George Frangeskides, Chairman at ALBA, explains why the Pilbara Lithium option ‘was too good to miss’. Watch the video here

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksEden Regulatory News (EDEN)

Share Price Information for Eden (EDEN)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 4.25
Bid: 4.00
Ask: 4.50
Change: 0.00 (0.00%)
Spread: 0.50 (12.50%)
Open: 4.25
High: 4.25
Low: 4.25
Prev. Close: 4.25
EDEN Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Eden Half Yearly Report

30 Sep 2022 07:00

RNS Number : 2360B
Eden Research plc
30 September 2022
 

The information contained within this announcement is deemed to constitute inside information as stipulated under the retained EU law version of the Market Abuse Regulation (EU) No. 596/2014 (the "UK MAR") which is part of UK law by virtue of the European Union (Withdrawal) Act 2018. The information is disclosed in accordance with the Company's obligations under Article 17 of the UK MAR. Upon the publication of this announcement, this inside information is now considered to be in the public domain.

 

 

30 September 2022

 

Eden Research plc ("Eden" or "the Company")

 

Half Yearly Report

Eden Research plc (AIM: EDEN), the AIM-quoted company focused on sustainable biopesticides and plastic-free formulation technology for use in the global crop protection, animal health and consumer products industries, announces its interim results for the six months ended 30 June 2022.

Financial highlights

· Revenue for the period of £1.04m (H1 2021: £0.79m), an increase of c. 32%

· Product sales of £1.01m (H1 2021: £0.66m), an increase of c. 53%

· Operating loss for the period of £1.3m (H1 2021: £1.8m)

· Cash and cash equivalents of £1.9m (H1 2021: £5.8m)

· Cash and cash equivalents at 31 August 2022 of £2.4m following a tax refund and receipts from half-year end trade debtors

· On track to meet 2022 product sales revenue guidance of £1.4m

Business highlights

 

Expanding regulatory approvals in key territories, including the US, and leveraging of high-value commercial agreements

 

· Materially increased Eden's global addressable market with label extensions and new regulatory approvals, most notably the addition of the US following EPA approval, post-period end

Other notable approvals included Mevalone® label extensions in Italy (sold under the brand "3logy®", by Sipcam-Oxon)

· Eden's new insecticide product heading towards commercialisation with extensive registration and commercial evaluation field trials ongoing in 2022

· Commercialisation of the seed treatment product developed as part of the Corteva project remains on track with commercial launch possible in advance of the 2024 growing season (subject to regulatory approvals)

· Robust sales of Eden's products indicating that demand is returning to pre-pandemic levels

· New distribution arrangements in key territories expected by year-end

 

Corporate highlights

 

New team additions reflecting Eden's next phase of growth and ambition to capitalise on the abundance of new opportunities

 

· Appointment of Richard Horsman as Non-Executive Director, with effect from 1 September 2022. Richard brings over 25 years of AIM and Main Market experience to the team

· New Development Team Lead and Formulation Team members recruited

· Strengthening of the Commercial Team underway

 

 

 

Lykele van der Broek, Chairman of Eden Research, commented:

 

"We reached the mid-part of 2022 on a firm footing, expanding our regulatory approvals in key regions, advancing our strategic partnerships with major industry players, and delivering robust sales of our products, indicating a return to pre-pandemic demand levels.

 

The authorisation of Cedroz™ and Mevalone® and their associated active ingredients in the US after the period end has been a particular highlight for us. As the Environmental Protection Agency ("EPA") continues to ban a number of commonly used conventional chemical pesticide products in recent years, US-based farmers are in need of viable alternatives to keep up with the growing demand for food. The approval of our biopesticide products, which are based on naturally occurring substances, provide this alternative, without compromising efficacy, yield or production costs.

 

This development opens up significant revenue and growth opportunities for us, with our total addressable market in the region of $500 million. We now turn our attention to state level approvals, focusing on California and Florida in the first instance, which we expect to see in the coming months, followed by the start of meaningful sales in 2023.

 

This year so far has also seen us continue to successfully develop new product ranges, including our insecticide offering, which has produced good field trial results to date in both our own hands, and in the hands of potential commercial partners. Our partnership to develop our seed treatment product with Corteva also goes from strength to strength and we look forward to successfully commercialising this offering as quickly as possible, subject to regulatory clearance.

 

Despite ongoing macro-economic challenges, we are pleased with the progress that has been made during the year so far. With our new board and team additions, we are confident that we have the talent and capabilities to capitalise on the significant and growing market opportunity available for Eden across the globe. I look forward to reporting further progress in the coming months as we continue to work towards our strategic and financial goals."

 

 

For further information contact:

 

Eden Research plc

www.edenresearch.com

Sean SmithAlex Abrey

 

 

01285 359 555

Cenkos Securities plc (Nominated advisor and broker)

Giles Balleny / Max Gould (corporate finance)Michael Johnson (sales)

 

 

020 7397 8900

Hawthorn Advisors (Financial PR)

Victoria AinsworthStephen Atkinson

 

eden@hawthornadvisors.com

 

 

 

 

Chief Executive Officer's Statement

 

The first of half of 2022 has represented a period of progress for Eden, and I am delighted to say we are beginning to see the fruits of our commercial efforts with stronger sales.

 

Executing on our strategic objectives

 

At our recent AGM, we laid out four key strategic areas that we are pursuing to take the Company forward into its next phase of growth:

 

· Diversification of our product portfolio, geographic presence, target markets, and product uses

· Enhancing our research, development and operations, and self-reliance, through the expansion of our in-house capabilities, optimising our supply chains, and reducing our time to market

· Growth through new partnerships and collaborations with major global and regional partners, as well as regulatory clearance in new countries, crops, and diseases

· Team expansion with added capacity in key strategic areas such as development and commercial

 

Eden has been delivering against these objectives in the following ways:

 

1. Widening our global market opportunities

 

We are excited to be able to report federal approval from the EPA received after the period end for distribution of our flagship products, Mevalone® and Cedroz™, alongside our three associated active ingredients, in one of the largest agricultural markets in the world. This has been the result of over four years of effort by our experienced regulatory and commercial teams who worked tirelessly to ensure that Eden addressed the EPA's extensive and evolving list of strict requirements. We are the first British crop protection company to receive such approval for a biopesticide, and we are, by far, the smallest company to achieve the ambitious goal of registering three active ingredients and two formulated products at once, thereby opening up one of the world's most important markets for agricultural inputs.

 

Eden's naturally derived products represent a compelling proposition for American farmers looking to navigate the increasingly restrictive landscape of regulations whilst still maintaining or increasing food production in a sustainable way. We estimate this one addressable market alone to be worth in excess of $500 million per annum. The next step in the process will be to focus on local regulatory approval in the key states of California and Florida, where many of the country's high-value crops are grown. We expect these regulatory processes to be relatively short, as we target the 2023 growing season.

 

Eden also received a label extension for Mevalone® in Italy which is sold under the brand name "3logy®" by our commercial partner Sipcam Oxon. This label extension has allowed Eden and Sipcam to target two new fungal pathogens and add a wide range of new crop types to the label. We estimate that this expansion of the label for 3logy adds thousands of hectares of high-value crops to our addressable market.

 

We are currently hard at work to further optimise our distribution network, and we anticipate announcing new partnerships in the coming months; all aimed at adding new territories or expanding our market access in existing countries.

 

2. Expanding our product line and applicable uses

 

Our product development pipeline continues to progress. Examples include our forthcoming insecticide product which we have been conducting extensive field trials on this year. We are now at the stage of receiving trial results and, in the meantime, we have sent our product to a long list of third parties, including several industry leaders, to undertake field trials of their own. We look forward to sharing the outcome of these field trials in due course as we prepare for registration and commercialisation. 

 

In addition, field trials this growing season on our seed treatment product, developed for commercialisation by Corteva, have so far proven successful. We are looking to move forward with the regulatory process in key markets as swiftly as possible. Our aspiration is to launch this important new product in time for the 2024 growing season, although the process is subject to regulatory approval by the relevant authorities across our targeted geographies.

 

We are continually assessing applicable use of our biopesticide products across crops outside our existing remit such as cannabis, as well as the use of our proprietary technologies in the consumer products and animal health industries.

 

3. New team additions to drive next phase of growth

 

Post-period, we welcomed Richard Horsman as a new Non-Executive Director. Richard possesses an abundance of industry, commercial and corporate acumen and expertise which will help drive Eden through our next phase of growth. This not only applies to maximising the potential of our existing opportunities, but also in driving new opportunities that share synergies with our core business.

 

Strong revenue and sales performance against year-end guidance

 

Revenues for the first half of the year increased by approximately 32% to £1.04m compared to £0.79m for H1 2021.

 

The focus for the business remains to grow revenue through product sales which will ultimately provide a sustainable, consistent source of income for the Company. Product sales increased by approximately 53% to £1.01m compared to £0.66m for H1 2021.

 

Earnings improved against H1 2021 with overall loss before tax of £1.3m (H1 2021: £1.8m loss), but were flat against H1 2021 Adjusted EBITDA (i.e. EBITDA excluding Share Based Payments) with a loss of £0.8m (H1 2021: £0.8m loss).

 

The cash position at half-year was £1.9m (H1 2021: £5.8m) and £2.4m at 31 August 2022 following a tax refund and receipts from half-year end trade debtors.

 

Our cash generation is supported by the material progress made along various development lines, as well as the growing number of additional commercial agreements and regulatory approvals in new territories.

 

We continue to aggressively manage our cash position and always aim to achieve operational efficiencies. Much of the work that has been brought in-house was previously contracted to third parties, and so many of our internal costs have offset what were previously larger third-party expenditures. By bringing certain strategic capabilities in-house, we have also been able to significantly reduce development time whilst building internal know-how and strengthening our strategic capabilities in support of future growth.

 

Dividend

 

At present, there is currently no near-term plan to pay a dividend. However, the Board continues to review the company's dividend policy. 

 

Maintaining a cautious approach against a promising outlook

 

The commercial foundations for the remainder of the year have been set in place by the interim period and we remain on track to meet full year product sales revenue market expectations of £1.4 million. As ever, we continue to monitor conditions of the current growing season and any impact this may have on our product sales. Generally dry weather conditions across the south of Europe have, once again, reduced demand for botryticides and certain other agrochemicals. Ultimately this can result in higher-than-desired inventory levels. 

 

Whilst it is premature to assess what impact this will have on the post-season selling period, we are monitoring this situation closely as we are with various supply chain-related issues, including increasing raw material prices. The well-known potential impact of weather in the short-term, and climate change in the longer term, further highlights the need to expand our product range and the diseases and pests that we target in order to achieve a diversification of risks across the product portfolio. We have made good progress in this area in the last five years, and we will continue to focus upon these efforts as a matter of priority.

 

On behalf of the Company, I'd like to thank our staff for their outstanding efforts so far this year as well as our shareholders for their continued interest and support.

 

 

Sean Smith

Chief Executive Officer

 

29 September 2022

 

Eden Research plc - Consolidated Statement of Comprehensive Income for the six months ended 30 June 2022

 

Six

months ended 30 June 2022 £ unaudited

Six

months ended 30 June 2021 £ unaudited

Year ended 31 December 2021

£

audited

 

Revenue (note 16)

1,040,036

785,294

1,228,580

Cost of sales

(626,342)

(403,570)

(667,343)

Gross profit

413,694

381,724

561,237

Administrative expenses

(1,295,770)

(1,272,825)

(2,694,290)

Amortisation of intangible assets

(246,325)

(316,536)

(434,630)

Share based payments (note 15)

(152,135)

(544,028)

(640,597)

Operating loss

(1,280,536)

(1,751,665)

(3,208,280)

 

Investment revenues

Finance costs

Foreign exchange gains/(losses)

Share of loss of equity accounted investee, net of tax (note 10)

28

(9,868)

(33,351)

 

(9,849)

82

(18,320)

(54,847)

 

(9,199)

98

(32,074)

(97,247)

 

(58,177)

Loss before taxation

(1,333,576)

(1,833,949)

(3,395,680)

Income tax income

345,424

261,020

618,137

Loss for the financial period

(988,152)

(1,572,929)

(2,777,543)

Attributable to:

Equity holder of the company

(997,630)

(1,583,887)

(2,788,973)

Non-controlling interest

9,478

10,958

11,430

Other Comprehensive Income net of tax

-

-

-

Total Comprehensive Income

(988,152)

(1,572,929)

(2,777,543)

 

 

Earnings per share (note 7)

 

Basic (pence per share)

(0.26)

(0.42)

(0.73)

 

 

 

 

 

 

 

 

 

Eden Research plc - Consolidated Statement of Financial Position as at 30 June 2022

 

30 June 2022

30 June 2021

31 Dec 2021

£

unaudited

£

unaudited

£

audited

NON-CURRENT ASSETS

 

Intangible assets (note 9)

8,330,644

7,315,305

7,919,780

Property, plant & equipment (note 12)

222,712

259,484

232,278

Right of Use assets (note 13)

339,179

373,968

372,787

Investments in associate (note 10)

 

351,839

410,666

361,688

 

 

9,244,374

8,359,423

8,886,533

CURRENT ASSETS

 

Inventories

459,424

264,797

521,351

Trade and other receivables

1,564,652

1,495,898

886,587

Taxation

918,009

546,128

903,245

Cash and cash equivalents

1,852,019

5,748,840

3,829,369

 

 

4,794,104

7,770,555

6,140,552

 

CURRENT LIABILITIES

 

Trade and other payables

1,638,945

1,705,285

1,711,518

Lease liabilities

114,478

94,415

99,924

 

 

 

 

1,753,423

1,924,912

1,811,442

 

 

 

NET CURRENT ASSETS

3,040,681

5,845,643

4,329,110

 

 

 

NON-CURRENT LIABILITIES

Trade and other payables

-

125,212

87,740

Lease liabilities

247,742

305,016

298,428

 

 

 

 

247,742

430,228

386,168

 

 

 

NET ASSETS

12,037,313

13,900,050

12,829,475

 

EQUITY

 

Called up share capital

3,803,402

3,803,402

3,803,402

Share premium account

39,308,529

39,308,529

39,308,529

Warrant reserve

769,773

876,764

937,505

Merger reserve

10,209,673

10,209,673

10,209,673

Retained earnings

(42,094,661)

(40,328,965)

(41,460,753)

Non-controlling interest

40,597

30,647

31,119

 

 

 

TOTAL EQUITY

12,037,313

13,900,050

12,829,475

 

 

 

Eden Research plc - Consolidated Statement of Changes in Equity as at 30 June 2022

 

 

Share capital

 

 

Share premium

 

 

Merger reserve

 

 

Warrant reserve

 

 

Retained earnings

Non-control-ling interest

 

 

 

Total

£

£

£

£

£

£

£

Six months ended 30 June 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 January 2022 (audited)

3,803,402

39,308,529

10,209,673

937,505

(41,460,753)

31,119

12,829,475

 

 

 

 

 

 

 

 

Loss and total comprehensive income

-

-

-

-

(997,630)

9,478

(988,152)

 

Transactions with owners

 

 

 

 

 

 

 

- Xinova write off

- Options granted

-

-

-

-

-

-

-

152,135

43,855

-

-

-

43,855

152,135

- Options exercised/lapsed

-

-

-

(319,867)

319,867

-

-

 

 

 

 

 

 

 

 

Transactions with owners

-

-

-

(167,732)

363,722

-

195,990

 

 

 

 

 

 

 

 

Balance at 30 June 2022 (unaudited)

3,803,402

39,308,529

10,209,673

769,773

(42,094,661)

40,597

12,037,313

Six months ended 30 June 2021

 

 

 

 

 

 

 

Balance at 1 January 2021 (audited)

3,803,402

39,308,529

10,209,673

429,915

(38,842,259)

19,689

14,928,949

Loss and total comprehensive income

-

-

-

-

(1,583,887)

10,958

(1,572,929)

 

Transactions with owners

- Xinova write off

- Options granted

-

-

-

-

-

-

-

544,028

-

-

-

-

-

544,028

- Options exercised/lapsed

-

-

-

(97,179)

97,179

-

-

Transactions with owners

-

-

-

446,849

97,179

-

544,028

Balance at 30 June 2021 (unaudited)

3,803,402

39,308,529

10,209,673

876,764

(40,328,965)

30,647

13,900,050

Eden Research plc - Consolidated Statement of cash flows for the six months ended 30 June 2022

Six months

Six months

ended

ended

Year ended 31

30 June 2022

30 June 2021

December 2021

£

£

£

unaudited

unaudited

audited

 

Cash flows from operating activities

 

 

 

 

Cash outflow from operations (note 8)

(1,528,470)

(420,027)

(1,586,582)

Interest on lease liabilities

(9,868) 

(18,320) 

(32,074)

Tax refunded

330,660 

-

 

Net cash used in operating activities

(1,207,678)

(438,347)

(1,618,656)

 

 

 

 

Cash flows from investing activities

 

 

 

 

Purchase of intangible assets

(657,189)

(902,356)

(1,624,927)

Purchase of property, plant and equipment

(21,790)

(98,458)

(101,269)

Interest received

28 

82 

98

 

Net cash used in investing activities

(678,951)

(1,000,732)

(1,726,098)

 

Cash flows from financing activities

 

 

 

 

Payment of lease liabilities

(57,370)

(43,737)

(90,387)

 

Net cash used in financing activities

(57,370)

(43,737)

(90,387)

 

(Decrease)/increase in cash and cash equivalents

(1,943,999)

 

(1,482,816)

(3,435,141)

 

 

 

Cash and cash equivalents at

 

 

beginning of period

Effect of exchange rate fluctuations on cash held

3,829,369

 

(33,351)

 

7,286,503

 

(54,847)

7,286,503

 

(21,993)

 

Cash and cash equivalents at

 

 

end of period

1,852,019

 

5,748,840

3,829,369

 

Cash and cash equivalents comprise bank account balances.

 

 

Notes to the Interim Results

 

1. Reporting Entity

 

Eden Research plc is a public limited company incorporated in the United Kingdom under the Companies Act 2006. The Company is domiciled in the United Kingdom and is quoted on the Alternative Investment Market (AIM).

 

These condensed consolidated interim financial statements ('Interims') as at and for the six months ended 30 June 2022 comprise the Company and its Subsidiaries (together referred to as 'the Group'). The principal activities of the Group are the development and commercialisation of encapsulation, terpenes and environmentally friendly technologies to provide naturally occurring solutions for the global agrochemicals, animal health, and consumer product industries.

 

2. Basis of Preparation

 

These Interims have been prepared in accordance with IAS 34 'Interim Financial Reporting', and should be read in conjunction with the Group's last annual consolidated financial statements as at and for the year ended 31 December 2021 which were approved by the Board of Directors on 30 May 2022 and have been delivered to the Registrar of Companies. The report of the auditors on those financial statements was unqualified, did not contain an emphasis of matter paragraph and did not contain any statement under section 498 of the Companies Act 2006.

 

The Interims do not include all of the information required for a complete set of financial statements prepared under UK-adopted International Accounting Standards and do not constitute statutory accounts within the meaning of section 434 of the Companies Act 2006. However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Group's financial position and performance since the last annual financial statements.

 

Comparative information in the Interims as at and for the year ended 31 December 2021 has been taken from the published audited financial statements as at and for the year ended 31 December 2021. All other periods presented are unaudited.

 

The Board of Directors and the Audit Committee approved the interims on 29 September 2022.

 

3. Going Concern

 

The directors have, at the time of approving the Interims, a reasonable expectation that the Group has adequate resources to continue in operational existence for at least 12 months from the approval of the financial statements. Thus, the Interim financial statements have been prepared on a going concern basis which contemplates the realisation of assets and the settlement of liabilities in the ordinary course of business.

 

The Group has reported a loss for the first half of the year after taxation of £988,152 (H1 2021: £1,572,929). Net current assets at that date amounted to £3,040,681 (H1 2021: £5,845,643). Cash at that date amounted to £1,852,019 (H1 2021: £5,748,840). The Group is reliant on its existing cash balance to fund its working capital.

 

The Directors have prepared budgets and projected cash flow forecasts, based on forecast sales provided by Eden's distributors where available, for a period of at least 12 months from the date of approval of the Interims and they consider that the Company will be able to operate with the cash resources that are available to it for this period. 

 

The forecasts adopted include only revenue derived from existing contracts. They do not include potential upside from on-going discussions and negotiations with other parties not yet contracted, as well as other 'blue sky' opportunities.

 

The impact of COVID-19 has been considered in the forecasts. The Group has not been significantly impacted by the pandemic although it has led to some delays in product development processes and limited promotional activity. The forecasts reflect this with the development expenditure timing based on the latest experience with regulatory authorities and sales volumes on the latest distributors' information which reflects their post-COVID-19 demand.

 

In addition, the Group has relatively low fixed running costs and, while mitigating actions are not forecast to be required to support the going concern basis, the Directors have previously demonstrated its ability to delay certain other costs, such as Research and Development expenditure, in the event of unforeseen cash constraints and are willing and able to delay costs in the forecast period should the need arise.

Consequently, the directors are confident that the company will have sufficient funds to continue to meet its liabilities as they fall due for at least 12 months from the date of approval of the financial statements and therefore have prepared the financial statements on a going concern basis

4. Adoption of new and revised standards and changes in accounting policies

These condensed consolidated Interims have been prepared in accordance with the accounting policies adopted in the last annual financial statements for the year to 31 December 2021, except for the application of the following standard at 1 January 2022:

· Amendments to IFRS 3, IAS 16, IAS 37 and the 2018-2020 IFRS Annual Improvements cycle

The adoption of these new standards would not result in any material changes to the Interims.

The accounting policies have been applied consistently for the purposes of preparation of these condensed Interims.

5. Principal risks and uncertainties

The Company's prime risk is the on-going commercialisation of its intellectual property, which involves testing of the Company's products, obtaining regulatory approvals and reaching a commercially beneficial arrangement for each product to be taken to market. This is measured by comparing actual results with forecasts that have been agreed by the Company's Board of Directors.

The Company's credit risk is primarily attributable to its trade receivables. Credit risk is managed by running credit checks on customers and by monitoring payments against contractual agreements.

The Company monitors cash flow as part of its day-to-day control procedures. The Board considers cash flow projections at its meetings and ensures that the Company has sufficient cash resources to meet its on-going cash flow requirements.

Due to the nature of the business, there is inherent risk of infringement of Eden's intellectual property rights by third parties. The risk of infringement is managed by taking (and acting on) the relevant legal advice as and when required.

There is also inherent uncertainty surrounding the regulatory approval of products in terms of both timing and outcome. This risk is managed by retaining appropriately experienced staff and contracting with expert consultants as needed.

6. COVID-19 and Ukraine

COVID-19

As restrictions significantly eased in the first part of 2022, operationally things are returning to normal.

Commercially, there has been some negative impact on the sales of our products due to the on-going reduction in demand for wine grapes, a knock-on effect of the substantive closure of the hospitality industry.

The Company has not seen a significant change on its toll manufacturing operations, though supply of some raw materials continues to be somewhat delayed.

Regulatory authorities were working at reduced capacity, which has impacted on-going product approval applications that we have around the world, though it is still difficult at this stage to assess what, if any, commercial and financial impact there may be. 

The Company has been careful to manage its cost-base and cash position given the general uncertainties that currently exist due to the global COVID-19 pandemic.

Ukraine

 

Eden does not currently have any business activities in Russia or Ukraine and, as such, does not expect any immediate, direct impact on its business.

 

The knock-on effect of the conflict on other countries is yet to be understood, though we do not envisage significant disruption to the current business in the short term.

 

 

7. Earnings per share

 

Six months ended

30 June 2022

Pence unaudited

Six months ended

30 June 2021

Pence unaudited

Year ended

31 December 2021

Pence

 audited

(Loss)/profit per ordinary share (pence) - basic

(0.26)

(0.42)

(0.73)

 

Loss per share - basic has been calculated on the net basis on the loss after tax of £988,152 (30 June 2021: £1,572,929, 31 December 2021: £2,777,543) using the weighted average number of ordinary shares in issue of 380,340,229 (30 June 2021: 380,340,229, 31 December 2021: 380,340,229).

 

Diluted earnings per share has not been presented as the Group is currently loss making and as a result, any additional equity instruments have the effect of being anti-dilutive.

 

 

8. Reconciliation of loss before income tax to cash used by operations

 

Six months ended

30 June 2022

£

 unaudited

Six months ended

30 June 2021

£

 unaudited

 

Year ended

31 December 2021

£

 audited

 

(Loss)/profit after tax

(988,152)

(1,572,929)

(2,777,543)

 

Adjustments for:

 

Share of associate's losses

9,849

9,199

58,177

Amortisation charges

246,325

316,536

434,630

Share based payment charge

152,135

544,028

640,597

Xinova loan balance written off

43,855

-

-

Depreciation of property, plant and equipment and right of use assets

 

88,159

 

75,601

 

155,341

Finance costs

9,868

18,320

122,311

Foreign exchange currency losses

33,351

54,847

21,993

Finance income

(28)

(82)

(98)

Tax credit

(345,424)

(261,020)

(618,137)

 

Movements in working capital:

 

(Increase)/decrease in trade and other receivables

(678,066)

185,518

509,721

(Decrease)/ Increase in trade and other payables

(162,269)

250,330

163,355

Decrease/(increase) in inventory

61,927

(40,375)

(296,929)

 

Cash used by operations

(1,528,470)

(420,027)

(1,586,582)

 

 

9. Intangible assets

 

 

Intellectual property

Licences and trademarks

Development Costs

Total

 

£

£

£

£

COST

 

 

 

 

At 1 January 2021

9,316,281

448,896

6,624,406

16,389,583

Additions

-

-

902,356

902,356

At 30 June 2021

9,316,281

448,896

7,526,762

17,291,939

Additions

91,405

7,788

623,378

722,571

 

 

 

 

 

At 31 December 2021

9,407,686

456,684

8,150,140

18,014,510

Additions

-

-

657,189

657,189

 

 

 

 

At 30 June 2022

9,407,686

456,684

8,807,329

18,671,699

 

 

 

 

AMORTISATION

 

 

 

 

 

 

 

 

At 1 January 2021

6,716,681

448,896

2,494,523

9,660,100

Charge for the period

109,974

-

206,562

316,536

 

 

 

 

At 30 June 2021

6,826,655

448,896

2,701,085

9,976,636

Charge for the period

109,974

-

8,120

118,094

 

 

 

 

At 31 December 2021

6,936,629

448,896

2,709,205

10,094,730

Charge for the period

105,174

648

140,503

246,325

 

 

 

 

At 30 June 2022

7,041,803

449,544

2,849,708

10,341,055

 

 

 

 

CARRYING AMOUNT

 

 

 

 

 

 

 

 

At 30 June 2022

2,365,883

7,140

5,957,621

8,330,644

 

 

 

 

At 31 December 2021

2,471,057

7,788

5,440,935

7,919,780

 

 

 

 

At 30 June 2021

2,489,626

-

4,825,679

7,315,305

 

 

10. Investment in associate

Six months ended

 

Six months ended

Year ended

 

30 June 2022

 

30 June 2021

31 December 2021

 

GBP'000

 

GBP'000

GBP'000

 

unaudited

 

unaudited

audited

 

Percentage ownership interest

 

and proportion of voting rights

29.90%

 

29.90%

29.90%

£

 

£

 

£

Non-current assets

409,425

 

440,601

440,601

Current assets

310,173

 

333,532

287,576

Non-current liabilities

(98,806)

 

(98,806)

(98,806)

Current liabilities

(269,026)

 

(253,558)

(269,026)

 

 

Net assets (100%)

 

351,766

 

421,769

360,345

Company's share of net assets

105,178

 

149,437

107,743

Separable intangible assets

133,533

 

148,101

140,817

Goodwill

412,649

 

412,649

412,649

Impairment of investment in associate

(299,521)

 

(299,521)

(299,521)

 

 

Carrying amount of interest in associate

 

351,839

 

410,666

361,688

 

Revenue

255,912

 

270,970

361,307

Profit/(loss) from continuing operations

(8,579)

(6,406)

(145,849)

Post tax profit from discontinued operations

-

-

-

100% of total post-tax profits

(8,579)

(6,406)

(145,849)

29.9% of total post-tax profits

(2,565)

(1,915)

(43,609)

Amortisation of separable intangible assets

(7,284)

 

(7,284)

(14,568)

 

Company's share of loss including amortisation of separable intangible asset

(9,849)

 

(9,199)

(58,177)

 

 

 

11. Subsidiaries

 

Details of the company's subsidiaries at 30 June 2022 are as follows:

 

Name of undertaking

Country of incorporation

Ownership interest (%)

Voting power held (%)

Nature of business

TerpeneTech Limited

 

Eden Research Europe Limited

Republic of Ireland

 

Republic of Ireland

 

50.00

 

 

100.00

50.00

 

 

100.00

Sale of biocide products

 

Dormant

 

TerpeneTech Limited ("TerpeneTech (Ireland))", whose registered office is 108 Q House, Furze Road, Sandyford, Dublin, Ireland, was incorporated on 15 January 2019 and is jointly owned by both Eden Research Plc and TerpeneTech (UK), the company's associate.

 

Eden has the right to appoint a director as chairperson who will have a casting vote, enabling the Group to exercise control over the Board of Directors in the absence of an equivalent right for TerpeneTech (UK). Eden owns 500 ordinary shares in TerpeneTech (Ireland).

 

Eden Research Europe Limited, whose registered office is 108 Q House, Furze Road, Sandyford, Dublin, Ireland, was incorporated on 18 November 2020 and is wholly owned by both Eden Research plc.

 

Non-controlling interests

 

The following table summarises the information relating to the Group's subsidiary with material non-controlling interest, before intra-group eliminations:

 

30 June 2022

 

30 June 2021

31 Dec 2021

 

£

 

£

£

 

unaudited

 

unaudited

audited

 

 

NCI percentage

50%

50%

50%

 

Non-current assets

99,563

112,835

106,199

Current assets

-

-

-

Non-current liabilities

-

-

-

Current liabilities

(18,371)

(55,542)

(43,962)

 

Net assets

81,192

61,293

62,237

 

Carrying amount of NCI

 

-

 

Revenue

25,591

28,551

36,131

Profit/(loss)

18,955

21,915

22,859

OCI

-

-

-

Total comprehensive income

18,955

21,915

22,859

 

Cash flows from operating activities

-

-

-

Cash flows from investment activities

-

-

-

Cash flows from financing activities

-

-

-

Net increase/(decrease) in cash and cash equivalents

-

-

-

 

Dividends paid to non-controlling interests

-

-

-

 

 

 

12. Property, plant and equipment

 

 

Land and buildings

 

Total

 

£

£

COST

 

 

At 1 January 2021

200,758

200,758

Additions

98,458

98,458

 

 

 

At 30 June 2021

299,216

299,216

Additions - owned

2,811

2,811

 

 

At 31 December 2021

302,027

302,027

Additions

21,790

21,790

 

 

At 30 June 2022

323,817

323,817

 

 

AMORTISATION

 

 

 

 

At 1 January 2021

12,693

12,693

Charge for the period

27,039

27,039

 

 

At 30 June 2021

39,732

39,732

Charge for the period

30,017

30,017

 

 

At 31 December 2021

69,749

69,749

Charge for the period

31,356

31,356

 

 

At 30 June 2022

101,105

101,105

 

 

CARRYING AMOUNT

 

 

 

 

At 30 June 2022

222,712

222,712

 

 

At 31 December 2021

232,278

232,278

 

 

At 30 June 2021

259,484

259,484

 

 

 

13. Right of use assets

 

 

Land and buildings

 

Vehicles

 

 

Total

 

£

£

 

£

COST

 

 

 

 

At 1 January 2021

417,521

35,865

453,386

Additions

-

27,920

27,920

 

 

 

 

 

At 30 June 2021

417,521

63,785

481,306

Additions

26,256

22,288

48,544

 

 

 

 

At 31 December 2021

443,777

86,073

529,850

Additions

-

23,194

 

23,194

Disposals

-

(35,865)

 

(35,865)

 

 

 

 

At 30 June 2022

443,777

73,402

 

517,179

 

 

 

 

AMORTISATION

 

 

 

 

 

 

 

 

At 1 January 2021

36,361

22,415

58,776

Charge for the period

41,752

6,810

48,562

 

 

 

 

At 30 June 2021

78,113

29,225

107,338

Charge for the period

41,752

7,973

49,725

 

 

 

 

At 31 December 2021

119,865

37,198

157,063

Charge for the period

45,438

11,364

 

56,802

Eliminated on disposal

-

(35,865)

 

(35,865)

 

 

 

 

At 30 June 2022

165,303

12,697

 

178,000

 

 

 

 

CARRYING AMOUNT

 

 

 

 

 

 

 

 

At 30 June 2022

278,474

60,705

 

339,179

 

 

 

 

At 31 December 2021

323,912

48,875

372,787

 

 

 

 

At 30 June 2021

339,408

34,560

373,968

 

 

 

 

14.

Trade and other receivables

30 June

31 December

30 June 2022

2021

2021

£

£

£

Trade receivables

1,166,042

780,215

693,948

VAT recoverable

231,407

164,026

104,760

Other receivables

66,410

319,259

65,957

Prepayments and accrued income

100,793

232,398

21,922

1,564,652

1,495,898

886,587

Trade receivables disclosed above are measured at amortised cost. The Directors consider that the carrying amount of trade and other receivables approximates their fair value.

 

 

15. Share based payments

 

Long-Term Incentive Plan ("LTIP")

 

Since September 2017 Eden has operated an option scheme for executive directors, senior management and certain employees under an LTIP which allows for certain qualifying grants to be HMRC approved. Details on options issued in prior periods can be found in the annual report for the year ended 31 December 2021.

 

2022 Award

 

Options

 

 

Number of share options

Weighted average exercise price (pence)

30 Jun 2022

30 Jun 2021

30 Jun 2022

30 Jun 2021

Outstanding at 1 January

18,680,0044

5,891,111

7

-

Granted during the period

2,006,939

10,500,000

6

6

Exercised during the period

-

-

-

-

Lapsed during the period

-

(5,891,111)

-

-

Exercisable at 30 June

 

20,686,943

 

10,500,000

7

-

 

 

The following information is relevant in the determination of the fair value of options granted during the period under the LTIP Replacement Award.

 

Grant date

30/06/2022

Number of awards

2,006,939

Share price

£0.04 - £0.05

Exercise price

£0.01 - £0.06

Expected dividend yield

-%

Expected volatility

63%

Risk free rate

0.95%

Vesting period

One year

Expected Life (from date of grant)

3 years

 

The exercise price of options outstanding at the end of the period ranged between 1p and 10p (H1 2021: 6p) and their weighted average contractual life was 2.1 years (H1 2021: 1.5 years).

 

The share-based payment charge for the period, in respect of options, was £152,135 (H1 2021: £544,028), £119,083 of which related to options granted in 2021 and £33,052 of which related to options granted in the period.

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

 

 

Number of share options

Weighted average exercise price (pence)

 

30 Jun 2022

30 Jun 2021

30 Jun 2022

30 Jun 2021

Outstanding at 1 January

2,989,865

2,989,865

19

19

Granted during the period

-

-

-

-

Exercised during the period

-

-

-

-

Lapsed during the period

(400,000)

-

25

-

 

Exercisable at 30 June

 

2,589,865

 

2,989,865

15

15

 

 

 

The exercise price of warrants outstanding at the end of the period ranged between 12p and 30p (H1 2021: 12p and 30p) and their weighted average contractual life was 0.0 years (H1 2021: 1.0 year.) None of the warrants have vesting conditions.

 

The share-based payment charge for the period, in respect of warrants, was £nil (H1 2021: £nil). The weighted average fair value of each warrant granted during the period was £nil (2020: £nil).

 

 

Xinova liability

 

In September 2015, the Company entered into a Collaboration and Licence agreement with Invention Development Management Company LLC (part of Intellectual Ventures, now called Xinova LLC). As part of this agreement, upon successful completion of a number of different tasks, Xinova became entitled to a payment which is calculated using a percentage (initially 3.17%, reduced to 1.6% following the fundraise in March 2020) of the fully diluted equity value, reduced by cash and cash equivalents, of the Company on the date on which payment becomes due which is expected to be 30 September 2025. This has been accounted for as a cash-settled share-based payment under IFRS 2.

 

An amount of £67,462, being the estimated fair value of the liability due to Xinova, was recognised during 2016 and included as a non-current liability. It is not believed that the value of the services provided by Xinova can be reliably measured, and so this amount was calculated based on the Company's market capitalisation at 31 December 2016, adjusted to reflect the percentage of work completed by Xinova at that date based on a pre-determined schedule of tasks.

 

At 31 December 2021, an amount of £87,704 (30 June 2021: £125,212) was owed to Xinova and is shown as non-current other liabilities.

 

During the period, Eden was informed that Xinova had begun to wind down its operations.

 

As a consequence, Eden began communications with an agent acting on behalf of Xinova to effect the wind down in respect of the liability owed to Xinova by Eden.

 

On 22 April 2022, Eden signed a 'full and final' settlement agreement with Xinova which resulted in Eden paying an amount of £43,855, which represented a c. 50% discount to the liability of £87,740 as at 31 December 2021, in line with the then existing contract.

 

 

16. Segmental Reporting

 

IFRS 8 requires operating segments to be reported in a manner consistent with the internal reporting provided to the chief operating decision-maker. The chief operating decision-maker, who is responsible for the resource allocation and assessing performance of the operating segments has been identified as the Executive Directors as they are primarily responsible for the allocation of the resources to segments and the assessment of performance of the segments.

 

The Executive Directors monitor and then assess the performance of segments based on product type and geographical area using a measure of adjusted EBITDA. This is the result of the segment after excluding the share-based payment charges, other operating income and the amortisation of intangibles. These items, together with interest income and expense are not allocated to a specific segment.

 

 

 

The segmental information for the six months ended 30 June 2022 is as follows:

 

Agrochemicals

Consumer products

Animal health

Total

Revenue

£

£

£

£

Milestone payments

-

-

-

-

R & D charges

-

3,232

-

3,232

Royalties

-

25,591

-

25,591

Product sales

1,011,213

-

-

1,011,213

Total revenue

1,011,213

28,823

-

1,040,036

EBITDA

(822,740)

28,823

-

(793,917)

Share Based Payments

(152,135)

-

-

(152,135)

Adjusted EBITDA

(974,875)

28,823

-

(946,052)

Amortisation

(239,689)

(6,636)

-

(246,325)

Depreciation

(88,159)

-

-

(88,159)

Finance costs, foreign exchange and investment revenues

(43,191)

-

-

(43,191)

Income Tax

345,424

-

-

345,424

Share of Associate's loss

-

(9,849)

-

(9,849)

(Loss)/Profit for the Year

(1,000,490)

12,338

-

(988,152)

Total Assets

13,931,631

99,563

-

14,038,478

Total assets includes:

 

 

 

 

Additions to Non-Current Assets

702,173

-

-

702,173

Total Liabilities

1,982,793

18,371

-

2,001,164

 

 

 

 

 

 

The segmental information for the six months ended 30 June 2021 is as follows:

 

Agrochemicals

Consumer products

Animal health

Total

Revenue

£

£

£

£

Milestone payments

95,025

-

-

95,025

R & D charges

-

3,218

-

3,218

Royalties

-

28,551

-

28,551

Product sales

658,500

-

-

658,500

Total revenue

753,525

31,769

-

785,294

EBITDA

(843,969)

28,551

-

(815,418)

Share Based Payments

(544,028)

-

-

(544,028)

Adjusted EBITDA

(1,387,997)

28,551

-

(1,359,446)

Amortisation

(309,900)

(6,636)

-

(316,536)

Depreciation

(75,601)

-

-

(75,601)

Finance costs, foreign exchange and investment revenues

(73,167)

-

-

(73,167)

Income Tax

261,020

-

-

261,020

Share of Associate's loss

-

(9,199)

-

(9,199)

(Loss)/Profit for the Year

(1,585,645)

12,716

-

(1,572,929)

Total Assets

16,017,143

112,835

-

16,129,978

Total assets includes:

 

 

 

 

Additions to Non-Current Assets

1,028,734

-

-

1,028,734

Total Liabilities

2,303,598

51,542

-

2,355,140

 

 

 

 

 

 

The segmental information for the year ended 31 December 2021 is as follows:

 

Agrochemicals

Consumer products

Animal health

Total

Revenue

£

£

£

£

Milestone payments

5,250

-

-

5,250

R & D charges

-

7,760

-

7,760

Royalties

57,170

36,131

-

93,301

Product sales

1,122,269

-

-

1,122,269

Total revenue

1,184,689

43,891

-

1,228,580

Adjusted EBITDA

(2,021,602)

43,891

-

(1,977,711)

Share Based Payments

(640,597)

-

-

(640,597)

EBITDA

(2,662,199)

43,891

-

(2,618,308)

Amortisation

(421,358)

(13,272)

-

(434,630)

Depreciation

(155,342)

-

-

(155,342)

Finance costs, foreign exchange and investment revenues

(129,223)

-

-

(129,223)

Impairment of investment in associate

-

-

-

-

Income Tax

618,137

-

-

618,137

Share of Associate's loss

-

(58,177)

-

(58,177)

(Loss)/Profit for the Year

(2,749,985)

(27,558)

-

(2,777,543)

Total Assets

15,004,888

22,197

-

15,027,085

Total assets includes:

 

Additions to Non-Current Assets

1,802,660

-

-

1,802,660

Total Liabilities

2,153,649

43,961

-

2,197,610

 

Geographical Reporting

 

Six months ended 30 June 2022

Six months ended 30 June 2021

Year ended 31 December 2021

£

£

£

 

UK

28,823

31,769

83,891

Europe

1,011,213

753,525

1,144,689

 

1,040,036

785,294

1,228,580

The revenue derived from Milestone Payments relates to agreements which cover a number of countries both in the EU and the rest of the world.

 

All of the non-current assets are in the UK.

 

Notes to Editors: 

 

Eden Research is the only UK-listed company focused on biopesticides for sustainable agriculture. It develops and supplies innovative biopesticide products and natural microencapsulation technologies to the global crop protection, animal health and consumer products industries. 

 

Eden's products are formulated with terpene active ingredients, based on natural plant defence metabolites. To date, they have been primarily used on high-value fruits and vegetables, improving crop yields and marketability, with equal or better performance when compared with conventional pesticides. Eden has two products currently on the market: 

 

Based on plant-derived active ingredients, Mevalone® is a foliar biofungicide which initially targets a key disease affecting grapes and other high-value fruit and vegetable crops.  It is a useful tool in crop defence programmes and is aligned with the requirements of integrated pest management programmes. It is approved for sale in a number of key countries whilst Eden and its partners pursue regulatory clearance in new territories thereby growing Eden's addressable market globally.

 

Cedroz™ is a bio-nematicide that targets free living nematodes which are parasitic worms that affect a wide range of high-value fruit and vegetable crops globally. Cedroz is registered for sale on two continents and Eden's commercial collaborator, Eastman Chemical, is pursuing registration and commercialisation of this important new product in numerous countries globally.

 

Eden's Sustaine® encapsulation technology is used to harness the biocidal efficacy of naturally occurring chemicals produced by plants (terpenes) and can also be used with both natural and synthetic compounds to enhance their performance and ease-of-use. Sustaine microcapsules are naturally-derived, plastic-free, biodegradable micro-spheres derived from yeast. It is one of the only viable, proven and immediately registerable solutions to the microplastics problem in formulations requiring encapsulation.

 

Eden was admitted to trading on AIM on 11 May 2012 and trades under the symbol EDEN. It was awarded the London Stock Exchange Green Economy Mark in January 2021, which recognises London-listed companies that derive over 50% of their total annual revenue from products and services that contribute to the global green economy. Eden derives 100% of its total annual revenues from sustainable products and services. 

 

For more information about Eden, please visit: www.edenresearch.com .

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR LLMFTMTBTBIT
Date   Source Headline
31st Jan 20247:00 amRNSBoard Change
22nd Jan 20247:00 amRNSTrading Update
19th Jan 20243:00 pmRNSHolding(s) in Company
9th Jan 20247:01 amRNSMevalone Approval in the State of California
18th Dec 20237:00 amRNSEcovelexâ„¢2023 Approval in Italy
28th Nov 20237:00 amRNSSmall Cap Virtual Investor Conference
1st Nov 20237:00 amRNSChange of Nominated Adviser and Broker
9th Oct 20234:44 pmRNSHolding(s) in Company
9th Oct 20234:39 pmRNSHolding(s) in Company
9th Oct 202312:46 pmRNSHolding(s) in Company
5th Oct 20237:00 amRNSCompletion of Conditional Placing
29th Sep 20237:01 amRNSHalf Yearly Report
29th Sep 20237:00 amRNSCapital Raising Update
31st Aug 20236:25 pmRNSGrant of Awards under Long-Term Incentive Plan
17th Aug 20239:27 amRNSResult of GM and Capital Raising update
16th Aug 20237:00 amRNSFirst Order For Ecovelex
2nd Aug 20233:22 pmRNSResult of Retail Offer
28th Jul 20235:00 pmRNSRetail Offer
28th Jul 20235:00 pmRNSPlacing and Retail Offer
3rd Jul 20237:00 amRNSRegulatory Application for Ecovelex in the UK
30th Jun 20239:17 amRNSResult of AGM
29th Jun 20237:00 amRNSAGM Statement
15th Jun 20237:00 amRNSAppointment of New Product Distributor – Colombia
9th Jun 20234:29 pmRNSHolding(s) in Company
7th Jun 20237:00 amRNSPublication of Annual Report and Notice of AGM
5th Jun 20234:47 pmRNSHolding(s) in Company
30th May 20237:00 amRNSEden and Corteva seek to bring Ecovelex to market
17th May 20237:00 amRNSExercise of Options
15th May 20237:00 amRNSMevalone authorisation in New Zealand
12th May 20237:00 amRNSRegulatory approvals in California and Florida
5th May 20237:00 amRNSPreliminary results for the year ended 31 Dec 2022
17th Apr 20237:00 amRNSRegulatory authorisation for Mevalone in Poland
23rd Mar 20237:00 amRNSUS State Regulatory Approvals Update
30th Jan 20237:00 amRNSFirst Mevalone authorisation for domestic use
10th Jan 20237:00 amRNSTrading Update
15th Dec 20222:01 pmEQSEden Research signs new Mevalone distribution deal
15th Dec 20227:00 amRNSDistribution Agreement for Mevalone in France
30th Nov 20227:00 amRNSOrganic Certification in Greece
24th Oct 202212:00 pmRNSAIM Rule 17 Notification
3rd Oct 20224:39 pmRNSHolding(s) in Company
30th Sep 20227:00 amRNSEden Half Yearly Report
28th Sep 20228:46 amRNSAppointment of Auditor
27th Sep 20225:08 pmEQSEden granted US EPA regulatory approval
26th Sep 20227:00 amRNSEden granted US EPA regulatory approval
2nd Sep 20227:00 amRNSAppointment of Non-Executive Director
22nd Aug 20227:00 amRNSTrading Update
7th Jul 20227:00 amRNSExercise of Options
29th Jun 202212:18 pmRNSResult of AGM
29th Jun 20227:00 amRNSAGM Statement
8th Jun 20227:12 amRNSNotice of AGM & Publication of Annual Report

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.