Verici Dx
plc
("Verici Dx" or the
"Company")
Half-year
report
Continued strategic delivery
with revenues
Verici Dx plc (AIM: VRCI), a
developer of advanced clinical diagnostics for organ
transplant, announces its unaudited interim
results for the six months ended 30 June 2024 ("H1 2024").
Comparative data is for the unaudited six months ended 30 June 2023
("H1 2023") unless stated otherwise.
Focus on three distinct revenue streams
The Company has transitioned from a
purely research stage business to one with three distinct revenue
streams: licensing revenues, direct sales, and other income from
our Services Business. In the period, this resulted in total
revenues of $3.3m (FY23: $1.0m):
•
|
Licensing revenues.
Recognition of revenue
during H1 2024 relating to the
successful achievement of transfer of the
pre-transplant prognostic testing technology (formerly known as Clarava™). This is in accordance with the terms of a global licensing
and commercialisation agreement with Thermo Fisher
announced on 15 November 2023 (the "Thermo
Agreement").
|
•
|
Direct sales. The Company is
seeing increased test adoption with our first product,
Tutivia™. This is now being used in fifteen centres in
the US, and this is
growing as anticipated. Although the timing of revenue recognition
from these sales is impacted by the various reimbursement
processes, the adoption is in line with our expectations and now
supported by additional hires in our commercial team.
|
•
|
Services income.
This recognises the value in the data asset,
collaborations, and other applications of the Company's technology
and expertise. Collectively, the Company is managing these as our
Services Business. In the period, the
successful completion of final deliverables relating to urine
samples in accordance with the
Thermo Agreement generated revenues. This is in
addition to the revenues generated in 2023.
|
Each of these income streams is
further supported going forward by our newly expanded, in-house
bioinformatics capability which supports further product
development and commercialisation, as well as identifying and
underpinning additional value in the Company's research
assets.
Significant progress across our lead
products
The Company has continued to make
significant progress with each of its lead products:
•
|
Submitted the Technical Assessment
("TA") File for Tutivia™, an important step in the
pathway for reimbursement coverage from Medicare. We are currently
in a period of review and expect to have a Medicare determination
by the end of 2024.
|
•
|
Presented new performance data on
Tutivia™ in the setting of delayed graft function
("DGF") where there is unmet clinical need and generated interest
from practitioners at the June American Transplant
Congress ("ATC") meeting. The subsequent increase in
adoption reflects in part interest in using Tutivia™ in
this context.
|
•
|
Development of the Company's third product, Protega™, is on track with
additional funding supporting the ability to generate more robust
data / better commercialisation outcomes. The first validation data
is expected in H1 2025.
|
•
|
Initiated a
new key opinion leader (KOL) led education
program to highlight the uses and advantages of the Company's
underlying technology and its application in the lead
products.
|
Continued and consistent strong delivery against multiple
operational milestones
The Company has established a strong
track record of delivery across multiple projects and initiatives,
and we are pleased this has continued throughout the first half of
2024:
•
|
Finalised the CLIA application for
the final US state, New York, where there were several additional
stages to complete prior to accreditation compared to the process
in other states. When granted, the
Company's laboratory will be able to test samples from patients
across all US states.
|
•
|
Launched an
interactive patient-focused educational tool, the Patient
Journey, providing a detailed overview of all stages of the
kidney transplant journey. This aligns with the Company's
goal to enhance patient care and support by ensuring that
patients and
caregivers have access to the latest information and best practices
for kidney transplant care.
|
•
|
Gained accreditation from
the internationally recognised College of American
Pathology (CAP) for the testing laboratory in Franklin, TN,
USA. Along with the existing CLIA Certificate
of Compliance for the Company's clinical laboratory in Nashville,
TN, USA, this further reinforces the
Company's on-going commitment to maintaining best
in class quality systems.
|
•
|
Announced an exciting collaboration
with The Westmead Institute for Medical Research based in Sydney,
Australia, on a newly awarded, 4-year federal research grant. The
goal of the research is to enhance the prediction and management of
risks associated with organ transplants across a diverse group of
patients drawn from three different clinical sites.
|
Financial highlights
•
|
Revenue of $3.3m (H1 2023: $-; FY
2023: $1.0m).
|
•
|
EBITDA loss of $1.1m (H1 2023: loss
of $4.9m; FY 2023: loss of $8.0m).
|
•
|
$7.0m cash balance as at 30 June
2024 (31 December 2023: $2.6m).
|
•
|
Net cash outflow from operating
activities in H1 2024 was $3.2m (H1 2023: $4.8m outflow; FY 2023:
$7.2m outflow).
|
•
|
Equity fundraise of £6.5m ($8.2m) in
total gross proceeds (£6.0m / $7.5m net) through the issue of
72,222,222 new ordinary shares.
|
The financial effects of the Thermo
Agreement and the equity fundraise, together with our business
modelling assumptions which remain unchanged, mean that the
Company's cash runway now extends into 2026.
Strategic update and outlook
At the time of the equity fundraise
in early 2024, we set out our strategic priorities. The team has
continued to deliver strong progress against each of these areas
and is confident regarding the outlook for each of these
areas.
•
|
Licensing
revenues. There will be royalties
from tests sold after Thermo Fisher launches its pre-transplant
test and a further milestone payment upon achievement of a
commercial milestone by Thermo Fisher.
|
•
|
Direct
revenues. With our expanded sales
force now in situ, we are seeing momentum both with the number of
centres adopting Tutivia™ as
well repeat orders as the test becomes embedded in their processes.
The timing of when revenue can be recognised is affected by the LCD
coverage determination.
|
•
|
Other products.
Protega™ is progressing through the
phases of its clinical development and, in the event of successful
validation, will have commercialisation opportunities through
either licensing or direct routes. Longer term, there remains scope
to move into adjacent disease areas, including other transplant
organs and other conditions.
|
•
|
Other applications of the
Company's approach, expertise and technology.
The value inherent in the Services Business has
already been demonstrated through the urine element of the Thermo
Agreement. Other opportunities to create value within the Services
Business are currently at various stages of negotiation.
|
Sara Barrington, Chief Executive Officer of Verici Dx,
said:
"This has been another busy period,
with the focus of the business upon revenue generation from our
three separate income streams together with the delivery of many
significant commercial and operational milestones. I am delighted
with the progress from the team and welcome the increased pace that
the fundraise enabled."
"The steps we took at the start of
the year to bolster our balance sheet positioned us well to
progress our strategic ambitions. The focus through the remainder
of 2024 remains to advance multiple growth and
value creation initiatives over the short, medium and longer term,
whilst maintaining our strong financial discipline. I am pleased
with the strong start we have made across these multiple revenue
generation initiatives, and we will continue to update the market
on progress as appropriate."
Investor briefing
Sara Barrington, Chief Executive
Officer, and David Anderson, Chief Financial Officer, will provide
a live presentation relating to the interim results via the
Investor Meet Company platform on Tuesday 16 July at 4.30pm BST.
This presentation is open to all existing and potential
shareholders. Questions can be submitted at any time during the
live presentation. Investors can sign up to Investor Meet Company
for free and add to meet VERICI DX PLC via:
https://www.investormeetcompany.com/verici-dx-plc/register-investor
Investors who already follow Verici
Dx on the Investor Meet Company platform will automatically be
invited.
A copy of the Company's interim
results report will shortly be made available on the Company's
website.
Enquiries:
Verici Dx
|
www.vericidx.com
|
Sara Barrington,
CEO
|
Investors
@vericidx.com
|
Julian Baines, Chairman
|
|
|
|
Singer Capital Markets (Nominated Adviser &
Broker)
|
Tel: 020 7496
3000
|
Phil Davies / Sam Butcher / Jalini
Kalaravy
|
|
|
|
About Verici Dx plc
www.vericidx.com
Verici Dx is a developer of a
complementary suite of leading-edge tests forming a kidney
transplant platform for personalised patient and organ response
risk to assist clinicians in medical management for improved
patient outcomes. The underlying technology is based upon
artificial intelligence assisted transcriptomic analysis to provide
RNA signatures focused upon the immune response and other
biological pathway signals critical for transplant prognosis of
risk of injury, rejection and graft failure from pre-transplant to
late stage. The Company also has a mission to accelerate the
pace of innovation by research using the fully characterised data
from the underlying technology and in collaboration with medical
device, biopharmaceutical and data science partners.
The foundational research was driven
by a deep understanding of cell-mediated immunity and is enabled by
access to expertly curated collaborative studies in highly
informative cohorts in kidney transplant.
Chief Executive Officer's
Report
I am pleased to report that the
momentum gained in 2023 continued throughout the first half of
2024. We successfully achieved all the key milestones expected
during the period under the Thermo Agreement. Concurrently, we have
advanced multiple other projects and initiatives, demonstrating
delivery across the full breadth of our strategy.
Continued execution on our
commercial pathway
Direct Revenues
While the commercial rollout of
Tutivia™ encountered some initial short-term delays
during 2023, due in part to clinical centres assessing the broader
market implications of certain CMS announcements. Recent engagement
with centres indicates increased clarity on these issues and is
reflected in the rapid expansion of adopting centres in 1H
2024. Tutivia™ is now offered in fifteen leading
transplant centres across the United States and, with our more
recently expanded sales team, we continue
to work with other leading US transplant centres to support the
adoption and integration of Tutivia™ into their clinical pathways
to encourage consistent and recurring utilisation.
We presented new performance data on
Tutivia™ in the setting of delayed graft function
("DGF") and generated interest from practitioners at the June American Transplant Congress ("ATC") meeting.
DGF is a condition that can lead to a higher risk of rejection and
identifying which patients are likely to experience rejection in
this population is a currently unmet need in transplantation.
This has been reflected in part in the increase of
adoption of Tutivia™ in the period.
As previously announced, the
national payment rate of $2,650 per test for our two lead tests
became effective from 1 January 2024. Having this rate published by CMS was an important step
towards securing reimbursement for testing of patients covered by
Medicare insurance.
We submitted the Technical
Assessment (TA) file for Tutivia™ in Q1 2024. We are now
actively engaged in the next stage in this
process, addressing questions raised by the initial review.
Revenue recognition from Tutivia™
remains dependent upon securing the LCD for Medicare under this
pathway and we expect to have a
determination by the end of 2024.
The Company will be able to apply for
retrospective reimbursement on testing to date and during the
assessment period once the Local Coverage Determination (LCD) is
granted.
Licensing Revenues
In June, the Company successfully
completed the transfer and all transfer-related activities for the
pre-transplant prognostic testing technology in
accordance with the terms of the Thermo Agreement. This
achievement now enables Thermo Fisher to use the
technology to develop a Laboratory Developed Test ("LDT") using its
own labs. We will continue to provide support as required to Thermo
Fisher as they move towards a full commercial launch. As a
reminder, under the terms of the agreement, the Company will
receive future milestone payments one being a commercial milestone
to be met by Thermo Fisher, and royalties on the tests sold going
forward.
Other products
With the exclusive license over the
deceased donor version of Clarava™ granted to Thermo Fisher, we
remain interested in the potential to develop a living donor
version of Clarava™. To this end, the Company is
exploring multiple approaches to expanding its testing cohort to
maximize cost and time efficiencies.
Turning to our third product,
Protega™, we have now completed the 12-month visits as
part of the clinical validation study assessing long-term outcomes
for kidney transplant patients. We remain on track and initial
data from this part of the study is
expected to be available in H1 2025. As stated at the time of our
recent fundraising, the cohort has been
expanded to increase the robustness of results and improve
commercialisation over the longer term. The
study will therefore continue to follow-up at the 24-month stage to
provide additional data and further potential validation on
longer-term outcomes.
Services Business
Collectively, these activities
demonstrate the clinical validity of the underlying technology,
research assets and expertise in RNA signatures. The Company
remains alert to the potential opportunities in its technology,
expertise and approach in other disease areas.
Consistent delivery of
operational milestones
In addition to the above progress
across our lead products, the Company achieved a number of key
operational milestones during the period.
Foremost amongst these was the
successful transfer of all data relating to a portion of the
Company's urine samples to Thermo Fisher. This completed a key element of the
Thermo Agreement and demonstrates the additional value in the Company's Services
Business through its data and sample assets for
research.
As previously announced, during 2023
we solidified our commercial position by
progressing our laboratory registration status to CLIA Certificate
of Compliance by the Centers for Medicare & Medicaid ("CMS"),
meaning that the Company is currently fully accredited in all
except one state. We have now submitted for
review the application for the final US state, New York, which
involves several additional stages prior to accreditation compared
to the process in the other states.
In May 2024, we were delighted to
launch a new interactive patient-focused
educational tool, the Patient Journey, which
provides a detailed overview of all stages of the
kidney transplant journey. This aligns with the Company's
goal to enhance patient care and support by ensuring that
patients and
caregivers have access to the latest information and best practices
for kidney transplant care.
We continue to add to our existing
portfolio of quality assurance awards and recognition as we gained
accreditation from the internationally
recognised College of American Pathology (CAP) for the testing
laboratory in Franklin, TN, following the
completion of an on-site audit. No
deficiencies, findings, or recommendations were identified, and
this accomplishment affirms our commitment to operating at the
highest standards that healthcare providers, patients, and
regulatory bodies expect. With our testing
laboratory already CLIA certified, we voluntarily sought this
further accreditation as part of our on-going commitment to
maintaining best-in-class quality systems.
Collaborations remain an integral
part of our strategy. This can be evidenced through the growing
international recognition and reach in our
newest collaboration with The Westmead Institute for Medical
Research based in Sydney, Australia, on a newly awarded, 4-year
federal research grant. This will expand our international reach.
We are currently engaged in a number of other opportunities for
collaborations going forward.
Management and
staff
During the period, we hired five
additional members of staff in our bioinformatics and commercial
teams in line with our growth plans articulated at the time of the
fundraising in February 2024, such that as of 30 June 2024 we have
a team of 19 in total.
Financials
We ended the period with a cash
balance as of 30 June 2024 of $7.0m (31
December 2023: $2.6m). This balance reflects the net raise of $7.5m
from the February 2024 share issue of 72,222,222 shares, and the
further $1.3m received during the period under our agreement with
Thermo Fisher. To date, we have received a total $2.8m of the
$5.0m payments expected in the first 12 months of the agreement and
are on track for the remainder.
In the period we recognised revenue
of $3.3m. Our ability to recognise revenues from
Tutivia™ sales in the current year is dependent upon the successful
award of the Local Coverage Determination from Medicare, expected
later this year.
Our largest item of expenditure
remains employment costs, being $1.9m (H1 2023: $1.8m). We
began the year with 14 members of staff and ended the period with
19, having added to our bioinformatics and commercial teams in the
period. As we have passed the peak of our clinical trial
costs, our second highest spend on research and development has
reduced, with the cost in the period of $1.0m (H1 2023:
$1.6m).
Despite the challenging global
financing environment, we significantly strengthened our financial
position through both the Thermo Agreement announced in November
2023, and the early 2024 equity fundraise which raised a total of
£6.5m ($8.2m) in gross proceeds (£6.0 m/ $7.5m net) through the
issue of 72,222,222 new ordinary shares. We are grateful to
existing shareholders for their continued support and delighted to
welcome those new to the register. Based on our balance sheet at 30
June 2024, together with our continuing assumptions relating to the
timing and/or quantum of the additional milestone payments under
the Thermo Agreement, the ongoing rollout of Tutivia™ as
well as other licensing revenues and research collaborations, our
cash runway extends into 2026
Business Model Overview
The Company is focused upon three
distinct revenue streams: licensing opportunities, direct sales,
and promotion of a services business line which recognises the
tangible assets of samples and data as well as the expertise of the
team in this complex area of product development and is applicable
in multiple disease areas.
Licensing is a capital-efficient
approach to clinical adoption for the multiple products within the
portfolio and the Company has already demonstrated its ability to
complete significant milestones on time with a major collaborator.
The Company will continue to assess future opportunities on a
deal-by-deal basis to maximize shareholder return.
The direct sales approach is
appropriate for our lead product, Tutivia™, where the Company has chosen
to seek coverage under the Local Coverage Determination issued by
MolDx for Medicare, as this pathway offers a fuller and more
accelerated reimbursement than other pathways. Nationally, 65% of
transplant patients are covered by Medicare and Medicaid.
Part of the process of obtaining this LCD is the submission of a
Technical Assessment ("TA") file which was completed in Q1 2024. A
coverage determination for Medicare reimbursement is now expected
by the end of 2024, but it is important to note that there is a
route for retrospective reimbursement to be applied on tests
ordered during the LCD approval process.
Underlying our mainstream product
development in kidney transplant, the Company has developed an
expertise in RNA sequencing and RNA signature development within a
regulatory environment that is now monitored by the FDA.
This, coupled with the physical samples collected in multiple
biological materials and the wide applicability of the data
generated both for diagnostic and therapeutic collaborations, has
now coalesced into an additional Services Business line.
Outlook
Through the ongoing agreement with
Thermo Fisher and with the focus from our recently enlarged sales
team on both direct sales of Tutivia™ and the Services Business, we
are positive regarding the outlook for further attainment of our
objectives and value creation across all our business lines. In
addition, the Company has a longer-term product development in the
pipeline plus additional optionality from the potential to expand
into other related areas.
On behalf of the Company, I would
like to thank our shareholders for their ongoing support and look
forward to providing further updates in due course.
Sara
Barrington
Chief Executive
Officer
15 July 2024
Consolidated condensed
statement of profit or loss and other comprehensive
income
for the six months ended 30
June 2024
|
|
|
|
|
|
|
Six months
to
|
Six months
to
|
Year to
|
|
|
30 June
|
30 June
|
31 December
|
|
Note
|
2024
|
2023
|
2023
|
|
|
US$'000
|
US$'000
|
US$'000
|
|
|
Unaudited
|
Unaudited
|
Audited
|
|
|
|
|
|
Revenue
Cost of
sales
|
5
|
3,339
-
|
19
(3)
|
1,013
-
|
|
|
_________
|
_________
|
_________
|
|
|
3,339
|
16
|
1,013
|
|
|
|
|
|
Administrative expenses
|
6
|
(4,368)
|
(4,825)
|
(8,598)
|
Depreciation and amortisation
|
6
|
(388)
|
(472)
|
(829)
|
Share-based
payments
|
6
|
(36)
|
(99)
|
(453)
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
Loss from
operations
|
|
(1,453)
|
(5,380)
|
(8,867)
|
|
|
|
|
|
Finance
income
|
|
118
|
122
|
162
|
Finance
expense
|
|
(13)
|
(15)
|
(29)
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
Loss before
tax
|
|
(1,348)
|
(5,273)
|
(8,734)
|
|
|
|
|
|
Tax
expense
|
|
-
|
-
|
-
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
Loss from continuing
operations
|
|
(1,348)
|
(5,273)
|
(8,734)
|
|
|
|
|
|
Other comprehensive
income:
|
|
|
|
|
|
|
|
|
|
Exchange
gains / (losses) arising on translation of foreign
operations
|
|
102
|
353
|
330
|
|
|
_________
|
_________
|
_________
|
Loss and total comprehensive
income attributable to the owners of the Company
|
|
(1,246)
|
(4,920)
|
(8,406)
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
Earnings per share
attributable to the
ordinary equity holders of
the parent
|
|
|
|
|
|
|
|
|
|
Loss per
share
|
|
|
|
|
Basic and
diluted (US$ cents)
|
7
|
($0.6)
|
(3.1)
|
(5.1)
|
|
|
_________
|
_________
|
_________
|
The results reflected above relate to
continuing operations.
Consolidated statement of
financial position
as at 30 June
2024
|
|
30 June
|
30 June
|
31 December
|
|
Note
|
2024
|
2023
|
2023
|
|
|
US$'000
|
US$'000
|
US$'000
|
|
|
Unaudited
|
Unaudited
|
Audited
|
Assets
|
|
|
|
|
Current
assets
|
|
|
|
|
Trade and
other receivables
|
8
|
1,934
|
426
|
1,344
|
Cash and
cash equivalents
|
|
7,015
|
5,249
|
2,645
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
|
|
8,949
|
5,675
|
3,989
|
|
|
_________
|
_________
|
_________
|
Non-current
assets
|
|
|
|
|
Property,
plant and equipment
|
|
1,073
|
1,641
|
1,363
|
Intangible
assets
|
|
2,084
|
2,037
|
2,091
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
|
|
3,157
|
3,678
|
3,454
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
Total
assets
|
|
12,106
|
9,353
|
7,443
|
|
|
_________
|
_________
|
_________
|
Liabilities
|
|
|
|
|
Current
liabilities
|
|
|
|
|
Trade and
other payables
|
9
|
(1,787)
|
(2,044)
|
(3,345)
|
Lease
liabilities
|
10
|
(184)
|
(159)
|
(163)
|
Non-current
liabilities
Lease
liabilities
|
10
|
(274)
|
(462)
|
(377)
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
NET ASSETS
|
|
9,861
|
6,688
|
3,558
|
|
|
_________
|
_________
|
_________
|
Issued capital and reserves
attributable to
|
|
|
|
|
owners of the
parent
|
|
|
|
|
Share
capital
|
|
310
|
219
|
219
|
Share
premium reserve
|
|
40,368
|
32,946
|
32,946
|
Share-based
payments reserve
|
|
4,342
|
3,952
|
4,306
|
Foreign
exchange reserve
|
|
(605)
|
(684)
|
(707)
|
Retained
earnings
|
|
(34,554)
|
(29,745)
|
(33,206)
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
TOTAL
EQUITY
|
|
9,861
|
6,688
|
3,558
|
|
|
_________
|
_________
|
_________
|
Consolidated statement of
cash flows
for the six months ended 30
June 2024
|
|
|
|
|
|
|
Six months
to
|
Six months
to
|
Year to
|
|
|
30 June
|
30 June
|
31 December
|
|
|
2024
|
2023
|
2023
|
|
|
US$'000
|
US$'000
|
US$'000
|
|
|
Unaudited
|
Unaudited
|
Audited
|
|
|
|
|
|
Cash flows from operating
activities
|
|
|
|
|
Loss for
the period
|
|
(1,348)
|
(5,273)
|
(8,734)
|
Adjustments
for:
|
|
|
|
|
Depreciation and amortisation
|
|
388
|
472
|
829
|
Finance
income
|
|
(118)
|
(122)
|
(162)
|
Finance
expense
|
|
13
|
15
|
29
|
Share-based
payment expense
|
|
36
|
99
|
453
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
|
|
(1,029)
|
(4,809)
|
(7,585)
|
|
|
|
|
|
(Increase)
/ decrease in trade and other receivables
|
|
(590)
|
96
|
(824)
|
Increase /
(decrease) in trade and other payables
|
|
(1,558)
|
(53)
|
1,249
|
Income
taxes paid
|
|
-
|
-
|
-
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
Net cash outflow from
operating activities
|
|
(3,177)
|
(4,766)
|
(7,160)
|
|
|
_________
|
_________
|
_________
|
Cash flows from investing
activities
|
|
|
|
|
Purchases
of property, plant and equipment
|
|
(14)
|
(23)
|
(23)
|
Purchase of
intangibles
|
|
(81)
|
(83)
|
(208)
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
Net cash used in investing
activities
|
|
(95)
|
(106)
|
(231)
|
|
|
|
|
|
Cash flows from financing
activities
|
|
|
|
|
Issue of
ordinary shares
|
|
8,196
|
-
|
-
|
Expenses of
share issue
|
|
(683)
|
-
|
-
|
Interest
received
|
|
118
|
122
|
162
|
Interest
paid
|
|
(13)
|
(15)
|
(29)
|
Repayment
of lease liabilities
|
|
(82)
|
(79)
|
(160)
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
Net cash from / (used in)
financing activities
|
|
7,536
|
28
|
(27)
|
|
|
|
|
|
Net increase / (decrease) in
cash and cash equivalents
|
|
4,264
|
(4,844)
|
(7,418)
|
Cash and cash equivalents at
beginning of period
|
|
2,645
|
9,805
|
9,805
|
Exchange
movement on cash and cash equivalents
|
|
106
|
288
|
258
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
Cash and cash equivalents at
end of period
|
|
7,015
|
5,249
|
2,645
|
|
|
_________
|
_________
|
_________
|
Consolidated statement of
changes in equity
for the six months ended 30
June 2023
|
Share
capital
|
Share
premium
|
Share-based
payment
reserve
|
Foreign
exchange
reserve
|
Retained
earnings
|
Total
attributable
to equity
holders of
parent
|
Total
equity
|
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
|
|
|
|
|
|
|
|
1 January
2023
|
219
|
32,946
|
3,853
|
(1,037)
|
(24,472)
|
11,509
|
11,509
|
|
|
|
|
|
|
|
|
Comprehensive income for the
period
|
|
|
|
|
|
|
|
Loss for
the period
|
-
|
-
|
-
|
-
|
(5,273)
|
(5,273)
|
(5,273)
|
Other
comprehensive income
|
-
|
-
|
-
|
353
|
-
|
353
|
353
|
Contributions by and
distributions to owners
|
|
|
|
|
|
|
|
Share based
payments charge
|
-
|
-
|
99
|
-
|
-
|
99
|
99
|
|
_________
|
_________
|
_________
|
_________
|
_________
|
_________
|
_________
|
|
|
|
|
|
|
|
|
At 30 June 2023 -
unaudited
|
219
|
32,946
|
3,952
|
(684)
|
(29,745)
|
6,688
|
6,688
|
|
_________
|
_________
|
_________
|
_________
|
_________
|
_________
|
_________
|
|
|
|
|
|
|
|
|
At 1 July
2023
|
219
|
32,946
|
3,952
|
(684)
|
(29,745)
|
6,688
|
6,688
|
Comprehensive
income
|
|
|
|
|
|
|
|
Loss for
the period
|
-
|
-
|
-
|
-
|
(3,461)
|
(3,461)
|
(3,461)
|
Other
comprehensive income
|
-
|
-
|
-
|
(23)
|
-
|
(23)
|
(23)
|
Contributions by
and distributions to owners
|
|
|
|
|
|
|
|
Share-based
payment
|
-
|
-
|
354
|
-
|
-
|
354
|
354
|
|
_________
|
_________
|
_________
|
_________
|
_________
|
_________
|
_________
|
|
|
|
|
|
|
|
|
At 31 December 2023 -
audited
|
219
|
32,946
|
4,306
|
(707)
|
(33,206)
|
3,558
|
3,558
|
|
_________
|
_________
|
_________
|
_________
|
_________
|
_________
|
_________
|
Consolidated statement of
changes in equity
for the six months ended 30
June 2024
|
Share
capital
|
Share
premium
|
Share-based
payment
reserve
|
Foreign
exchange
reserve
|
Retained
earnings
|
Total
attributable
to equity
holders of
parent
|
Total
equity
|
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
|
|
|
|
|
|
|
|
1 January
2024
|
219
|
32,946
|
4,306
|
(707)
|
(33,206)
|
3,558
|
3,558
|
|
|
|
|
|
|
|
|
Comprehensive income for the
period
|
|
|
|
|
|
|
|
Loss for
the period
|
-
|
-
|
-
|
-
|
(1,348)
|
(1,348)
|
(1,348)
|
Other
comprehensive income
|
-
|
-
|
-
|
102
|
-
|
102
|
102
|
Contributions by and
distributions to owners
|
|
|
|
|
|
|
|
Issue of
share capital
|
91
|
8,105
|
-
|
-
|
-
|
8,196
|
8,196
|
Costs of
share issue
|
-
|
(683)
|
-
|
-
|
-
|
(683)
|
(683)
|
Share-based
payment
|
-
|
-
|
36
|
-
|
-
|
36
|
36
|
|
_________
|
_________
|
_________
|
_________
|
_________
|
_________
|
_________
|
|
|
|
|
|
|
|
|
At 30 June 2024 -
unaudited
|
310
|
40,368
|
4,342
|
(605)
|
(34,554)
|
9,861
|
9,861
|
|
_________
|
_________
|
_________
|
_________
|
_________
|
_________
|
_________
|
|
|
|
|
|
|
|
|
Notes forming part of the
consolidated financial statements
for the six months ended 30
June 2024
The principal activity of Verici Dx
plc (the "Company") is the development of prognostic and diagnostic
tests for kidney transplant patients.
The Company is a public limited
company incorporated in England and Wales and domiciled in the UK.
The address of the registered office is Avon House, 19 Stanwell
Road, Penarth, Cardiff CF64 2EZ and the company number is
12567827.
The Company was incorporated as
Verici Dx Limited on 22 April 2020 as a private company and on
9 September 2020 the Company was re-registered as a public
company and changed its name to Verici Dx plc.
2
|
Summary of significant accounting policies
|
The principal accounting policies
adopted in the preparation of the financial information of the
Company, which have been applied consistently to the period
presented, are set out below:
Basis of preparation
The accounting policies adopted in
the preparation of the interim consolidated financial information
are consistent with those of the preparation of the Group's annual
consolidated financial statements for the year ended 31 December
2023. No new IFRS standards, amendments or interpretations
became effective in the six months to 30 June 2024.
Revenue
Revenue is recognised in accordance
with the requirements of IFRS 15 'Revenue from Contracts with
Customers'. The Company recognises revenue to depict the
transfer of promised goods and services to customers in an amount
that reflects the consideration to which the Group expects to be
entitled in exchange for those goods and services.
Testing revenues
Diagnostic test revenues are
recognised in the amount expected to be received in exchange for
diagnostic tests when the diagnostic tests are delivered. The
Company conducts diagnostic tests and delivers the completed test
results to the prescribing physician or patient, as
applicable.
The fees for diagnostic tests are
billed either to a third party such as Medicare, medical
facilities, commercial insurance payers, or to the
patient.
The Company estimates the
transaction price, which is the amount of consideration it expects
to be entitled to receive in exchange for providing services based
on its historical collection experience, and the probability of
being paid at the time of delivering the test result.
Other revenues
Where a right of use license is
entered into revenue is recognised when the license is granted,
unless there are conditions attached. Where conditions are attached
the revenue will only be recognised when all the performance
obligations have been satisfied.
Where a sales-based license is
entered into which is conditional on future performance criteria,
revenue is recognised once the performance obligation to which some
or all of the sales-based criteria has been allocated has been
satisfied.
Statement of compliance
This interim consolidated financial
information for the six months ended 30 June 2024 has been prepared
in accordance with IAS 34, 'Interim financial reporting' and the
AIM Rules for Companies. This interim consolidated financial
information is not the Group's statutory financial statements and
should be read in conjunction with the annual financial statements
for the year ended 31 December 2023, which have been prepared in
accordance with UK adopted International Accounting Standards (UK
IFRS) and have been delivered to the Registrar of Companies. The
auditors have reported on those accounts; their report was
unqualified and did not contain statements under section 498(2) or
(3) of the Companies Act 2006.
The interim consolidated financial
information for the six months ended 30 June 2024 is unaudited. In
the opinion of the Directors, the interim consolidated financial
information presents fairly the financial position, and results
from operations and cash flows for the period. Comparative numbers
for the six months ended 30 June 2023 are unaudited.
Measurement convention
The financial information has been
prepared under the historical cost convention. Historical cost is
generally based on the fair value of the consideration given in
exchange for assets.
The preparation of the financial
information in compliance with IFRS requires the use of certain
critical accounting estimates and management judgements in applying
the accounting policies. The significant estimates and judgements
that have been made and their effect is disclosed in note
3.
Basis of
consolidation
The consolidated financial
statements present the results of the company and its subsidiaries
(the "Group") as if they formed a single entity. Intercompany
transactions and balances between group companies are therefore
eliminated in full.
Taxation
Income tax expense represents the
sum of the tax currently payable and deferred tax.
3
|
Judgements and key sources of estimation
uncertainty
|
The preparation of the Company's
historical financial information under IFRS requires the Directors
to make estimates and assumptions that affect the reported amounts
of assets and liabilities and the disclosure of contingent assets
and liabilities. Estimates and judgements are continually evaluated
and are based on historical experience and other factors including
expectations of future events that are believed to be reasonable
under the circumstances. Actual results may differ from these
estimates.
The Directors consider that the
following estimates and judgements are likely to have the most
significant effect on the amounts recognised in the financial
information.
Carrying value of intangible assets, property, plant and
equipment
In determining whether there are
indicators of impairment of the Company's intangible assets, the
Directors take into consideration various factors including the
economic viability and expected future financial performance of the
asset and when it relates to the intangible assets arising on a
business combination, the expected future performance of the
business acquired.
Going concern
The preparation of cash flow
forecasts for the Group requires estimates to be made of the
quantum and timing of cash receipts from future commercial revenues
and the timing of future expenditure, all of which are subject to
uncertainty.
The Group has one division being the
development of prognostic and diagnostic tests for kidney
transplant patients. The directors consider that all
activities relate to this segment. All the non-current assets
of the Group are located in, or primarily relate to, the
USA.
5
|
Revenue
|
|
|
|
|
|
Six months to 30
June
|
Six months to 30
June
|
Year to 31
December
|
|
|
2024
|
2023
|
2023
|
|
|
US$'000
|
US$'000
|
US$'000
|
|
|
Unaudited
|
Unaudited
|
Audited
|
|
|
|
|
|
|
Product services
|
2
|
19
|
-
|
|
License revenue
|
3,337
|
-
|
1,013
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
|
|
3,339
|
19
|
1,013
|
|
|
_________
|
_________
|
_________
|
6
|
Expenses by nature
|
|
|
|
|
|
Six months to 30
June
|
Six months to 30
June
|
Year to 31
December
|
|
|
2024
|
2023
|
2023
|
|
|
US$'000
|
US$'000
|
US$'000
|
|
|
Unaudited
|
Unaudited
|
Audited
|
|
|
|
|
|
|
Employee benefit expenses
|
1,944
|
1,863
|
3,813
|
|
Depreciation of property, plant and
equipment
|
303
|
394
|
673
|
|
Amortisation of intangible
assets
|
85
|
78
|
156
|
|
Research and development
costs
|
1,002
|
1,641
|
2,429
|
|
Licenses and milestones
|
250
|
50
|
50
|
|
Professional costs
|
406
|
490
|
948
|
|
Share-based payment expense for
non-employees
|
3
|
41
|
248
|
|
Foreign exchange losses /
(gains)
|
28
|
296
|
272
|
|
Other costs
|
771
|
543
|
1,291
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
|
|
4,792
|
5,396
|
9,880
|
|
|
_________
|
_________
|
_________
|
7
|
Earnings per
share
|
|
|
|
|
|
|
|
Six months
to
|
Six months
to
|
Year to
|
|
|
30 June
|
30 June
|
31 December
|
|
|
2024
|
2023
|
2023
|
|
|
US$
|
US$
|
US$
|
|
Numerator
|
Unaudited
|
Unaudited
|
Audited
|
|
|
|
|
|
|
Loss for
the period used in basic EPS
|
(1,348,528)
|
(5,272,803)
|
(8,734,093)
|
|
|
|
|
|
|
Denominator
|
|
|
|
|
|
|
|
|
|
Weighted
average number of ordinary shares used in basic EPS
|
222,590,577
|
170,319,245
|
170,319,245
|
|
|
|
|
|
|
Resulting
loss per share - US$ cents
|
(0.6)
|
(3.1)
|
(5.1)
|
The Company has one category of
dilutive potential ordinary share, being share options. The
potential shares were not dilutive in the period as the Group made
a loss per share in line with IAS 33.
8
|
Trade and other receivables
|
|
|
|
|
|
30 June
|
30 June
|
31 December
|
|
|
2024
|
2023
|
2023
|
|
|
US$'000
|
US$'000
|
US$'000
|
|
|
Unaudited
|
Unaudited
|
Audited
|
|
|
|
|
|
|
Accounts receivable
|
1,500
|
19
|
1,013
|
|
Prepayments
|
386
|
288
|
244
|
|
Other debtors
|
48
|
119
|
87
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
|
|
1,934
|
426
|
1,344
|
|
|
_________
|
_________
|
_________
|
9
|
Trade and other payables
|
|
|
|
|
|
30 June
|
30 June
|
31 December
|
|
|
2024
|
2023
|
2023
|
|
|
US$'000
|
US$'000
|
US$'000
|
|
|
Unaudited
|
Unaudited
|
Audited
|
|
|
|
|
|
|
Trade payables
|
661
|
1,034
|
475
|
|
Other creditors
|
7
|
-
|
48
|
|
Deferred income
|
-
|
-
|
1,500
|
|
Accruals
|
1,119
|
1,010
|
1,322
|
|
|
_________
|
_________
|
_________
|
|
|
|
|
|
|
Total trade and other
payables
|
1,787
|
2,044
|
3,345
|
|
|
_________
|
_________
|
_________
|
The carrying value of trade and
other payables classified as financial liabilities measured at
amortised cost approximates fair value.
|
|
|
|
|
|
10
|
Lease
liabilities
|
|
|
|
|
|
Land and
|
Plant and
|
|
|
Group
|
buildings
|
machinery
|
Total
|
|
|
US$'000
|
US$'000
|
US$'000
|
|
|
|
|
|
|
At 1
January 2023
|
461
|
239
|
700
|
|
Interest
expense
|
7
|
8
|
15
|
|
Repayments
|
(47)
|
(47)
|
(94)
|
|
|
________
|
________
|
________
|
|
|
|
|
|
|
At 30 June 2023 -
unaudited
|
421
|
200
|
621
|
|
|
________
|
________
|
________
|
|
|
|
|
|
|
Repayments
|
(49)
|
(46)
|
(95)
|
|
Interest
expense
|
7
|
7
|
14
|
|
|
________
|
________
|
________
|
|
|
|
|
|
|
At 31 December 2023 -
audited
|
379
|
161
|
540
|
|
|
________
|
________
|
________
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1
January 2024
|
379
|
161
|
540
|
|
Interest
expense
|
7
|
6
|
13
|
|
Repayments
|
(48)
|
(47)
|
(95)
|
|
|
________
|
________
|
________
|
|
|
|
|
|
|
At 30 June 2024 -
unaudited
|
338
|
120
|
458
|
|
|
________
|
________
|
________
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
The Company acquired an asset under
capital lease financing arrangements.
The Company operates from one office which is rented
under a lease agreement ending on 1 November 2027 under which rent
is payable monthly.
On 28 October 2020, the Board
adopted the Share Option Plan to incentivise certain of the Group's
employees and Directors. The Share Option Plan provides for the
grant of both EMI Options and non-tax favoured options. Options
granted under the Share Option Plan are subject to exercise
conditions as summarised below.
The Share Option Plan has a
non-employee sub-plan for the grant of Options to the Company's
advisors, consultants, non-executive directors, and entities
providing, through an individual, such advisory, consultancy, or
office holder services. In addition there is a US sub-plan
for the grant of Options to eligible participants in the Share
Option Plan and the Non-Employee Sub-Plan who are US residents and
US taxpayers.
With the exception of options over
10,631,086 shares, which vested immediately on grant, the options
vest equally over twelve quarters from the grant date. If
options remain unexercised after the date one day before the tenth
anniversary of grant such options expire. The Options are subject
to exercise conditions such that they shall, subject to certain
exceptions, vest in equal quarterly instalments over the three
years immediately following the date of grant, which vesting shall
accelerate in full in the event of a change of control of the
Company.
|
|
|
|
|
|
Weighted
|
|
|
|
average
|
|
|
|
exercise
|
|
|
|
price (p)
|
Number
|
|
|
|
|
|
Outstanding
at 1 January 2023
|
|
6,378,066
|
|
Granted
during the period
|
|
250,000
|
|
Cancelled
during the period
|
|
(300,000)
|
|
|
_________
|
_________
|
|
|
|
|
|
Outstanding at 30 June 2023 -
unaudited
|
25.56
|
6,328,066
|
|
Granted
during the period
|
|
100,000
|
|
|
_________
|
_________
|
|
|
|
|
|
Outstanding at 31 December
2023 - audited
|
23.86
|
6,428,066
|
|
Granted
during the period
|
|
1,690,000
|
|
Cancelled
during the period
|
|
(100,000)
|
|
|
_________
|
_________
|
|
|
|
|
|
Outstanding at 30 June 2023 -
unaudited
|
13.90
|
8,018,066
|
|
|
_________
|
_________
|
The Group recognised total expenses
of $36,000 (six months to 30 June 2023 - $99,000) as administrative
expenses relating to equity-settled share-based payment
transactions during the period to 30 June 2024.
12
|
Events after the reporting
date
|
There have been no events subsequent
to the period end that require disclosure in these financial
statements.