2024
|
UK
Operations
£'000
|
|
USA
Operations
£'000
|
|
Total for
Group
£'000
|
Revenue from sales
Revenue by segment:
-Sale of goods and
services
|
3,038
|
|
3,358
|
|
6,396
|
-Revenue from grants
|
281
|
|
-
|
|
281
|
-Revenue from contract
customers
|
973
|
|
-
|
|
973
|
Total sales by segment
|
4,292
|
|
3,358
|
|
7,650
|
Removal of inter-segment
sales
|
(2,679)
|
|
(1,295)
|
|
(3,974)
|
Total external sales
|
1,613
|
|
2,063
|
|
3,676
|
|
|
|
|
|
|
Segment result - operating loss
|
(2,347)
|
|
(2,441)
|
|
(4,788)
|
Net interest
|
(848)
|
|
(106)
|
|
(954)
|
Loss before tax
|
(3,195)
|
|
(2,547)
|
|
(5,742)
|
Tax credit
|
50
|
|
-
|
|
50
|
Loss for the period
|
(3,145)
|
|
(2,547)
|
|
(5,692)
|
Other information
|
|
|
|
|
|
Property, plant and equipment
additions
|
33
|
|
25
|
|
58
|
Depreciation of property, plant
and equipment
|
464
|
|
348
|
|
812
|
Intangible asset
additions
|
1,420
|
|
814
|
|
2,234
|
Amortisation of intangible
assets
|
782
|
|
693
|
|
1,475
|
|
|
|
|
|
|
Balance Sheet
|
|
|
|
|
|
Total assets
|
35,891
|
|
30,952
|
|
66,843
|
Total liabilities
|
(18,862)
|
|
(5,049)
|
|
(23,911)
|
Inter-segment sales are charged at
prevailing market prices.
No impairment losses were
recognised in respect of property, plant and equipment and
goodwill.
Six months ended 31 October 2023
|
UK
Operations
£'000
|
|
USA
Operations
£'000
|
|
Total for
Group
£'000
|
Revenue from sales
Revenue by segment:
-Sale of goods and
services
|
5,575
|
|
5,650
|
|
11,225
|
-Revenue from grants
|
263
|
|
-
|
|
263
|
-Revenue from contract
customers
|
1,028
|
|
-
|
|
1,028
|
Total sales by segment
|
6,866
|
|
5,650
|
|
12,516
|
Removal of inter-segment
sales
|
(3,574)
|
|
(1,847)
|
|
(5,421)
|
Total external sales
|
3,292
|
|
3,803
|
|
7,095
|
|
|
|
|
|
|
Segment result - operating loss
|
(989)
|
|
(1,344)
|
|
(2,333)
|
Net interest
|
(788)
|
|
(125)
|
|
(913)
|
Exceptional items
|
(246)
|
|
-
|
|
(246)
|
Loss before tax
|
(2,023)
|
|
(1,469)
|
|
(3,492)
|
Tax credit
|
425
|
|
-
|
|
425
|
Loss for the period
|
(1,598)
|
|
(1,469)
|
|
(3,067)
|
Other information
|
|
|
|
|
|
Property, plant and equipment
additions
|
18
|
|
39
|
|
57
|
Depreciation of property, plant
and equipment
|
496
|
|
387
|
|
883
|
Intangible asset
additions
|
1,152
|
|
1,595
|
|
2,747
|
Amortisation of intangible
assets
|
704
|
|
653
|
|
1,357
|
|
|
|
|
|
|
Balance Sheet
|
|
|
|
|
|
Total assets
|
37,863
|
|
30,882
|
|
68,745
|
Total liabilities
|
(15,708)
|
|
(5,724)
|
|
(21,432)
|
The accounting policies of the
reportable segments are the same as the Group's accounting
policies. Segment profit or loss represents the profit or loss
earned by each segment without allocation of the share of profits
or losses of associates, central administration costs including
Directors' salaries, investment revenue and finance costs, and
income tax expense. This is the measure reported to the Group's
Chief Executive for the purpose of resource allocation and
assessment of segment performance.
5.
Exceptional Items
The Group has recognised £nil
exceptional items in the six months to 31 October 2024
(six months ended 31 October 2023:
£246k).
6.
Tax
The Group has recognised R&D
tax credits of £50k for the six months ended 31 October 2024 (six
months ended 31 October 2023: £425k).
7.
Dividends
The Directors do not recommend the
payment of a dividend (six months ended 31 October 2023:
£nil).
8. Losses per
share
The calculation of the basic and
diluted loss per share is based on the following data:
Losses
|
|
Six months ended 31
October
2024
£'000
|
|
Six months
ended 31
October
2023
£'000
|
|
Year
ended
30 April
2024
£'000
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Audited)
|
Losses for the purposes of basic
loss per share being net loss attributable to owners of the
Group
|
|
(5,692)
|
|
(3,067)
|
|
(3,293)
|
|
|
|
|
|
|
|
|
|
Six months ended 31
October
2024
'000
|
|
Six months
ended 31
October
2023
'000
|
|
Year
ended
30 April
2024
'000
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Audited)
|
Number of shares
|
|
|
|
|
|
|
Weighted average number of
ordinary shares for the purposes of basic loss per share
|
|
641,431
|
|
573,626
|
|
595,404
|
|
|
|
|
|
|
|
Effect of dilutive potential
ordinary shares:
|
|
|
|
|
|
|
Share options and
warrants
|
|
1,059
|
|
640
|
|
1,019
|
|
|
|
|
|
|
|
Weighted average number of
ordinary shares for the purposes of diluted loss per
share
|
|
642,490
|
|
574,266
|
|
596,423
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic (p)
|
|
(0.9)
|
|
(0.5)
|
|
(0.6)
|
|
|
|
|
|
|
|
Basic earnings per share is
calculated by dividing the loss attributable to shareholders by the
weighted average number of ordinary shares in issue during the
year. IAS 33 requires presentation of diluted EPS when a company
could be called upon to issue shares that would decrease earnings
per share or increase the loss per share. For a loss-making company
with outstanding share options, net loss per share would be
decreased by the exercise of options. Therefore, the anti-dilutive
potential ordinary shares are disregarded in the calculation of
diluted EPS.
9. Property, plant and
equipment
During the six months ended 31
October 2024, the Group acquired property, plant and equipment with
a cost of £58k (six months ended 31 October 2023: £57k).
10. Notes to the
cash flow statement
|
|
Six months ended 31
October
2024
£'000
|
|
Six months
ended 31
October
2023
£'000
|
|
Year
ended
30 April
2024
£'000
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Audited)
|
Loss for the period
|
|
(5,692)
|
|
(3,067)
|
|
(3,293)
|
|
|
|
|
|
|
|
Adjustments for:
|
|
|
|
|
|
|
Finance income
|
|
(2)
|
|
(32)
|
|
(40)
|
Finance costs
|
|
956
|
|
945
|
|
1,874
|
Change in fair value of
derivative
|
|
-
|
|
(202)
|
|
(203)
|
Income tax credit
|
|
(50)
|
|
(425)
|
|
(322)
|
Depreciation of property, plant
and equipment
|
|
812
|
|
883
|
|
1,751
|
Amortisation of intangible
assets
|
|
1,475
|
|
1,357
|
|
2,758
|
Disposal of fixed
assets
|
|
-
|
|
-
|
|
35
|
Share-based payment
expense
|
|
245
|
|
180
|
|
490
|
Other non-cash
movements
|
|
74
|
|
-
|
|
-
|
|
|
|
|
|
|
|
Operating cash flows before
movements in working capital
|
|
(2,182)
|
|
(361)
|
|
3,050
|
|
|
|
|
|
|
|
(Increase) / decrease in
inventories
|
|
(756)
|
|
(517)
|
|
599
|
Decrease / (increase) in
receivables
|
|
3,662
|
|
(1,057)
|
|
(7,454)
|
Decrease in payables and deferred
income
|
|
(788)
|
|
(737)
|
|
(62)
|
|
|
|
|
|
|
|
Cash used in operations
|
|
(64)
|
|
(2,672)
|
|
(3,867)
|
|
|
|
|
|
|
|
Income taxes received
|
|
-
|
|
1,065
|
|
1,065
|
|
|
|
|
|
|
|
Net cash used in operating
activities
|
|
(64)
|
|
(1,607)
|
|
(2,802)
|
|
|
|
|
|
|
|
11.
Borrowings
|
|
Six months ended 31
October
2024
£'000
|
|
Six months
ended 31
October
2023
£'000
|
|
Year
ended
30 April
2024
£'000
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Audited)
|
Secured borrowing at amortised cost
|
|
|
|
|
|
|
|
Term loan facility
|
|
6,103
|
|
5,333
|
|
5,767
|
|
Other borrowings
|
|
6,173
|
|
1,086
|
|
2,298
|
|
Convertible loan notes (see note
12)
|
|
-
|
|
2,485
|
|
34
|
|
Total borrowings
|
|
12,276
|
|
8,904
|
|
8,099
|
|
|
|
|
|
|
|
|
|
Amount due for settlement within
12 months
|
|
11,773
|
|
3,167
|
|
7,573
|
|
Amount due for settlement after 12
months
|
|
503
|
|
5,737
|
|
526
|
|
|
|
|
|
|
|
|
|
| |
During the prior period, the Group
completed a refinancing of its £5.0m revolving credit facility with
HSBC with the signing of a new £5.5m secured term loan. The new
term loan facility was provided by Polymer N2 Limited, an existing
and significant shareholder in the Company. The facility has a
repayment date for the principal sum of 27 March 2025, with an
option to extend for a further 12 months. It carries a fixed
interest rate of 9.5%, which is payable quarterly, and Kromek has
the option to pay the interest through the issue of new ordinary
shares of 1p each in the Company at the trailing 10-day volume
weighted average price of the Company's ordinary shares on the date
that payment falls due.
Other borrowings
comprise:
· In
2020 and 2021 the Group's US operations were eligible to apply for
Covid-related Economic Injury Disaster Loans. A loan of £0.1m was
approved and secured in June 2020 and a further loan of £0.4m was
approved and secured in August 2021. These loans attract interest
at a rate of 3.75% per annum and the maturity date is 30 years from
the date of the loan note.
· Short-term loans totalling £1.5m were secured in FY24 and a
further £3.4m was secured in H1 FY25 to date to aid with working
capital requirements. The additional loan carries the same terms as
the term loan facility described above.
12. Convertible Loan
Notes
During the period, the balance of
the loan note liability, as well as the loan accrued interest, was
converted into equity on 22 May 2024.
|
Embedded
derivative
£'000
|
|
Convertible loan
note
£'000
|
|
Total
£'000
|
|
|
|
|
|
|
Brought forward at 30 April
2024
|
-
|
|
34
|
|
34
|
Extinguish on
conversion
|
-
|
|
(34)
|
|
(34)
|
|
|
|
|
|
|
Balance at 31 October
2024
|
-
|
|
-
|
|
-
|
13. Share
capital
During the period, no ordinary
shares (six months ended 31 October 2023: nil) were issued to
satisfy the
exercise of employee share options.
In May 2024, one convertible loan holder converted 100% of their
holding, as well as accrued interest, into equity. This resulted in
the issue of 527,092 new ordinary shares.
14. Events after the
balance sheet date
The Group has received further
financing of £1m from Polymer N2 Ltd since year-end. The further
financing was provided on the same terms as the initial Polymer N2
Ltd loan described in Note 11.
Post period-end, the Group has
entered into a multi-year agreement with Siemens Medical Solutions
USA, Inc. to provide know-how and IP on a non-exclusive basis, and
furnaces and related services, under an Enablement Agreement and
Patent Licensing Agreement, and also for the Group to supply
CZT-based detectors under a supply agreement for SPECT
applications. Under the Enablement Agreement, the Group will be
paid a total of $37.5m in cash in four instalments over a four-year
period.