Watch the latest episode of focusIR Fireside Chats: Why Edinburgh Investment Trust Is Backing Turnaround Stocks for 2026 Growth. View here

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksFeedback Regulatory News (FDBK)

Share Price Information for Feedback (FDBK)

Share Price is delayed by 15 minutes
Get Live Data
7.10    0.00 (0.00%)
Bid:
7.00
Ask:
7.20
Spread: 0.20 (2.857%)
Market Cap: £3.11m
FDBK Live PriceLast checked at - London Stock Exchange

Intraday Feedback Share Chart

Final Results

13 Oct 2020 07:00

RNS Number : 8516B
Feedback PLC
13 October 2020
Ā 

Prior to publication, the information contained within this announcement was deemed by the Company to constitute inside information as stipulated under the Market Abuse Regulations (EU) No. 596/2014 ("MAR"). With the publication of this announcement, this information is now considered to be in the public domain.

Ā 

Feedback plc

Ā 

Full Year Results to 31 May 2020

Ā 

Bleepaā„¢ drives Feedback's strategy in dynamic year of development

Ā 

London, UK, 13Ā October 2020 - Feedback plc (AIM: FDBK, "Feedback" or the "Company"), the specialist medical imaging technology company, announces its audited results for the 12 months to 31 May 2020.

Ā 

Operational highlights (including post period-end)

Ā· Flagship product, Bleepa, achieves CE Mark in less than a year and used by frontline NHS clinicians within two months of launch

- September 2019 launched at NHS Expo to strong interest from healthcare professionals

- First pilot study with Pennine Acute Hospitals NHS Trust (PAT) with positive early indications that average time to inpatient referral can be halved due to Bleepa

- Subsequent adoption of Bleepa by PAT as COVID-19 management tool to support care delivery and COVID-19 inpatient referral pathways

- Post year end, appointment to NHSx National Communications Framework, Bleepa is unique in being the only product on the framework with a CE mark for medical image display

Ā· Contract renewal in May 2020 of Cadran with upgrade to Bleepa by the Royal Papworth Hospital

Ā· New Cadran application, Fluorocapture software, being offered under licence in the US

Ā· Strengthened Board, with Prof. Rory Shaw appointed Chairman and new NED, Adam Denning as Non-Executive Director, and post year end appointed Philipp Prince as Non-Executive Director

Ā 

Financial summary

· Full year revenue of £450k down 20% (2019: £563k) as strategic focus shifts away from TexRAD product

· Operating loss increased 25% to £1.4m (2019: 1.1m loss) following increased investment in resources to deliver Bleepa strategy

· Loss after tax of £1.1m (2019: 0.97m)

· Cash at 31 May 2020 was £0.7m (May 2019: £0.54m)

· Equity fundraising in August 2019, raising £2m (before expenses), and post year end, in June 2020, a fundraising of £5.3 million (before expenses), to support scalability and commercial strategy for Bleepa, resulting in unaudited cash at 30 September 2020 of £4.4m

Ā 

Dr Tom Oakley, CEO of Feedback, commented:

"This has been a transformational year as we transitioned the Company away from older products and towards the emerging mobile medical market which has significant potential for growth. We are now creating a very different company through our flagship product, Bleepa, our proprietary medical imaging communications platform.

"Our fast delivery on development, launch and roll-out of Bleepa has exceeded our expectations this year. We have delivered on the key milestones for Bleepa in a remarkably quick timeframe - from regulatory approval (CE Mark), launch and start of commercialisation. Covid-19 may have brought many challenges to the NHS healthcare and clinical staff, however, through our work with the Pennine Acute Hospitals Trust, the pandemic has catapulted Bleepa to the mainstream NHS and NHSx, as it has demonstrated how remote working capabilities can transform care delivery.

"We have been fortunate to have the support of our shareholders through two fundraisings, one during the financial year and one in post period, which will help us to drive Bleepa forward. Our aim for the new year is to scale the product, at pace, in order to acquire as large a userbase as possible. Longer term, our vision is that Bleepa will become the platform that all frontline clinicians use to access information about their patients and confer with their peers to reach collective, informed treatment decisions."

-Ends-

Enquiries:

Ā 

Feedback plc

Rory Shaw, Chairman

Tom Oakley, CEO

Lindsay Melvin, CFO

+44 (0)1954 718072

IR@fbk.com

Allenby Capital Limited (Nominated Adviser)

David Worlidge / Asha Chotai

+44 (0)20 3328 5656

Peterhouse Corporate Finance Ltd (Joint Broker)

Lucy Williams / Duncan Vasey

+44 (0)20 7469 0936

Stanford Capital Partners Limited (Joint Broker)

Patrick Claridge / John Howes

+44 20 3815 8880

Instinctif Partners

Melanie Toyne-Sewell / Phillip Marriage / Nathan Billis

+44 (0)20 7457 2020

feedbackplc@instinctif.com

Ā 

About Feedback plc - www.fbk.com

Feedback plc (AIM: FDBK) is a specialist medical imaging technology company providing innovative software and systems, through its fully-owned trading subsidiary, Feedback Medical Limited. Its products advance the work of radiologists, clinicians and medical researchers by improving workflows and giving unique insights into diseases, particularly cancer.

Feedback has launched BleepaTM, a new secure, encrypted medical communication app for clinicians accessible through smartphones, tablets and desktops that facilitates rapid clinical messaging and review of medical grade imaging for all members of a clinical team, directly from a hospital Picture Archiving and Communications System (PACS). For more information on BleepaTM, see www.bleepa.com.

Ā 

Ā 

CHAIRMAN'S STATEMENT 2019-20 AND POST PERIOD

TheĀ 2019/2020Ā financialĀ yearĀ hasĀ beenĀ anĀ incrediblyĀ dynamicĀ periodĀ forĀ theĀ Company.Ā TheĀ GroupĀ hasĀ accomplished a great deal during testing times and has initiated a number of majorĀ changes.

Ā 

Bleepa

OurĀ flagshipĀ productĀ Bleepa,Ā hasĀ beenĀ developedĀ fromĀ aĀ conceptĀ toĀ aĀ fullyĀ certified,Ā CEĀ markedĀ medicalĀ deviceĀ in lessĀ thanĀ a year.Ā ByĀ anyĀ industryĀ standardĀ thisĀ isĀ aĀ staggeringĀ achievement,Ā evenĀ moreĀ soĀ withinĀ healthcare.Ā Bleepa wasĀ launchedĀ atĀ NHSĀ ExpoĀ inĀ SeptemberĀ 2019Ā andĀ wasĀ inĀ useĀ byĀ frontlineĀ NHSĀ cliniciansĀ atĀ PennineĀ AcuteĀ Hospitals Trust within 2 months ofĀ launch.

Bleepa is our proprietary communication platform which combines access to clinical grade medical imaging, with instant messaging-based communication. It allows frontline clinical teams to discuss patient cases and make management decisions remotely using any internet connected device from phones to tablets and desktops.

The Company initially raised £2 million, before expenses, in August 2019 in order to develop the product, achieve the CE mark and launch Bleepa into the NHS; targets that were all achieved by June 2020 despite the global pandemic arising from COVID-19.

BleepaĀ hasĀ beenĀ manufacturedĀ inĀ accordanceĀ withĀ ourĀ corporateĀ qualityĀ managementĀ systemĀ whichĀ wasĀ successfully re-accreditedĀ asĀ meetingĀ theĀ ISOĀ 13485Ā standardĀ inĀ JulyĀ 2020Ā byĀ ourĀ notifiedĀ bodyĀ SGSĀ UKĀ Ltd.Ā AsĀ wellĀ asĀ achieving compliance with the NHS Data Protection and Security Toolkit in March 2020, the Company also successfullyĀ accreditedĀ BleepaĀ withĀ theĀ CyberĀ EssentialsĀ certificationĀ relatingĀ toĀ cyberĀ securityĀ standardsĀ inĀ SeptemberĀ 2019Ā and is currently undertaking an application for ISO 27001Ā accreditation.

TheĀ onsetĀ ofĀ COVID-19Ā sawĀ BleepaĀ deployedĀ atĀ scaleĀ acrossĀ PennineĀ AcuteĀ HospitalsĀ TrustĀ inĀ orderĀ toĀ supportĀ care deliveryĀ andĀ COVID-19Ā inpatientĀ referralĀ pathways.Ā WhatĀ hadĀ startedĀ asĀ aĀ productĀ pilotĀ andĀ clinicalĀ evaluationĀ was rapidly converted into a frontline deployment and catapulted Bleepa into the attention of the NHS mainstream,Ā culminating ultimately in the appointment of Bleepa onto the NHSx Clinical Communications Framework in July 2020.

Bleepa is uniquely placed as a communication platform and has been endorsed by NHSx through its appointment to the NHSx National Communications Framework. This framework provides centralised funding up to a total value of £3 million to support NHS Trusts to procure solutions for up to a two year period and forms part of the Secretary of State's policy around pager removal from the NHS by 2021. Bleepa is the only product on the framework that has achieved a CE mark for medical imaging and is therefore able to display digital patient images for diagnostic purposes as part of clinical case discussion. This unique position enables our technology to be used by clinicians to review safely patient medical images "on the go", as part of wider team discussions, and as part of formal multidisciplinary team meetings.

Given Bleepa's initial success and evident market opportunities, the Company completed an equity fundraise in order to secure £5.3 million (before expenses) in June 2020. This funding is being used to help the Company achieve the scale required to drive sales and develop further opportunities for the Bleepa product line. As you will read in our strategic report, we believe that this is just the beginning of the journey for this exciting product as the Company now looks to grow.

Ā 

Other products

Sales of TexRAD, which had grown since 2014, have now slowed. When he joined the Company, Tom initiated a strategicĀ reviewĀ intoĀ theĀ Company'sĀ thenĀ products.Ā TheĀ reviewĀ revealedĀ thatĀ TexRADĀ revenuesĀ wereĀ flatteningĀ despite escalatingĀ costĀ ofĀ sales.Ā TheĀ CompanyĀ wasĀ largelyĀ dependentĀ onĀ expensiveĀ directĀ salesĀ routesĀ whichĀ wereĀ notĀ easily scalable.Ā TheĀ routesĀ representedĀ aĀ risingĀ marginalĀ costĀ asĀ newĀ salesĀ becameĀ moreĀ difficultĀ toĀ secureĀ andĀ wereĀ often linked to bespoke new software development, such as GLCM (Gray Level Cooccurrence Matrix). Furthermore,Ā the installationĀ andĀ maintenanceĀ contractsĀ forĀ TexRADĀ wereĀ requiringĀ everĀ moreĀ costlyĀ scientificĀ supportĀ fromĀ theĀ team without any substantial repeat revenues from individualĀ customers.

TexRAD remains an exciting imaging tool, based on exceptional technology. The evidence base for the product is encouraging but needs further studies in order to prove its clinical case with sufficient confidence. Currently the Company does not have sufficient funding to commission and finance the necessary research and is therefore dependent on the academic outputs of existing TexRAD customers, which the Company is unable to influence or coordinate.Ā WithoutĀ thisĀ degreeĀ ofĀ oversight,Ā itĀ isĀ difficultĀ toĀ knowĀ whenĀ aĀ sufficientĀ evidenceĀ baseĀ willĀ materialise inĀ orderĀ toĀ takeĀ theĀ productĀ forwardĀ intoĀ theĀ clinicalĀ settingĀ whereĀ itsĀ trueĀ potentialĀ couldĀ beĀ realised.

The board has therefore taken the decision to reduce the costs associated with TexRAD sales by leveraging the Company'sĀ existingĀ distributionĀ partnerĀ GEĀ HealthcareĀ andĀ resellerĀ agreementsĀ withĀ thirdĀ partiesĀ inĀ Korea,Ā bothĀ on a commission only basis. The Company also stopped providing scientific support to customers and made certain personnel changes greatly reducing the costs associated with this productĀ line.

TheĀ strategicĀ reviewĀ alsoĀ touchedĀ theĀ Company'sĀ otherĀ product,Ā Cadran.Ā CadranĀ hasĀ beenĀ aĀ longstandingĀ workhorse forĀ theĀ Company,Ā deliveringĀ PictureĀ ArchivingĀ andĀ CommunicationsĀ SystemĀ (PACS)Ā servicesĀ toĀ fourĀ NHSĀ TrustsĀ since 2001. May 2020 saw the contract renewal of Cadran's service contract by its main customer, the Royal Papworth Hospital, showing the ongoing value of this core technology to its customers. Bleepa is based largely on Cadran's technologyĀ andĀ wasĀ itselfĀ anĀ outputĀ ofĀ Tom'sĀ initialĀ strategicĀ reviewĀ whenĀ heĀ joinedĀ theĀ CompanyĀ inĀ FebruaryĀ 2019.

InĀ additionĀ toĀ Bleepa,Ā theĀ CompanyĀ hasĀ alreadyĀ spunĀ outĀ aĀ furtherĀ applicationĀ ofĀ theĀ CadranĀ technologyĀ inĀ theĀ form ofĀ itsĀ FluorocaptureĀ softwareĀ whichĀ isĀ beingĀ offeredĀ underĀ licenceĀ toĀ ImagingĀ Engineering,Ā LLCĀ inĀ theĀ USA.Ā Imaging Engineering is using the Fluorocapture software to update fluoroscopy equipment across the USA.Ā Approximately 2,000 providers across the US will need to update or replace their fluoroscopy equipment in the next few years.Ā Updating the equipment is considerably more cost effective than replacing it, and the board believes that thisĀ will create a sizable opportunity for the licencing of the FluorocaptureĀ software.

With the appointment of Dr Tom Oakley as CEO and wider team members from the London area it became clear thatĀ theĀ Company'sĀ officeĀ inĀ BournĀ wasĀ noĀ longerĀ theĀ optimalĀ locationĀ forĀ theĀ Company'sĀ operations.Ā TomĀ initiated aĀ cultureĀ ofĀ remoteĀ workingĀ andĀ eventuallyĀ closedĀ theĀ BournĀ officeĀ inĀ DecemberĀ 2019.Ā TheĀ CompanyĀ openedĀ new officesĀ inĀ PeterboroughĀ forĀ itsĀ technicalĀ andĀ supportĀ staffĀ inĀ NovemberĀ 2019,Ā thisĀ representedĀ aĀ moreĀ cost-effective officeĀ solutionĀ whichĀ wasĀ moreĀ easilyĀ accessibleĀ forĀ allĀ personnel.Ā TheĀ Company'sĀ headĀ officeĀ movedĀ toĀ theĀ Health FoundryĀ inĀ JanuaryĀ 2020,Ā aĀ dynamicĀ co-workingĀ spaceĀ establishedĀ byĀ StĀ Thomas'Ā HospitalĀ inĀ LondonĀ whichĀ provided cost effective, scalable working space and benefited from close proximity to the frontline clinicians at StĀ Thomas' Hospital.Ā TheĀ priorĀ developmentĀ ofĀ aĀ homeĀ workingĀ policyĀ stoodĀ theĀ CompanyĀ inĀ goodĀ steadĀ whenĀ COVID-19Ā forced manyĀ organisationsĀ toĀ closeĀ theirĀ officesĀ inĀ MarchĀ 2020,Ā asĀ FeedbackĀ staffĀ wereĀ alreadyĀ wellĀ versedĀ inĀ thisĀ wayĀ of working and were able to continue delivery without breakingĀ step.

Feedback is a very different company today to the one it was even a year ago. The Company has had to come to terms with difficulties in its other product lines whilst simultaneously recognising the huge latent potentialĀ within themĀ andĀ aggressivelyĀ leveragingĀ thatĀ potentialĀ throughĀ itsĀ newĀ productsĀ BleepaĀ andĀ Fluorocapture.Ā COVID-19Ā has presented many challenges but also provided an opportunity for Bleepa to demonstrate how its remote working capabilitiesĀ canĀ transformĀ careĀ delivery.Ā TheĀ Company,Ā alreadyĀ beingĀ familiarĀ withĀ remoteĀ working,Ā hasĀ beenĀ ableĀ to rise to deliver on the opportunities presented and the team has moved at pace to deliver a truly transformative product to the market. It is a year that we are all very proudĀ of.

I am extremely grateful for the hard work and support of my Board colleagues, and in particular for the effortsĀ of theĀ operationalĀ managementĀ teamĀ andĀ theirĀ staffĀ whoĀ haveĀ workedĀ soĀ effectivelyĀ togetherĀ duringĀ theĀ pastĀ yearĀ and theĀ CovidĀ Pandemic.Ā ThisĀ hasĀ beenĀ anĀ extraordinarilyĀ difficultĀ time,Ā andĀ everyoneĀ hasĀ workedĀ exceptionallyĀ well to bring our new products to the point where they are actually helping deliver better patient care. This progress constitutes a major strategic development for the Company. I would also like to thank shareholders for their continuedĀ supportĀ inĀ theĀ Company,Ā ourĀ visionĀ andĀ strategicĀ direction.Ā WeĀ shareĀ aĀ commonĀ aimĀ ofĀ producingĀ theĀ best technologyĀ toĀ meetĀ theĀ marketĀ need,Ā andĀ thusĀ growĀ theĀ companyĀ andĀ increaseĀ shareholderĀ value.

OPERATIONAL REVIEW

Feedback Medical

FeedbackĀ MedicalĀ LimitedĀ (FMĀ Ltd)Ā developsĀ andĀ sellsĀ theĀ Group'sĀ proprietaryĀ technologiesĀ -Ā Bleepa,Ā theĀ image- based communication platform for frontline clinicians, Cadran PACS, our longstanding Picture Archiving and Communication System and TexRAD, the quantitative texture analysisĀ platform.

A shift in focus

OverĀ theĀ lastĀ yearĀ theĀ CompanyĀ hasĀ pivotedĀ toĀ embraceĀ aĀ changeĀ inĀ theĀ healthcareĀ sector,Ā asĀ detailedĀ below.Ā TheĀ shift inĀ strategicĀ focusĀ seesĀ targetedĀ investmentĀ inĀ BleepaĀ withĀ aĀ deliberateĀ moveĀ awayĀ fromĀ ourĀ legacyĀ productĀ lines.

As part of concentrating the Company's focus, the board has also considered ways of driving efficiencies in theĀ business and reducing the associated cost base of maintaining existing product lines. This year saw the closure of theĀ BournĀ officeĀ asĀ thisĀ locationĀ noĀ longerĀ suitedĀ theĀ widerĀ businessĀ needsĀ ofĀ theĀ CompanyĀ andĀ managementĀ were spendingĀ largeĀ amountsĀ ofĀ timeĀ inefficientlyĀ commutingĀ toĀ thisĀ location.Ā NewĀ officesĀ wereĀ sourcedĀ inĀ Peterborough as a regional centre for the support team and a head office was opened in London which provided easier access to customers and investors. Dr Balaji Ganeshan left the Group as part of the restructuring of the TexRAD division, driven by the need to reduce the costs associated with sales through focusing on indirect market opportunities through third partyĀ distributors.

BleepaĀ addressesĀ aĀ widespreadĀ changeĀ inĀ theĀ medicalĀ imagingĀ marketĀ andĀ leveragesĀ theĀ Company'sĀ experienceĀ in the field of medical imaging to greatĀ effect.

Heritage

Feedback Medical has supplied medical imaging products since 2001, starting with Cadran PACS, then TexRAD and now Bleepa. The Company has pioneered its imaging technology over years of frontline delivery experience, building expertise in the form of its technological capabilities, integration capabilities with other technology platformsĀ andĀ regulatoryĀ expertiseĀ relevantĀ toĀ theĀ fieldĀ ofĀ medicalĀ imaging.Ā ThisĀ deep-seatedĀ heritageĀ hasĀ enabled the rapid transformation of the Company in response to a dynamic and shiftingĀ market.

Market

The world of medical imaging is changing. With increasing workload and medical sub-specialisation, not only do specialist radiologists need to review all the medical images, but their front-line patient facing clinicianĀ colleagues now need immediate access to all the imaging data in order to rapidly make the correct clinical managementĀ decisions, often through discussion with colleagues. Medical imaging is core to almost all clinical decisionĀ making processes and the dependence on medical imaging is increasing(1)Ā whilst at the same time there is a growing shortageĀ ofĀ radiologists(2)Ā TheĀ deficitĀ hasĀ worsenedĀ theĀ backlogsĀ ofĀ imagingĀ studiesĀ andĀ delaysĀ inĀ imageĀ reporting. OutĀ ofĀ necessity,Ā frontlineĀ cliniciansĀ areĀ havingĀ toĀ increasinglyĀ reviewĀ theirĀ ownĀ patient'sĀ images,Ā oftenĀ aheadĀ ofĀ the RadiologistĀ reportsĀ beingĀ madeĀ available.Ā TheĀ impactsĀ areĀ wideĀ reachingĀ withĀ surgicalĀ specialtiesĀ reviewingĀ imaging directly in order to plan operations and the demand for timely access to medical imaging spreading to medical specialty areas such asĀ stroke.

This is not the only change, however. Clinical practice is becoming more mobile. In a study by the British Medical Journal it was found that 97% of clinicians were using WhatsApp for routine clinical communication(3)Ā Clinicians wantĀ toĀ accessĀ informationĀ flexiblyĀ onĀ theĀ goĀ whilstĀ simultaneouslyĀ beingĀ connectedĀ toĀ colleagues,Ā whoĀ mayĀ orĀ may not be at the same physical site. COVID-19 has further driven this need for remote access, creating a number of situations where clinical staff need access to colleagues and patient imaging from home, such as when clinicians have to self-isolate.

TraditionalĀ providersĀ ofĀ medicalĀ imagingĀ solutionsĀ areĀ strugglingĀ toĀ keepĀ paceĀ withĀ thisĀ change.Ā PACSĀ vendorsĀ have traditionallyĀ soldĀ toĀ RadiologistsĀ andĀ understandĀ theĀ needsĀ ofĀ thisĀ customerĀ group.Ā However,Ā asĀ theĀ usersĀ ofĀ medical imagingĀ growsĀ beyondĀ theĀ traditionalĀ userĀ base,Ā providersĀ needĀ toĀ adaptĀ toĀ serviceĀ thisĀ broaderĀ rangeĀ ofĀ customers.

This has created an opportunity for the Company. As a small PACS company, Feedback was perfectly placed and dynamic enough to evolve its product offering. We have leveraged our heritage of medical imaging expertiseĀ and repurposed them to meet the needs of a new and evolving market. We are now a PACS company that does not only sell to Radiologists, we also sell to everyone else. We have producedĀ Bleepa.

Ā 

(1) https://www.england.nhs.uk/statistics/wp-content/uploads/sites/2/2018/11/Annual-Statistical-Release-2017-18-PDF-1.6MB-1.pdf

(2) https://www.rcr.ac.uk/posts/nhs-does-not-have-enough-radiologists-keep-patients-safe-say-three-four-hospital-imaging

(3) O'Sullivan DM, O'Sullivan E, O'Connor M, et al WhatsApp Doc? BMJ Innovations 2017;238-239

Ā 

Bleepa

BleepaĀ isĀ ourĀ flagshipĀ product,Ā theĀ culminationĀ ofĀ nearlyĀ twoĀ decadesĀ ofĀ imagingĀ experienceĀ andĀ ourĀ answerĀ toĀ the rapidly changing medical imaging market.

BleepaĀ isĀ aĀ secureĀ communicationĀ platformĀ thatĀ combinesĀ remoteĀ accessĀ toĀ clinicalĀ gradeĀ medicalĀ imagingĀ withĀ team based instant messaging. It allows clinicians to review patient imaging and discuss cases collaboratively with colleagues on the go using any internet connected device such as laptops, desktops, tablets andĀ smartphones.

Bleepa is a zero footprint application meaning that no patient data is stored locally on the device used to access theĀ service.Ā IfĀ aĀ clinicianĀ losesĀ theirĀ phoneĀ thereĀ isĀ noĀ dataĀ onĀ theĀ deviceĀ thatĀ canĀ beĀ hacked,Ā accessĀ toĀ thatĀ device is simply shut off and the clinician can access the service immediately from anotherĀ device.

The key differentiator of Bleepa is the quality of the imaging provided by the platform. Bleepa uses DICOM formatted imaging, extracted directly from the client's PACS and renders the image at a quality that is certifiedĀ as being suitable for clinical review. Bleepa conforms with the provisions of the Medical Device Directive(4), which considers any product that displays digital patient images for the purpose of diagnosis to constitute a medical device. As a medical device Bleepa has been developed according to an ISO 13485 certified quality management system and holds a CE mark.

In August 2019, the Company raised £2 million to develop Bleepa and take it to market within the NHS and the company has delivered what it set out to achieve in this period. The Company has taken Bleepa from a concept to fully certified medical device in under a year and seen it adopted at two NHS sites. The product was successfully launched at NHS Expo in September 2019 and subsequently piloted at Pennine Acute Hospitals NHS Trust in December 2019. The pilot at Pennine was used to provide the clinical evaluation component required as part of the CE marking process and was undertaken using a CE mark waiver for this reason.

Unfortunately,Ā theĀ pilotĀ wasĀ interruptedĀ byĀ Covid-19.Ā HoweverĀ theĀ TrustĀ hadĀ seenĀ enoughĀ ofĀ theĀ productĀ toĀ realise the potential it held in assisting with their response to the pandemic. As a result the pilot evaluation was paused and Bleepa was rolled out across the Trust as a tool to support internal Covid-19 referrals and facilitate referral to theĀ RECOVERYĀ Trial,Ā whichĀ aimedĀ toĀ assessĀ theĀ impactĀ ofĀ patientĀ comorbiditiesĀ onĀ outcomeĀ followingĀ infectionĀ with theĀ virus.Ā AfterĀ theĀ initialĀ rolloutĀ ofĀ Bleepa,Ā workĀ onĀ theĀ CEĀ markĀ recommencedĀ andĀ wasĀ completedĀ onĀ 1Ā JuneĀ 2020.

The pilot at Pennine Acute Hospitals Trust concluded with a benefits analysis from the Respiratory and Gastroenterology teams' usage of Bleepa, performed by the Trust. This analysis found that:

Ā· The average time from point of referral to clinician review was reduced from 2.1 days to 0.4 days byĀ Bleepa

Ā· TheĀ referralĀ processĀ wasĀ ableĀ toĀ beĀ completelyĀ automatedĀ byĀ Bleepa,Ā havingĀ previouslyĀ requiredĀ administrative time to process each referral and the referral process was both digitally stored andĀ auditable.

Ā· Bleepa reduced the time taken, on average, for clinicians to access the clinical information that they needed about a patient from 5.47 minutes to 1.04 minutes, saving on average 4.43 minutes of clinician time perĀ referral.

Ā· Bleepa reduced the process of replying to referrals by an average of 7.5 minutes per clinical referral overĀ traditional communication processes, such as pagers andĀ telephones.

Ā· BasedĀ onĀ theĀ nearlyĀ 7,000Ā referralsĀ performedĀ lastĀ yearĀ atĀ theĀ RoyalĀ OldhamĀ Hospital,Ā itĀ isĀ predictedĀ thatĀ Bleepa could save up to 36.3 weeks of clinical time per annum.

Bleepa was included as a product upgrade to Cadran Web Viewer as part of the Cadran contract with Royal Papworth Hospital on 21 May 2020, to be deployed at the Trust once the CE mark was achieved.

More broadly, Bleepa operates a SaaS model of recurring monthly revenue. Prices vary between NHS and private sector offerings but follow a fixed price per user per month on a recurring annual contract basis. The modelĀ used is comparable to a sim only mobile phone contract.

In August 2020, Bleepa was successfully appointed onto the NHSx Clinical Communication Framework. This framework was established to deliver the Secretary of State's mandate to remove pagers and fax machines from NHS communications by 2021. The framework enables NHS Trusts to select communication tools from a list of approved suppliers and NHSx then pay the contract on behalf of that Trust for up to two years, drawing down from a £3 million central pot of NHS funding. Appointment to the framework acts both as an endorsement of the product but also provides a mechanism for reimbursement. Bleepa is the only product on the framework that is certified to display medical images at a quality sufficient for clinical review and is therefore the only product to hold a CE mark for this purpose. This gives Bleepa a strong competitive advantage over other providers who are unable to display digital patient images for diagnostic purposes alongside chat and video calling. Our imaging USP makes us an attractive partner for other organisations who are looking to partner in the market and the company are currently evaluating a number of commercial partnership opportunities with large and small companies.

Following our initial success Feedback raised £5.27 million, before expenses, in July 2020 in order to drive Bleepa sales and further develop the product. The fundraise attracted a number of institutional investors including Unicorn Asset Management Limited, Octopus Investments, Premier Miton Investors and Tyndall Investment Management along with renewed support from many of our existing shareholders. The Company now stands ready to deliver the exciting potential of our flagship product.

Ā 

(4) https://ec.europa.eu/docsroom/documents/17921/attachments/1/translations/en/renditions/native

Ā 

Cadran

Cadran was where it all started. This PACS product has been in use in the NHS since 2001 and forms the base technology for both Bleepa and TexRAD. For those who are unfamiliar with medical imaging, PACS is essentiallyĀ a digital library of medical images which radiologists use to store, locate and review medical imagingĀ studies.

DespiteĀ aĀ numberĀ ofĀ incredibleĀ technicalĀ features,Ā CadranĀ hasĀ neverĀ realisedĀ itsĀ fullĀ potential.Ā TheĀ traditionalĀ PACS market is dominated by large providers who compete on technical features, driven by the needs of an ever sub-Ā specialisingĀ userĀ baseĀ ofĀ ClinicalĀ Radiologists;Ā customersĀ areĀ stickyĀ which,Ā combinedĀ withĀ convolutedĀ procurement processes,Ā resultsĀ inĀ limitedĀ providerĀ turnover.Ā InĀ thisĀ environment,Ā growingĀ aĀ marketĀ shareĀ isĀ challengingĀ andĀ relies onĀ implementingĀ costlyĀ productĀ featuresĀ moreĀ quicklyĀ thanĀ yourĀ competitors.Ā ForĀ aĀ companyĀ ofĀ Feedback'sĀ sizeĀ this wasĀ neverĀ goingĀ toĀ beĀ achievableĀ whenĀ comparedĀ withĀ largeĀ providers.Ā However,Ā theĀ loyaltyĀ ofĀ Cadran'sĀ customer baseĀ isĀ testamentĀ toĀ theĀ qualityĀ ofĀ theĀ productĀ -Ā despiteĀ veryĀ fewĀ technicalĀ modifications,Ā FeedbackĀ hasĀ managed to fend off the incursions of much larger providers for manyĀ years.

Now the imaging market is changing, and changing quickly, with the demand for imaging extending far past the specialist field of Radiology. There is now a growing opportunity for smaller, dynamic providers who can moveĀ at pace. Now the very factors that worked against Feedback, most noticeably its small size, are the very factors that theĀ DirectorsĀ believeĀ willĀ enableĀ FeedbackĀ toĀ capitaliseĀ onĀ thisĀ renaissanceĀ ofĀ medicalĀ imaging.Ā AsĀ aĀ smallĀ company, Feedback is agile and we are not starting from scratch but from an established market position. Leveraging the foundation of Cadran has allowed Bleepa to meet the needs of the emerging market at a pace larger providers cannot match whilst simultaneously giving a vastly superior product to new market entrants that are having to start their product development fromĀ scratch.

On 21 May 2020, the Company announced that Royal Papworth Hospital NHS Foundation Trust, Cadran's largest customer, had renewed its support contract for Cadran for another year.

Ā 

Fluorocapture

FluoroscopyĀ isĀ theĀ useĀ ofĀ highĀ frameĀ rateĀ X-rayĀ captureĀ toĀ generateĀ cinematicĀ viewsĀ ofĀ patientsĀ allowingĀ clinicians toĀ examineĀ theĀ patientĀ inĀ realĀ time.Ā ItĀ isĀ typicallyĀ usedĀ inĀ theĀ fieldĀ ofĀ GastroenterologyĀ forĀ swallowingĀ assessments, Orthopaedics for dynamic joint imaging and during surgical procedures, and in Cardiology and Radiology for interventionalĀ procedures.

AsĀ fluoroscopyĀ usesĀ ionisingĀ radiationĀ inĀ theĀ formĀ ofĀ X-RaysĀ thereĀ isĀ anĀ incentiveĀ toĀ reduceĀ theĀ amountĀ ofĀ radiation requiredĀ toĀ generateĀ images.Ā TheĀ majorityĀ ofĀ fluoroscopyĀ equipmentĀ isĀ oldĀ andĀ inĀ needĀ ofĀ replacementĀ orĀ updating in order to improve the rate of image capture and achieve the desired reduction in radiation dose. Replacing the equipment can be extremely costly, in some cases over $1 million, therefore updating the equipment isĀ preferred.

ImagingĀ Engineering,Ā LLC,Ā ourĀ USĀ partnerĀ organisation,Ā hasĀ longstandingĀ expertiseĀ inĀ installingĀ andĀ updating fluoroscopyĀ equipment.Ā AĀ versionĀ ofĀ ourĀ CadranĀ softwareĀ isĀ aĀ coreĀ elementĀ ofĀ updatingĀ theĀ fluoroscopyĀ equipment and Feedback has licenced the software to Imaging Engineering in order to enable it to update fluoroscopy equipment across the USA. Our software is offered under licence per installation. Beyond maintaining the source code,Ā FeedbackĀ hasĀ noĀ obligationsĀ underĀ thisĀ licencingĀ agreementĀ andĀ thereĀ isĀ noĀ ongoingĀ requirementĀ forĀ internal resourceĀ inĀ orderĀ toĀ deliverĀ theĀ product.Ā RevenueĀ generatedĀ fromĀ thisĀ licensingĀ agreementĀ isĀ thereforeĀ considered to be additional revenue leveraged from an existing technology which is already maintained under our existing NHS contracts.

Imaging Engineering estimates that there are approximately 2,000 fluoroscopy centres in the USA that will need to update their equipment in the next few years and is aiming to update 200 centres within the next 18 months, though this has been impacted by COVID-19 and the inability of external companies to physically enter hospital premises during the pandemic.

FluorocaptureĀ representsĀ anotherĀ exampleĀ ofĀ howĀ theĀ CompanyĀ isĀ seekingĀ toĀ efficientlyĀ leverageĀ itsĀ existingĀ products to generate additional, low resource revenueĀ opportunities.

Ā 

TexRAD

TexRAD sales have traditionally accounted for approximately half of the Company's revenue but owing to market saturation the cost of sales has increased and revenues are now declining. In anticipation of this, management tookĀ pre-emptiveĀ actionĀ earlierĀ inĀ theĀ yearĀ toĀ driveĀ downĀ theĀ internalĀ costĀ ofĀ salesĀ whilstĀ continuingĀ toĀ driveĀ revenue through third partyĀ distributors.

When a clinician reviews a medical imaging study, he/she typically produces a report which gives a qualitative analysis of the imaging study. TexRAD is a proprietary technology which measures areas of a scan to give a quantitative output, a texture feature, typically displayed as a histogram plot. The shape of the histogram plot changesĀ accordingĀ toĀ theĀ compositionĀ ofĀ theĀ areaĀ ofĀ theĀ scanĀ thatĀ hasĀ beenĀ analysed.Ā TheĀ aimĀ ofĀ TexRADĀ hasĀ been toĀ proveĀ aĀ linkĀ betweenĀ theĀ quantitativeĀ changesĀ seenĀ andĀ underlyingĀ pathologicalĀ changesĀ inĀ theĀ patient'sĀ tissue. If a link between a texture feature and an underlying change in tissue can be proven then TexRAD could be used to monitor disease states in a quantitative way, in theory supporting clinical diagnosis and measuring treatment response.Ā TheĀ goalĀ isĀ toĀ moveĀ TexRADĀ fromĀ anĀ academicĀ researchĀ toolĀ intoĀ aĀ clinicalĀ toolĀ thatĀ canĀ informĀ treatment, however this requires a suitable body ofĀ evidence.

To date TexRAD has been deployed in more than 60 research centres around the world, each one looking to find aĀ linkĀ betweenĀ textureĀ changesĀ andĀ disease.Ā WithoutĀ payingĀ forĀ theseĀ studiesĀ theĀ CompanyĀ isĀ unableĀ toĀ coordinate the texture features being evaluated or the disease states that the studies are being conducted in. Without coordination, the evidence base is sporadic with insufficient depth in any one disease or texture feature to justify the transition to a clinical application. Given this, the strategy has been to continue selling TexRAD to academic centresĀ toĀ tryĀ toĀ growĀ theĀ evidenceĀ baseĀ organicallyĀ untilĀ aĀ textureĀ featureĀ isĀ consistentlyĀ demonstratedĀ toĀ beĀ linked to a disease state and can be used to support clinical delivery.

The Company had been deploying an internal sales resource to drive direct sales of TexRAD to academic centres, howeverĀ thisĀ directĀ salesĀ approachĀ wasĀ notĀ costĀ effective.Ā InĀ MayĀ 2019,Ā managementĀ reviewedĀ theĀ TexRADĀ pipeline and noted that the customer acquisition cost for new customers was rising and that the rate of new customer acquisition was declining, in part due to saturation of the available market. In response to customer feedbackĀ the boardĀ madeĀ aĀ smallĀ investmentĀ toĀ upgradeĀ theĀ TexRADĀ softwareĀ andĀ deliveredĀ theĀ GreyĀ LevelĀ Co-occurrenceĀ Matrix (GLCM) product feature in July 2019 with a view to re-energising the TexRAD sales pipeline. This upgrade had aĀ moderate, but short term, impact on sales leading to a 14% increase in revenue as reported in the Company's interimĀ resultsĀ onĀ 18Ā FebruaryĀ 2020.Ā DespiteĀ thisĀ momentaryĀ boost,Ā salesĀ ofĀ TexRADĀ continuedĀ toĀ declineĀ whilstĀ at theĀ sameĀ timeĀ theĀ costĀ ofĀ salesĀ wereĀ increasing,Ā owingĀ inĀ partĀ toĀ theĀ associatedĀ developmentĀ costs.Ā InĀ lightĀ ofĀ this, management took the decision to reduce the cost base associated with research sales by removing our direct toĀ marketĀ salesĀ function,Ā insteadĀ focusingĀ onĀ indirectĀ salesĀ throughĀ thirdĀ partyĀ distributorsĀ onĀ aĀ commissionĀ onlyĀ basis. The volume of sales has continued to decline, as expected, in the second half of the year which has impacted the overall revenue of the Company, however the reduced cost base associated with this business unit has resulted in a smaller net loss for this part of the business.

The Company believes that it remains viable to continue selling TexRAD through third party distributors, owing to the lower cost base, with a view that this may afford an opportunity for the evidence base associated with the productĀ toĀ grow.Ā TheĀ opportunityĀ forĀ TexRADĀ stillĀ liesĀ inĀ theĀ transitionĀ toĀ theĀ clinicalĀ settingĀ onceĀ aĀ sufficientĀ evidence base is available, however the Company is not in control of this timeline. On this basis, the focus has now shifted to cost reduction associated with this product rather than driving new sales at a growing acquisitionalĀ cost.

Ā 

R&D progress

Feedback recognises the potential in developing new products from its existing technologies. It is working closely with existing customers to identify unmet needs. To increase its software development capabilities the Group isĀ continuing and expanding its collaboration with Future Processing to develop new imaging software products.

Feedback capitalises external development costs for writing off against income generated in future accounting periods. The Directors carefully consider what elements of this development expenditure will generate future economic benefits. This is based upon customer feedback on Bleepa, product enhancements and assessing theĀ potential of Bleepa in non-medical markets and overseas requirements.

Ā 

Current trading and future developments

TheĀ GroupĀ continuesĀ toĀ focusĀ onĀ growingĀ theĀ opportunityĀ ofĀ itsĀ flagshipĀ productĀ Bleepa.Ā BleepaĀ isĀ currentlyĀ installed inĀ twoĀ NHSĀ TrustsĀ andĀ theĀ CompanyĀ isĀ seekingĀ toĀ growĀ theĀ product'sĀ UKĀ footprintĀ throughĀ itsĀ recentĀ appointment toĀ theĀ NHSxĀ CommunicationĀ ToolĀ framework.Ā ThisĀ frameworkĀ representsĀ aĀ keyĀ opportunityĀ forĀ theĀ Company,Ā itĀ both validatesĀ BleepaĀ asĀ aĀ product,Ā givingĀ itĀ NHSĀ endorsement,Ā butĀ itĀ additionallyĀ providesĀ aĀ routeĀ toĀ revenue,Ā allowing NHS Trusts to procure Bleepa for up to two years whilst NHSx pays for it on theirĀ behalf.

Beyond the NHS market the Company is pursuing opportunities for the CE marked version of Bleepa in adjacent marketĀ segments,Ā suchĀ asĀ theĀ UKĀ privateĀ healthcareĀ sector,Ā veterinaryĀ servicesĀ andĀ internationalĀ healthcareĀ setting. TheĀ CompanyĀ isĀ currentlyĀ evaluatingĀ theĀ relevantĀ regulatoryĀ aspectsĀ ofĀ internationalĀ expansionĀ andĀ areĀ considering partnership opportunities to help scale the product more cost effectively to a wider marketĀ audience.

We have a big vision for Bleepa. Bleepa is about more than just bringing frontline clinicians together digitally and givingĀ themĀ accessĀ toĀ imaging.Ā InĀ ourĀ advertisingĀ materialsĀ weĀ coinedĀ theĀ phraseĀ 'Bleep-ShareĀ theĀ wholeĀ picture'. AlthoughĀ thisĀ neatlyĀ coversĀ imaging,Ā itĀ alsoĀ encompassesĀ ourĀ muchĀ largerĀ visionĀ toĀ bringĀ togetherĀ allĀ theĀ information that clinicians need when making decisions about patients.

OurĀ visionĀ isĀ thatĀ BleepaĀ willĀ becomeĀ theĀ platformĀ that all frontline clinicians use to access information about their patients and to speak with colleagues to reach collective and informed management decisions.

To progress this strategy, we need to scale the product, at pace, in order to acquire as large a userbase as possible.

InherentĀ toĀ theĀ valueĀ propositionĀ ofĀ BleepaĀ isĀ theĀ requirementĀ forĀ BleepaĀ toĀ beĀ integratedĀ intoĀ hospitalĀ systemsĀ and to be able to present patient data securely to clinical users. This requirement for integration means that market growthĀ mustĀ beĀ achievedĀ onĀ anĀ institutionalĀ basisĀ ratherĀ thanĀ directlyĀ toĀ users;Ā aĀ freemiumĀ model,Ā directlyĀ toĀ clinical users, will therefore not work in this market. Selling to institutions requires multi-stakeholder engagement and is bothĀ timeĀ andĀ resourceĀ intensive.Ā TheĀ requirementĀ toĀ deployĀ onĀ anĀ institutionalĀ basisĀ standsĀ toĀ slowĀ downĀ theĀ rate of deployment but it does create a barrier to entry for competitors and a stickiness from customers that will ultimately result in a higher lifetime value of each customerĀ site.

However, there are options to achieving rapid growth despite the institutional integration requirements. The Company is evaluating a number of relationships with third parties that can help to achieve this scale at a greater pace and more cost effectively than if we were to undertake that growth alone. The Company intends to help othersĀ growĀ theĀ valueĀ propositionĀ andĀ scaleĀ theĀ product,Ā whereverĀ possibleĀ leveragingĀ itsĀ networkĀ ofĀ thirdĀ parties toĀ distributeĀ theĀ productĀ costĀ effectively.Ā However,Ā firstlyĀ weĀ haveĀ toĀ initiateĀ theĀ marketĀ traction,Ā growĀ theĀ product footprintĀ andĀ getĀ asĀ manyĀ cliniciansĀ asĀ possibleĀ usingĀ theĀ platform.Ā OurĀ recentĀ fundingĀ positionsĀ usĀ wellĀ toĀ deliver on this potential.

Ā 

Ā 

Financial summary

Ā 

2020

Ā£'000

2019

Ā£'000

Revenue

450

563

Operating loss

(1,415)

(1,132)

Operating cash flow useage

(787)

(983)

Cash invested in intangibles

876

398

Year end cash balance

733

541

Intangible assets

1,297

449

Net assets

1,769

946

Ā 

In the year to 31 May 2020, the recognised turnover of £449,983 decreased by 20% compared with the previous financial year. 35% of the turnover is attributable to one customer (compared with 40% in the previous financial year). Overheads, especially employment costs, have increased in the year to 31 May 2020, due to gearing up to deliver the new strategic direction as outlined above. The operating cash useage reduced mainly due to the research and development tax credit. The Company continued to invest shareholder funds in Bleepa development which resulted in a large increase in intangible assets. The net assets reflected the fund raise of £2m. The loss per share has decreased from 29p to 22p per share primarily due to increase in number of issued shares.

InĀ lineĀ withĀ InternationalĀ FinancialĀ ReportingĀ Standards,Ā Feedback'sĀ accountingĀ policyĀ isĀ toĀ spreadĀ theĀ incomeĀ from its software licence and support sales over the duration of the contract, usually one to two years. The Group's balance sheet contains a significant deferred revenue liability to reflect this. Only external development costs are capitalised. All internal research and development costs are written off in the year in which they are incurred. All development costs relating to TexRAD have been fullyĀ impaired.

In August 2019, the Company raised £2 million, before expenses, by way of a placing and subscription of 166,666,667 new Ordinary Shares at a price of 1.2 pence per share with new and existing investors. The proceeds from this fundraise were deployed to develop the innovative Bleepa product for UK and Worldwide usage.

Operational cash flows have been satisfactory and reflect customer payments for new purchases and contracts beforeĀ theĀ periodsĀ inĀ whichĀ theĀ revenueĀ isĀ recognised.Ā TheĀ AugustĀ 2019Ā equityĀ fundraiseĀ supportedĀ aĀ healthyĀ cash balanceĀ atĀ theĀ financialĀ yearĀ endĀ andĀ hasĀ financedĀ anĀ accelerationĀ inĀ productĀ developmentĀ expenditureĀ leadingĀ to increased intangibleĀ assets.

Ā 

Principal risks and uncertainties

Economic and market risks

FeedbackĀ MedicalĀ isĀ inĀ theĀ medicalĀ imagingĀ market.Ā TheĀ marketĀ isĀ fragmentedĀ andĀ theĀ futureĀ successĀ ofĀ theĀ business is dependent on the ability of Feedback Medical to secure new and renew current contracts. These contracts are oftenĀ withĀ GovernmentĀ supportedĀ organisationsĀ andĀ theĀ timingĀ ofĀ theseĀ canĀ beĀ dependentĀ onĀ marketĀ conditions. The Group's dependence on the award or renewal of contracts means that its revenue stream is not constantĀ and hasĀ theĀ potentialĀ toĀ beĀ particularlyĀ irregular.Ā TheĀ outcomeĀ ofĀ BrexitĀ isĀ unlikelyĀ toĀ affectĀ existingĀ tradingĀ arrangements so is anticipated to have little impact on the Group. The impact of Covid-19 has been both positive and negative forĀ theĀ futureĀ prospectsĀ ofĀ the Company. AĀ numberĀ ofĀ potentialĀ customersĀ delayedĀ anyĀ furtherĀ discussionsĀ dueĀ to their focus on COVID-19 management. However Pennine Acute Trust recognised the value of Bleepa in helpingĀ them to effectively manage the impact of COVID-19 and as a result are now rolling Bleepa out as a mainstream solution to more efficient patient care. COVID-19 was also a key driver to the creation of the NHSx Clinical Communication Framework which has both endorsed the product and created a vehicle forĀ reimbursement.

Ā 

Regulatory approval

The development, evaluation and marketing of the Company's products and ongoing research and development activities are subject to regulation by governments and regulatory agencies in all territories within which the CompanyĀ intendsĀ toĀ marketĀ itsĀ productsĀ (whetherĀ itselfĀ orĀ throughĀ aĀ partner).Ā ThereĀ canĀ beĀ noĀ assuranceĀ thatĀ any ofĀ theĀ Company'sĀ productsĀ willĀ successfullyĀ completeĀ theĀ trialĀ processĀ orĀ thatĀ regulatoryĀ approvalsĀ toĀ marketĀ these products will ultimately be obtained. Failure to obtain regulatory approvals for its products could threaten the Company's ability to trade in the longĀ term.

TheĀ timeĀ takenĀ toĀ obtainĀ regulatoryĀ approvalĀ variesĀ betweenĀ territoriesĀ andĀ thereĀ canĀ beĀ noĀ assuranceĀ thatĀ anyĀ of theĀ Company'sĀ productsĀ willĀ beĀ approvedĀ inĀ anyĀ territoryĀ withinĀ theĀ timescaleĀ envisagedĀ byĀ theĀ Board,Ā orĀ atĀ all,Ā and thisĀ mayĀ resultĀ inĀ aĀ delay,Ā orĀ makeĀ impossible,Ā theĀ commercialĀ exploitationĀ ofĀ theĀ Company'sĀ products.Ā Furthermore, each regulatory authority may impose its own requirements and may refuse to grant, or may require additional data before granting an approval, even though the relevant product may have been approved by anotherĀ country'sĀ authority.

IfĀ regulatoryĀ approvalĀ isĀ obtained,Ā productsĀ willĀ beĀ subjectĀ toĀ continualĀ reviewĀ andĀ thereĀ canĀ beĀ noĀ assuranceĀ that such approvals will not be withdrawn or restricted. Changes in applicable legislation or regulatory policies, orĀ discoveryĀ ofĀ problemsĀ withĀ productsĀ mayĀ resultĀ inĀ theĀ impositionĀ ofĀ restrictionsĀ onĀ sale,Ā includingĀ withdrawalĀ ofĀ the product from the market, or may otherwise have an adverse effect on the Company's business and/or revenue streams.Ā FMĀ LtdĀ firstĀ obtainedĀ certificationĀ toĀ ISOĀ 13485Ā inĀ 2014Ā andĀ continuesĀ toĀ maintainĀ complianceĀ withĀ the current version of this Medical Device manufacturingĀ standard.

Ā 

Product Development Risk

The Group capitalises development costs where there is an expectation that commercially successful products will be developed. The products in development may cost more and/or take longer to develop than the current estimates.Ā ItĀ isĀ possibleĀ thatĀ commerciallyĀ successfulĀ productsĀ mayĀ notĀ beĀ developed.Ā TheĀ BoardĀ monitorsĀ progress on product development on a regular basis and discusses with potential customers their requirements toĀ mitigate thisĀ risk.Ā TheĀ newĀ BleepaĀ isĀ bothĀ innovativeĀ andĀ uniqueĀ butĀ furtherĀ iterationsĀ willĀ beĀ requiredĀ toĀ beĀ producedĀ quickly to ensure that Bleepa retains thisĀ position.

Ā 

Liquidity

ManagementĀ ofĀ liquidityĀ riskĀ hasĀ concentratedĀ onĀ theĀ maintenanceĀ ofĀ appropriateĀ creditĀ linesĀ andĀ fundingĀ sources to ensure adequate cash resources for the Company's operations. The Group was successful in raising additional cash through equity fundraises in both 2019 and 2020 to enable it to implement its strategy. The Board regularly monitorsĀ theĀ cashĀ positionĀ ofĀ theĀ GroupĀ andĀ ongoingĀ cashĀ requirements.Ā TheĀ BoardĀ believesĀ theĀ GroupĀ isĀ likelyĀ to have access to adequate cash resources from a combination of operational cash generation and, if necessary, obtaining further equity finance from the capital markets to support itsĀ strategy.

Ā 

Credit Risk

TheĀ Group'sĀ creditĀ riskĀ isĀ primarilyĀ attributableĀ toĀ itsĀ cashĀ andĀ cashĀ equivalentsĀ andĀ tradeĀ receivables.Ā TheĀ creditĀ risk on other classes of financial assets is considered insignificant. Credit risk is managed through credit review and approval processes for new customers and ongoing review of each customer's creditĀ history.

Ā 

Other Risks

ThereĀ isĀ aĀ riskĀ thatĀ existingĀ andĀ newĀ customerĀ relationshipsĀ willĀ notĀ leadĀ toĀ theĀ incomeĀ currentlyĀ forecastĀ (especially, as noted above, from new products currently in development). As with other technology businesses, the GroupĀ is reliant on a small number of highly skilledĀ staff.

Ā 

Post Balance Sheet Events

In July 2020, the Company raised £5.27 million, before expenses, by way of a placing and subscription of 505,000,000 new Ordinary Shares at a price of 1 pence per share with new and existing investors and 21,981,769 new Ordinary Shares at a price of 1 pence per share via an Open Offer to existing shareholders. The proceeds will be invested in developing the Bleepa product.

Ā 

Key Performance Indicators

TheĀ CompanyĀ monitorsĀ theĀ following:Ā itsĀ cashĀ position,Ā itsĀ investmentĀ inĀ BleepaĀ development,Ā BleepaĀ enquiriesĀ and feedback from pilot studies. The Board is developing key performance indicators to assess performance based on user acquisition, utilisation rates and revenue which will be necessary as Bleepa sales are made. These KPIs willĀ be deployed across industry segments and by country.

By Order of the Board on 12 October 2020 and signed on its behalf

Ā 

Prof R Shaw

Ā 

Ā 

Ā 

Statement of Comprehensive Income

FOR THE YEAR ENDED 31 MAY 2020

Ā 

Ā 

Ā 

Ā 

Note

Ā 

2020

Ā£

Ā 

2019

Ā£

Revenue

4

449,983

563,092

Cost of sales

Ā 

(1,866)

(4,896)

Gross profit

Ā 

448,117

558,196

Other operating expenses

5

(1,863,180)

(1,690,052)

Operating loss

6

(1,415,063)

(1,131,856)

Net finance income

7

606

1,283

Loss on ordinary activities before taxation

Ā 

(1,414,457)

(1,130,573)

Tax credit

9

327,000

157,464

Loss on ordinary activities after tax attributable to the

Ā 

Ā 

Ā 

equity shareholders of the Company

Ā 

(1,087,457)

(973,109)

Total comprehensive expense for the year

Ā 

(1,087,457)

(973,109)

Loss per share (pence)

Ā 

Ā 

Ā 

Basic and diluted

11

(0.22)

(0.29)

Ā 

Ā 

Consolidated Statement of Changes in Equity

FOR THE YEAR ENDED 31 MAY 2020

Ā 

Ā 

Group

Ā 

Ā 

Ā 

Share

Ā 

Share

Ā 

Capital

Ā 

Retained

Ā 

Translation

Share option

Ā 

Ā 

Capital

Premium

Reserve

Earnings

Reserve

Reserve

Total

Ā 

Ā£

Ā£

Ā£

Ā£

Ā£

Ā£

Ā£

At 31 May 2018

704,042

2,713,933

299,900

(3,142,540)

(209,996)

-

365,339

New shares issued

229,167

1,145,833

-

-

-

-

1,375,000

Costs associated with the

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

raising of funds

-

(82,912)

-

-

-

-

(82,912)

Share option expense reserve

-

-

-

(261,300)

-

261,300

-

Loss for the year

-

-

-

(711,809)

-

-

(711,809)

At 31 May 2019

933,209

3,776,854

299,900

(4,115,649)

(209,996)

261,300

945,618

New Shares issued

416,667

1,583,333

-

-

-

-

2,000,000

Costs associated with the

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

raising of funds

-

(138,905)

-

-

-

-

(138,905)

Share options lapsed

-

-

-

92,141

-

(92,141)

-

Share option expense reserve

-

-

-

(50,000)

-

50,000

-

Loss for the year (excluding share

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

option reserve)

-

-

-

(1,037,457)

-

-

(1,037,457)

At 31 May 2020

1,349,876

5,221,282

299,900

(5,110,965)

(209,996)

219,159

1,769,256

Ā 

Company

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Share

Ā 

Share

Ā 

Retained

Share option

Ā 

Ā 

Ā 

Ā 

Capital

Ā£

Premium

Ā£

Earnings

Ā£

Reserve

Ā£

Total

Ā£

At 31 May 2018

704,042

2,713,933

(3,312,163)

-

105,812

New shares issued

229,167

1,145,833

-

-

1,375,000

Costs associated with the raising of funds

-

(82,912)

-

-

(82,912)

Share option expense reserve

-

-

(223,159)

223,159

-

Loss for the year

-

-

(980,492)

-

(980,492)

At 31 May 2019

933,209

3,776,854

(4,515,814)

223,159

417,408

New shares issued

416,667

1,583,333

-

-

2,000,000

Costs associated with the raising of funds

-

(138,905)

-

-

(138,905)

Share option expense reserve

-

-

(50,000)

50,000

-

Share option lapsed

-

-

54,000

(54,000)

-

Loss for the year

-

-

(1,906,671)

-

(1,906,671)

At 31 May 2020

1,349,876

5,221,282

(6,418,485)

219,159

371,832

Ā 

Ā 

Ā 

Consolidated Balance Sheet

AT 31 MAY 2020

Ā 

Ā 

Ā 

Ā 

Notes

Ā 

2020

Ā£

Ā 

2019

Ā£

Assets

Ā 

Ā 

Ā 

Non-current assets

Ā 

Ā 

Ā 

Property, plant and equipment

13

11,830

6,428

Intangible assets

14

1,296,784

449,497

Ā 

Ā 

1,308,614

455,925

Current assets

Ā 

Ā 

Ā 

Trade and other receivables

15

456,664

493,446

Cash and cash equivalents

Ā 

732,650

540,735

Ā 

Ā 

1,189,314

1,034,181

Total assets

Ā 

2,497,928

1,490,106

Equity

Ā 

Ā 

Ā 

Capital and reserves attributable to the

Ā 

Ā 

Ā 

Company's equity shareholders

Ā 

Ā 

Ā 

Called up share capital

18

1,349,876

933,209

Share premium account

18

5,221,282

3,776,854

Capital reserve

18

299,900

299,900

Translation reserve

18

(209,996)

(209,996)

Share option expense reserve

18

219,159

261,300

Retained earnings

18

(5,110,965)

(4,115,649)

Total equity

Ā 

1,769,256

945,618

Liabilities

Ā 

Ā 

Ā 

Current liabilities

Ā 

Ā 

Ā 

Trade and other payables

16

718,788

498,342

Ā 

Ā 

718,788

498,342

Non-current liabilities

Ā 

Ā 

Ā 

Other payables

16

9,884

46,146

Total liabilities

Ā 

728,672

544,488

Total equity and liabilities

Ā 

2,497,928

1,490,106

Ā 

Ā 

Ā 

Company Balance Sheet

AT 31 MAY 2020

Ā 

Ā 

Ā 

Ā 

Notes

Ā 

2020

Ā£

Ā 

2019

Ā£

Assets

Ā 

Ā 

Ā 

Non-current assets

Ā 

Ā 

Ā 

Investments

12

-

-

Current assets

Ā 

Ā 

Ā 

Other receivables

15

27,538

29,131

Cash and cash equivalents

Ā 

473,809

452,697

Ā 

Ā 

-

481,828

Total assets

Ā 

501,347

481,828

EQUITY

Ā 

Ā 

Ā 

Capital and reserves attributable to the

Ā 

Ā 

Ā 

Company's equity shareholders

Ā 

Ā 

Ā 

Called up share capital

18

1,349,876

933,209

Share premium account

18

5,221,282

3,776,854

Share option expense reserve

18

219,159

223,159

Retained earnings

18

(6,418,485)

(4,515,814)

Ā 

Ā 

371,832

417,408

TOTAL EQUITY

Ā 

371,832

417,408

Current liabilities

Ā 

Ā 

Ā 

Trade and other payables

16

129,515

64,420

Total current liabilities

Ā 

129,515

64,420

Total Equity and Liabilities

Ā 

501,347

481,828

The Company's loss for the year was £1,906,671 (2019: £1,203,651)

Ā 

Ā 

Ā 

Ā 

Ā 

Consolidated Cash Flow Statement

FOR THE YEAR ENDED 31 MAY 2020

Ā 

Ā 

Ā 

2020

Ā£

Ā 

2019

Ā£

Cash flows from operating activities

Ā 

Ā 

Loss before tax

(1,414,457)

(1,130,573)

Adjustments for:

Ā 

Ā 

Net finance income

(606)

(1,283)

Depreciation and amortisation

30,277

106,781

Share based payment expense

50,000

261,300

Decrease/(Increase) in trade receivables

103,063

(114,323)

Decrease in other receivables

11,921

2,248

Increase in trade payables

88,886

8,870

Increase/(Decrease) in other payables

95,258

(154,164)

Corporation tax received

249,011

37,953

Total adjustments

627,810

147,382

Net cash used in operating activities

(786,647)

(983,191)

Cash flows from investing activities

Ā 

Ā 

Purchase of tangible fixed assets

(7,189)

(3,422)

Purchase of intangible assets

(875,950)

(398,308)

Net finance income received

606

1,283

Net cash used in investing activities

(882,533)

(400,447)

Cash flows from financing activities

Ā 

Ā 

Net proceeds of share issue

1,861,095

1,292,088

Net cash generated from financing activities

1,861,095

1,292,088

Net increase/(decrease) in cash and cash equivalents

191,915

(91,550)

Cash and cash equivalents at beginning of year

540,735

632,285

Cash and cash equivalents at end of year

732,650

540,735

Ā 

Ā 

Company Cash Flow Statement

FOR THE YEAR ENDED 31 MAY 2020

Ā 

Ā 

Ā 

Ā 

2020

Ā£

Ā 

2019

Ā£

Cash flows from operating activities

Ā 

Ā 

Loss before tax

(1,906,671)

(1,203,651)

Adjustments for:

Ā 

Ā 

Net finance income

(606)

(1,364)

Provision against intercompany receivable

1,267,998

524,671

Share based payment expense

-

223,159

Increase in other receivables

(1,266,405)

(521,253)

Decrease in trade payables

5,619

(23,393)

Decrease/(Increase) in other payables

59,476

(20,808)

Ā 

66,082

219,153

Net cash used in operating activities

(1,840,589)

(1,022,639)

Cash flows from investing activities

Ā 

Ā 

Net finance income

606

1,364

Net cash generated from investing activities

606

1,364

Cash flows from financing activities

Ā 

Ā 

Net proceeds of share issue

1,861,095

1,292,088

Net cash generated from financing activities

1,861,095

1,292,088

Net increase in cash and cash equivalents

21,112

270,813

Cash and cash equivalents at beginning of year

452,697

181,883

Cash and cash equivalents at end of year

473,809

452,697

Ā 

Ā 

Notes to the Accounts

1. General information

The Company is a public limited company domiciled in the United Kingdom and incorporated under registered number 00598696 in England and Wales. The Company's registered office is Health Foundry, Canterbury House, I Royal Street, London SE1 7LL.

The Company is quoted on AIM, a market operated by the London Stock Exchange. These Financial StatementsĀ were authorised for issue by the Board of Directors on the 12 October 2020.

Ā 

2. Adoption of the new and revised International Financial ReportingĀ Standards

The Company has adopted all of the new or amended Accounting Standards and Interpretations issued by the International Accounting Standards Board (IASB) that are mandatory for the current reporting period.

The following new and revised Standards and Interpretations are relevant to the company, but the Company has not early adopted this new standard. The Directors do not anticipate that the adoption of this standard will have a material impact on the reported results of the Company:

• Annual Improvements to IFRSs 2015-2017 Cycle (IFRS 3 Business Combinations and IFRS 11 Joint Arrangements, IAS 12 Income Taxes, and IAS 23 BorrowingĀ Costs)

TheĀ followingĀ newĀ andĀ revisedĀ StandardsĀ andĀ InterpretationsĀ areĀ relevantĀ toĀ theĀ CompanyĀ butĀ notĀ yetĀ effectiveĀ for the year commencing 1 April 2019 and have not been applied in preparing the financialĀ statements:

• IAS 1 Presentation of Financial Statements - classification of liabilities as current andĀ non-current

• IAS8 1 and IAS 8 Accounting Policies-definition ofĀ materiality

The following Accounting Standards and Interpretations are most relevant to the Company:

Ā 

IFRS16 - Leases

TheĀ CompanyĀ transitionedĀ toĀ IFRSĀ 16Ā inĀ accordanceĀ withĀ theĀ modifiedĀ retrospectiveĀ approach.Ā TheĀ priorĀ yearĀ figures wereĀ notĀ adjusted.Ā TheĀ CompanyĀ hasĀ decidedĀ notĀ toĀ applyĀ theĀ newĀ guidanceĀ toĀ leasesĀ whoseĀ termĀ willĀ endĀ within twelveĀ monthsĀ ofĀ theĀ dateĀ ofĀ initialĀ application.Ā InĀ suchĀ cases,Ā theĀ leasesĀ areĀ accountedĀ forĀ asĀ shortĀ termĀ leasesĀ and the lease payments associated with them are recognised as an expense from short-term leases through the statement of comprehensiveĀ income.

Ā 

3. Significant accountingĀ policies

(a) Basis of preparation

TheseĀ financialĀ statementsĀ haveĀ beenĀ preparedĀ inĀ accordanceĀ withĀ thoseĀ IFRSĀ standardsĀ andĀ IFRICĀ interpretations issuedĀ andĀ effectiveĀ orĀ issuedĀ andĀ earlyĀ adoptedĀ asĀ atĀ theĀ timeĀ ofĀ preparingĀ theseĀ statements.Ā TheĀ policiesĀ setĀ out below have been consistently applied to all the yearsĀ presented.

No separate income statement is presented for the parent Company as provided by Section 408, Companies Act 2006.

(b) Basis of consolidation

The Group financial statements consolidate the financial statements of Feedback plc and its subsidiaries (theĀ "Group") for the years ended 31 May 2020 and 2019 using the acquisition method.

The financial statements of subsidiaries are prepared for the same reporting year as the parent company, usingĀ consistent accounting policies. All inter-company balances and transactions, including unrealised profits arising fromĀ them,Ā areĀ eliminated.Ā SubsidiariesĀ areĀ fullyĀ consolidatedĀ fromĀ theĀ dateĀ onĀ whichĀ controlĀ isĀ transferredĀ toĀ the Group and cease to be consolidated from the date on which control is transferred out of theĀ Group.

(c) Going Concern

The Group incurred a net loss of £1,087,457 and had a net cash outflow of £786,647 from operating activities for the year which are matters which may indicate a material uncertainty about the Group's ability to continue as a going concern. However, on 1 July 2020, the Company raised £5.27m before expenses by the issue of 505,000,000 new ordinary shares at a price of 1 pence per share to new and existing shareholders and 21,981,769 new ordinary shares at a price of 1 pence per share via an Open Offer to existing shareholders. Following this fundraise the directors updated and reviewed the Group's business plan and cash flow forecasts and consider that the Group and the Company will have adequate cash resources for at least the next twelve months to October 2021, from existing cash balances. These cash balances will be used to provide working capital, enable continued product development and international expansion. If further resources are required, the directors consider, that although future equity fundraising can never be guaranteed, the group's recent history of successful fundraising means it likely that the group will be able to raise further finance through future equity issues. Accordingly, the Directors believe that the Group and Company are a going concern and have therefore prepared the financial statements on a going concern basis.

(d) Intangible assets

IntangibleĀ assetsĀ areĀ carriedĀ atĀ costĀ lessĀ accumulatedĀ amortisationĀ andĀ accumulatedĀ impairmentĀ losses.Ā AnĀ intangible asset acquired as part of a business combination is recognised outside goodwill if the asset is separable or arises from contractual or other legal rights and its fair value can be reliablyĀ measured.

TheĀ significantĀ intangibleĀ assetĀ costĀ relatedĀ toĀ externalĀ softwareĀ developmentĀ ofĀ productsĀ whichĀ areĀ integralĀ toĀ the trade of the Group's medical imaging products. Amortisation and impairment charges are recognised in other operating expenses in the income and expenditure account. Internal development costs are not capitalised but written off during the year in which the expenditure isĀ incurred.

The carrying value of intangible assets is reviewed for impairment whenever events or changes in circumstance indicate that the carrying value may not be recoverable. Impairment losses are recognised in other operating expenses in the income and expenditure account. Impairment reviews are carried out annually.

ResearchĀ expenditureĀ isĀ recognisedĀ asĀ anĀ expenseĀ asĀ incurred.Ā CostsĀ incurredĀ onĀ developmentĀ projectsĀ (relatingĀ to the design and testing of new or improved products) are recognised as intangible assets when it is probable that the project will be a success, considering its commercial and technological feasibility, and costs can be measured reliably. Only external research expenditure is capitalised. Internal research expenditure is written off in the yearĀ in which it is incurred. Other development expenditure is recognised as an expense as incurred. Development costs that have a finite useful life and that have been capitalised are amortised from the commencement of the commercial production of the product on a straight line basis asĀ follows:

Intangible asset

Useful economic life

Patents

Over the life of the patent

Customer relationships

4 years

Software development

Over the anticipated life of the product

SoftwareĀ developmentĀ costsĀ capitalisedĀ inĀ theĀ yearĀ relateĀ toĀ productsĀ andĀ productĀ improvementsĀ whichĀ areĀ yetĀ to be ready for use. They are not yetĀ amortised.

(e) Valuation ofĀ Investments

Investments held as non-current assets are stated at cost less provision for impairment.

(f) Cash and cash equivalents

Cash and cash equivalents includes cash in hand, deposits held at call with banks, other short-term highly liquid investmentsĀ withĀ originalĀ maturitiesĀ ofĀ threeĀ monthsĀ orĀ less,Ā andĀ bankĀ overdrafts.Ā WhenĀ used,Ā bankĀ overdraftsĀ are shown within borrowings in current liabilities on the balanceĀ sheet.

(g) Goodwill

BusinessĀ combinationsĀ onĀ orĀ afterĀ 1Ā AprilĀ 2006Ā areĀ accountedĀ forĀ underĀ IFRSĀ 3Ā usingĀ theĀ acquisitionĀ method.Ā Any excessĀ ofĀ theĀ costĀ ofĀ businessĀ combinationsĀ overĀ theĀ Group'sĀ interestĀ inĀ theĀ netĀ fairĀ valueĀ ofĀ theĀ identifiableĀ assets, liabilities and contingent liabilities is recognised in the balance sheet as goodwill and is notĀ amortised.

AfterĀ initialĀ recognition,Ā goodwillĀ isĀ notĀ amortisedĀ butĀ isĀ statedĀ atĀ costĀ lessĀ accumulatedĀ impairmentĀ loss,Ā withĀ the carrying value being reviewed for impairment, at least annually and whenever events or changes in circumstance indicate that the carrying value may beĀ impaired.

For the purposes of impairment testing, goodwill is allocated to the related cash generating units monitored by management.Ā WhereĀ theĀ recoverableĀ amountĀ ofĀ theĀ cashĀ generatingĀ unitĀ isĀ lessĀ thanĀ itsĀ carryingĀ amount,Ā including goodwill, an impairment loss is recognised in the statement of comprehensiveĀ income.

(h) Property, plant andĀ equipment

All property, plant and equipment is stated at historical cost less depreciation. Depreciation on other assets is provided on cost or valuation less estimated residual value in equal annual instalments over the estimated lives of the assets. The rates of depreciation are as follows:

Computer equipment

10 - 50% p.a.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the income statement.

(i) Foreign currency

Transactions denominated in foreign currencies are translated into sterling at the rates ruling at the date of the transactions. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are translated at the rates ruling at that date. These translation differences are dealt with in the income statement.

(j) Revenue recognition

SalesĀ transactionsĀ includeĀ softwareĀ installation,Ā softwareĀ licenses,Ā scientificĀ andĀ softwareĀ supportĀ andĀ consultancy. RevenueĀ isĀ measuredĀ atĀ theĀ fairĀ valueĀ ofĀ theĀ contractuallyĀ agreedĀ considerationĀ receivedĀ orĀ receivableĀ andĀ represents amountsĀ receivableĀ forĀ servicesĀ providedĀ inĀ theĀ normalĀ courseĀ ofĀ business,Ā netĀ ofĀ VAT.Ā TheĀ GroupĀ recognisesĀ revenue whenĀ theĀ amountĀ ofĀ revenueĀ canĀ beĀ reliablyĀ measured;Ā whenĀ itĀ isĀ probableĀ thatĀ futureĀ economicĀ benefitsĀ willĀ flow toĀ theĀ entity;Ā andĀ whenĀ specificĀ criteriaĀ haveĀ beenĀ metĀ forĀ eachĀ ofĀ theĀ company'sĀ activities,Ā asĀ describedĀ below.Ā The salesĀ invoiceĀ isĀ raisedĀ whenĀ theĀ customer'sĀ purchaseĀ orderĀ isĀ receivedĀ andĀ theĀ debtĀ isĀ payableĀ withinĀ 60Ā daysĀ ofĀ the invoiceĀ date.Ā InĀ practiceĀ theĀ debtĀ isĀ paidĀ whenĀ theĀ softwareĀ installationĀ hasĀ beenĀ completed.Ā ThereĀ areĀ noĀ obligations for returns, refunds orĀ warranties.

Revenue relating to software consultancy and similar services is recognised as the services are performed andĀ completed. The invoice is recognised on a linear basis over the duration of the contract.

Revenue relating to the sale of software licences or associated support services is recognised over the contractual period to which the licence relates or the duration of the support contract.

Revenue recognised from the sale of TexRAD software and related scientific support services are recognised over the estimated duration of the Group's involvement in a customer's project which is considered to represent its performance obligation. There are no explicit performance obligations as such but a clear understanding that the Group will provide the support required as agreed when the sale was made.

(l) Pension Costs

The Group operated a defined contribution pension scheme during the year. The pension charge represents the amounts payable by the Group to the scheme in respect of that year.

(m) Taxation

The tax credit represents the sum of the current tax credit and deferred tax credit.

TheĀ taxĀ currentlyĀ payableĀ isĀ basedĀ onĀ taxableĀ profitĀ forĀ theĀ period.Ā TaxableĀ profitĀ differsĀ fromĀ netĀ profitĀ asĀ reported inĀ theĀ incomeĀ statementĀ becauseĀ itĀ excludesĀ itemsĀ ofĀ incomeĀ orĀ expenseĀ thatĀ areĀ taxableĀ orĀ deductibleĀ inĀ otherĀ years and it further excludes items that are never taxable or deductible. The Group's liability for current tax isĀ calculated by using tax rates that have been enacted or substantively enacted by the balance sheet date.

DeferredĀ taxĀ isĀ theĀ taxĀ expectedĀ toĀ beĀ payableĀ orĀ recoverableĀ onĀ differencesĀ betweenĀ theĀ carryingĀ amountĀ ofĀ assets andĀ liabilitiesĀ inĀ theĀ financialĀ statementsĀ andĀ theĀ correspondingĀ taxĀ basesĀ usedĀ inĀ theĀ computationĀ ofĀ taxableĀ profit, and is accounted for using the balance sheet liability method. Deferred tax liabilities are recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognisedĀ ifĀ theĀ temporaryĀ differenceĀ arisesĀ fromĀ theĀ initialĀ recognitionĀ ofĀ goodwillĀ orĀ fromĀ theĀ initialĀ recognition (other than in a business combination) of other assets and liabilities in a transaction which affects neither the tax profit nor the accountingĀ profit.

DeferredĀ taxĀ liabilitiesĀ areĀ recognisedĀ forĀ taxableĀ temporaryĀ differencesĀ arisingĀ onĀ investmentsĀ inĀ subsidiaries,Ā except where the Group is able to control the reversal of the temporary difference and it is probable that the temporary differenceĀ willĀ notĀ reverseĀ inĀ theĀ foreseeableĀ future.Ā DeferredĀ taxĀ isĀ calculatedĀ atĀ theĀ taxĀ ratesĀ thatĀ areĀ expectedĀ to applyĀ toĀ theĀ periodĀ whenĀ theĀ assetĀ isĀ realisedĀ orĀ theĀ liabilityĀ isĀ settledĀ basedĀ uponĀ taxĀ ratesĀ thatĀ haveĀ beenĀ enacted or substantively enacted by the balance sheet date. Deferred tax is charged or credited in the income statement, except when it relates to items credited or charged directly to equity, in which case the deferred tax is also dealtĀ with in equity.

(n) Financial instruments

In relation to the disclosures made in note 17:

• the Group does not hold or issue derivative financial instruments for tradingĀ purposes.

(o) Employee share options and warrants

The Group has applied the requirements of IFRS 2 Share-based Payment.

TheĀ GroupĀ hasĀ issuedĀ equity-settledĀ share-basedĀ paymentĀ transactionsĀ toĀ certainĀ employeesĀ andĀ previouslyĀ issued warrantsĀ toĀ theĀ vendorsĀ ofĀ theĀ acquiredĀ subsidiary,Ā TexRADĀ Limited.Ā Equity-settledĀ share-basedĀ paymentĀ transactions areĀ measuredĀ atĀ fairĀ valueĀ atĀ theĀ dateĀ ofĀ grant.Ā TheĀ fairĀ valueĀ determinedĀ atĀ theĀ grantĀ dateĀ ofĀ equity-settledĀ share- based payments is expensed on a straight-line basis over the vesting period, based on the Group's estimate of sharesĀ thatĀ willĀ eventuallyĀ vest.Ā FairĀ valueĀ isĀ measuredĀ byĀ useĀ ofĀ theĀ BlackĀ ScholesĀ optionĀ pricingĀ model.Ā TheĀ expected lifeĀ usedĀ inĀ theĀ modelĀ hasĀ beenĀ adjusted,Ā basedĀ onĀ management'sĀ bestĀ estimate,Ā forĀ theĀ effectĀ ofĀ non-transferability, exercise restrictions, and behaviouralĀ considerations.

(p) Key sources of estimation uncertainty

The preparation of financial statements requires the Board of Directors to make estimates and judgments that affect reported amounts of assets, liabilities, revenues and expenses. These estimates are based on historical experience and various other assumptions that management and the Board of Directors believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. The key areas of estimation uncertaintyĀ are:

Ā· Intangible assets - Patents are included at cost less amortisation and impairment. Other intangible assetsĀ including development costs are recognised only when it is probable that a project will be a success. There is a risk therefore that a project previously assessed as likely to be successful fails to reach the desired level ofĀ commercialĀ orĀ technologicalĀ feasibility.Ā WhereĀ thereĀ isĀ noĀ probableĀ incomeĀ toĀ beĀ generatedĀ fromĀ theseĀ assets an estimation of the carrying value and the impairment of the intangible assets and development costs, including goodwill, has been made.

Ā· FairĀ valueĀ measurementĀ -Ā shareĀ optionsĀ andĀ warrantsĀ issuedĀ includedĀ inĀ theĀ Group'sĀ andĀ Company'sĀ financial statementsĀ requireĀ measurementĀ atĀ fairĀ value.Ā TheĀ calculationĀ ofĀ fairĀ valuesĀ requiresĀ theĀ useĀ ofĀ estimatesĀ and judgements.

Ā· RevenueĀ recognition-revenueĀ onĀ theĀ saleĀ ofĀ TexRADĀ softwareĀ andĀ provisionĀ ofĀ relatedĀ scientificĀ supportĀ services isĀ recognisedĀ overĀ theĀ expectedĀ durationĀ ofĀ theĀ group'sĀ involvementĀ inĀ customer'sĀ projectsĀ asĀ theĀ group'sĀ staff contribute significant support, analysis and input to those customers using TexRAD software for research purposes.Ā JudgementĀ basedĀ onĀ pastĀ experienceĀ isĀ usedĀ toĀ determineĀ theĀ expectedĀ durationĀ ofĀ involvementĀ over which income should be deferred and recognised however the duration of the group's involvement may vary fromĀ expectations.

Ā 

4. SegmentalĀ reporting

TheĀ DirectorsĀ haveĀ determinedĀ thatĀ theĀ operatingĀ segmentsĀ basedĀ onĀ theĀ managementĀ reportsĀ whichĀ areĀ usedĀ to make strategic decisions are medical imaging and head office. The trading activities of the Company solely relate to Medical Imaging and the Head Office covers the costs of running the parent company, FeedbackĀ PLC.

Ā 

Year ended 31 May 2020

Ā 

Ā 

Medical Imaging

Head Office

Ā 

Total

Ā 

Ā£

Ā£

Ā£

Revenue

Ā 

Ā 

Ā 

External

449,983

-

449,983

Expenditure

Ā 

Ā 

Ā 

External

(1,233,767)

(630,673)

(1,864,440)

Loss before tax

(783,784)

(630,673)

(1,414,457)

Balance sheet

Ā 

Ā 

Ā 

External Assets

1,996,581

501,347

2,497,928

External Liabilities

(599,157)

(129,515)

(728,672)

Ā 

1,397,424

371,832

1,769,256

Capital expenditure (all located in the UK)

883,139

-

883,139

Ā 

Year ended 31 May 2019

Ā 

Ā 

Ā 

Ā 

Medical Imaging

Head Office

Ā 

Total

Ā 

Ā£

Ā£

Ā£

Revenue

Ā 

Ā 

Ā 

External

563,092

-

563,092

Expenditure

Ā 

Ā 

Ā 

External

(1,014,683)

(678,982)

(1,693,665)

Loss before tax

(451,591)

(678,982)

(1,130,573)

Balance sheet

Ā 

Ā 

Ā 

External Assets

1,008,278

481,828

1,490,106

External Liabilities

(480,068)

(64,420)

(544,488)

Ā 

528,210

417,408

945,618

Capital expenditure (all located in the UK)

401,724

-

401,724

Ā 

Ā 

Reported segments' assets are reconciled to total assets as follows:

Ā 

External revenue by location of customer

Total assets by location of assets

Capital expenditure by location of assets

Ā 

2020

2019

2020

2019

Ā 

2020

2019

Ā 

Ā£

Ā£

Ā£

Ā£

Ā 

Ā£

Ā£

United Kingdom

229,073

282,118

2,497,928

1,490,106

Ā 

728,672

544,488

Europe

57,073

85,868

-

-

Ā 

-

-

Rest of the world

163,837

195,106

-

-

Ā 

-

-

Total

449,983

563,092

2,497,928

1,490,106

Ā 

728,672

544,488

Ā 

Major customers

During the year ended 31 May 2020, the Group generated £172,000 (2019: £222,000) of revenue from one customer in the United Kingdom, which is equal to 35% (2019: 40%) of total Group revenues in the year.

Ā 

5. Other operating expenses

Ā 

Ā 

2020

Ā£

2019

Ā£

Administrative costs:

Ā 

Ā 

Employment and other costs

1,832,987

1,583,271

Amortisation and depreciation costs

30,193

106,781

Ā 

1,863,180

1,690,052

Ā 

Ā 

6. Operating loss

Ā 

Ā 

Ā 

2020

Ā£

2019

Ā£

This is stated after charging

Ā 

Ā 

Depreciation and amortisation

Ā 

Ā 

Owned assets

1,530

3,554

Amortisation of intangible assets

28,663

103,227

Provision for doubtful debts

28,000

-

Foreign exchange differences

14,646

8,488

Auditors' remuneration

Ā 

Ā 

Audit of parent company and group financial statements

10,000

14,000

Audit of subsidiaries

7,000

8,500

Tax and other services

-

-

Operating lease rentals

Ā 

Ā 

Land and buildings (see note 19)

-

12,179

Research and development costs expensed

-

38,408

Ā 

Ā 

7. Net Finance income

Ā 

Ā 

2020

Ā£

2019

Ā£

Interest received

606

1,283

Ā 

606

1,283

Ā 

Ā 

8. Directors and employees

Ā 

Ā 

Ā 

2020

Average

2019

Average

Number of employees

Ā 

Ā 

Selling and distribution

2

2

Administration

4

4

Research and development

6

3

Ā 

12

9

Ā 

Ā 

2020

Ā£

Ā 

2019

Ā£

Staff costs

Ā 

Ā 

Wages and salaries

882,197

656,007

Social security costs

95,085

72,950

Payments to defined contribution pension scheme

81,499

67,928

Share based payment expense

50,000

261,300

Ā 

1,108,781

1,058,185

Ā 

Ā 

The value of all elements of remuneration received by each Director in the year was as follows:

Ā 

Ā 

Salary

Ā£

Fees

Ā£

Pension

Ā£

Benefits in kind

Ā£

Total

Ā£

Year ended 31 May 2020

Ā 

Ā 

Ā 

Ā 

Ā 

Executive Directors

Ā 

Ā 

Ā 

Ā 

Ā 

T Oakley (including £40,000 performance bonus)

170,000

-

-

-

170,000

L Melvin

59,240

-

6,671

711

66,622

A Riddell* (1 June 2019 - 29 August 2019)

-

8,500

-

-

8,500

Non-Executive Directors

Ā 

Ā 

Ā 

Ā 

Ā 

R Shaw (appointed 29 August 2019)

30,000

-

-

-

30,000

T Irish**

-

25,000

-

-

25.000

S Sturge

-

-

-

-

-

A Riddell* (29 August - 18 November 2019)

-

10,168

-

-

10,168

A Denning (appointed 3 February 2020)

Ā 

8,333

-

-

8,333

Total

259,240

52,001

6,671

711

318,623

Ā 

Ā 

Salary

Ā 

Fees

Ā 

Pension

Benefits in kind

Ā 

Total

Ā 

Ā£

Ā£

Ā£

Ā£

Ā£

Year ended 31 May 2019

Ā 

Ā 

Ā 

Ā 

Ā 

Executive Directors

Ā 

Ā 

Ā 

Ā 

Ā 

A Riddell

41,591

-

-

-

41,591

L Melvin

72,107

-

10,861

626

83,594

T Oakley (appointed 9 April 2019)

18,712

-

Ā 

-

18,712

D Crabb*** (to 6 July 2018)

30,178

-

2,708

28

32,914

Non-executive Directors

Ā 

Ā 

Ā 

Ā 

Ā 

T Irish**

-

25,000

-

-

25,000

S Sturge

-

-

-

-

-

A Riddell*

-

2,667

-

-

2,667

Total

162,588

27,667

13,569

654

204,478

Ā 

During the year, retirement benefits under money purchase pension schemes were accruing to 1 director (2019: 2)

* A Riddell was paid consultancy fees through an agreement with AJR & AssociatesĀ limited.

**Ā T Irish was paid consultancy fees through an agreement with Pembrokeshire Retreats Limited.

*** D Crabb was paid £5,000 ex-gratia payment

Ā 

The following share options were issued and vested in the year and were outstanding at 31 May 2020.Further information is provided in Note 18.

Ā 

Ā 

2020

Number

2019

Number

R Shaw

7,800,000

2,800,000

L Melvin

4,300,000

2,800,000

T. Oakley

9,332,081

9,332,081

S Sturge

2,500,000

2,500,000

Ā 

9. Taxation on loss

Ā 

Ā 

Ā 

2020

Ā£

2019

Ā£

(a) The tax credit for the year:

Ā 

Ā 

UK Corporation tax

(327,000)

(157,464)

Current tax credit

(327,000)

(157,464)

Under provision in prior year

-

-

Deferred tax charge

-

-

Ā 

(327,000)

(157,464)

Ā 

(b) Tax reconciliation

Ā 

Ā 

Loss before tax

(1,414,457)

(1,130,573)

Loss at the standard rate of corporation tax in the UK of 19% (2019 - 19%)

(268,747)

(215,065)

Effects of:

Ā 

Ā 

Expenses non-deductible for tax purposes

8,916

56,624

Additional deduction for R&D expenditure

(242,737)

(116,623)

Surrender of tax losses for R & D tax credit refund

102,458

48,869

Adjustments to tax charge in respect of previous periods

-

-

Deferred tax not recognised

128,605

61,496

Adjusting opening and closing deferred tax to average rate

(55,495)

7,235

Tax charge for the year

(327,000)

(157,464)

Ā 

(c) Factors which may affect future taxĀ charges

In view of the tax losses carried forward there is a deferred tax amount of approximately £596,000 (2019: £446,000) which has not been recognised in these Financial Statements. This contingent asset will be realised when the Group makes sufficient taxable profits in the relevant company.

Ā 

(d) Deferred tax - company

In view of the tax losses carried forward there is a deferred tax amount of approximately £584,000 (2019: £425,000) which has not been recognised in these Financial Statements. This contingent asset will be realised when the Company makes sufficient taxable profits.

Ā 

10. Results of Feedback Plc

As permitted by Section 408 of the Companies Act 2006, the income and expenditure account of the parent company is not presented as part of these financial statements. The Company's loss for the financial year is

£1,906,671 (2019: £1,203,651 loss)

Ā 

11. Loss perĀ share

Basic loss per share is calculated by reference to the loss on ordinary activities after taxation of £1,122,065 (2019: £973,109) and on the weighted average of 498,854,027 (2019: 333,151,019) shares in issue.

Ā 

Ā 

As at 31 May 2020

Ā£

As at 31 May 2019

Ā£

Net loss attributable to ordinary equity holders

(1,087,457)

(973,109)

Ā 

Ā 

As at 31 May 2020

Ā£

Ā 

As at 31 May 2019

Ā£

Weighted average number of ordinary shares for basic earnings per share

498,854,027

333,151,019

Effect of dilution:

Ā 

Ā 

Share Options

-

-

Warrants

-

-

Weighted average number of ordinary shares adjusted

Ā 

Ā 

for the effect of dilution

498,854,027

333,151,019

Loss per share (pence)

Ā 

Ā 

Basic

(0.22)

(0.29)

Diluted

(0.22)

(0.29)

As disclosed in note 22, the Company issued 526,981,769 ordinary shares in July 2020.

There is no dilutive effect of the share options and warrants as the dilution would be negative.

Ā 

Ā 

12. Investments

Ā 

Ā 

Share in group

undertakings

Shares in

joint venture

Ā 

Ā 

Total

Ā 

Ā£

Ā£

Ā£

Company

Ā 

Ā 

Ā 

Cost

Ā 

Ā 

Ā 

At 31 May 2018

2,334,455

1,000

2,335,455

At 31 May 2019

2,334,455

1,000

2,335,455

Addition (see note below)

46,000

Ā 

46,000

As at 31 May 2020

2,380,455

1,000

2,381,455

Provision for impairment

Ā 

Ā 

Ā 

At 31 May 2018

2,334,455

1,000

2,334,455

At 31 May 2019

2,334,455

1,000

2,335,455

Additional impairment (see note below)

46,000

Ā 

46,000

At 31 May 2020

2,380,455

1,000

2,381,445

Net Book Value

Ā 

Ā 

Ā 

At 31 May 2020

-

-

-

At 31 May 2019

-

-

-

Ā 

All of the above investments are unlisted.

The directors have made full provision against the cost of investment in the subsidiaries due to the net liabilitiesĀ shownĀ inĀ theĀ subsidiaryĀ financialĀ statements.Ā TheĀ additionĀ inĀ theĀ currentĀ yearĀ relatedĀ toĀ optionsĀ inĀ FMĀ whichĀ would be satisfied with PLC shares if/when they areĀ exercised.

Particulars of principal subsidiary companies during the year, all the shares of which being beneficially held by Feedback PLC, were as follows:

Country of incorporation

Company

Activity

and operation

Proportion of Shares held

Feedback Black Box Company Limited

Dormant

England

100% Ordinary £1

Brickshield Limited

Dormant

England

100% Ordinary £1

Feedback Medical Limited

Medical Imaging

England

100% A Ordinary £1 100% B Ordinary 1p

TexRAD Limited

Medical Imaging

England

100% Ordinary 1p

Ā 

TexRAD Limited is owned 100% by virtue of a direct holding by Feedback plc of 91% and an indirect holding via Feedback Medical Ltd of 9%.

All the subsidiary companies have been included in these consolidated financial statements. Each subsidiary has a registered office of Health Foundry, Canterbury House, 1 Royal Street, London SE1 7LL.

Ā 

Ā 

13. Property, plant and equipment

Ā 

Ā 

Computer

Equipment

Ā 

Total

Ā 

Ā£

Ā£

Group

Ā 

Ā 

Cost

Ā 

Ā 

At 31 May 2018

19,811

19,811

Additions

3,422

3,422

At 31 May 2019

23,233

23,233

Additions

7,189

7,189

As 31 May 2020

30,422

30,422

Depreciation

Ā 

Ā 

At 31 May 2018

13,508

13,508

Charge for the year

3,554

3,554

At 31 May 2019

17,062

17,062

Charge for the year

1,530

1,530

At 31 May 2020

18,592

18,592

Net Book Value

Ā 

Ā 

At 31 May 2020

11,830

11,830

At 31 May 2019

6,428

6,428

Ā 

Ā 

14. Intangible assets

Ā 

Software development

Ā 

Customer relationships

Ā 

Ā 

Patents

Ā 

Ā 

Goodwill

Ā 

Ā 

Total

Ā 

Ā£

Ā£

Ā£

Ā£

Ā£

Group

Ā 

Ā 

Ā 

Ā 

Ā 

Cost

Ā 

Ā 

Ā 

Ā 

Ā 

At 31 May 2018

652,468

100,000

141,720

271,415

1,165,603

Additions

385,602

-

12,700

-

398,302

At 31 May 2019

1,038,070

100,000

154,420

271,415

1,563,905

Additions

865,035

-

10,915

-

875,950

At 31 May 2020

1,903,105

100,000

165,335

271,415

2,439,855

Amortisation

Ā 

Ā 

Ā 

Ā 

Ā 

At 31 May 2018

563,099

100,000

76,667

271,415

1,011,181

Impairment charge

38,408

-

-

-

38,408

Amortisation charge for year

44,009

-

20,810

-

64,819

At 31 May 2019

645,516

100,000

97,477

271,415

1,114,408

Impairment charge

-

-

-

-

Ā 

Amortisation charge for year

-

-

28,663

-

28,663

At 31 May 2020

645,516

100,000

126,140

271,415

1,143,071

Net Book Value

Ā 

Ā 

Ā 

Ā 

Ā 

At 31 May 2020

1,257,589

-

39,195

-

1,296,784

At 31 May 2019

392,554

-

56,943

-

449,497

Ā 

Ā 

15. Trade and other receivables

Ā 

Ā 

Ā 

Ā 

Ā 

Group Company

Ā 

2020

Ā£

2019

Ā£

Ā 

2020

Ā£

2019

Ā£

Amounts falling due within one year

Ā 

Ā 

Ā 

Ā 

Ā 

Trade receivables

99,560

202,623

Ā 

-

-

Other receivables

7,648

11,843

Ā 

7,648

7,783

Corporation tax recoverable

326,787

248,585

Ā 

-

-

Prepayments

22,669

30,395

Ā 

19,890

21,348

Ā 

456,664

493,446

Ā 

27,538

29,131

Ā Ā Ā Ā Ā Ā Ā Ā 

Ā 

Ā 

16. Trade and otherĀ payables

Ā 

Group Company

Ā 

Ā 

2020

Ā£

2019

Ā£

Ā 

2020

Ā£

2019

Ā£

Amounts falling due within one year

Ā 

Ā 

Ā 

Ā 

Ā 

Trade payables

119,424

30,538

Ā 

20,227

14,608

Other payables

8,490

4,081

Ā 

6,672

-

Other taxes and social security

165,666

39,311

Ā 

52,082

7,312

Accruals

135,101

78,691

Ā 

50,534

42,500

Deferred income

290,107

345,721

Ā 

-

-

Ā 

718,788

498,342

Ā 

129,515

64,420

Amounts falling due after one year

Ā 

Ā 

Ā 

Ā 

Ā 

Deferred income

9,884

46,146

Ā 

-

-

Ā Ā Ā Ā Ā Ā Ā 

Ā 

Neither the Group or the Company has any borrowings and so there are no changes in liabilities arising fromĀ financing activities.

Ā 

17. Financial instruments

The Group's overall risk management programme seeks to minimise potential adverse effects on the Group's financial performance.

TheĀ Group'sĀ financialĀ instrumentsĀ compriseĀ cashĀ andĀ cashĀ equivalentsĀ andĀ variousĀ itemsĀ suchĀ asĀ tradeĀ payablesĀ and receivables that arise directly from its operations. The Group is exposed through its operations to the following financialĀ risks:

• CreditĀ risk

• Foreign currencyĀ risk

• Liquidity risk

• Cash flow interest rateĀ risk

• Reliance on one major customer

Ā 

Fair value Hierarchy

The Group uses the following hierarchy for determining and disclosing the fair value of financial instruments by valuation technique:

• Level 1: quoted (unadjusted) prices in active markets for identical assets or liabilities

• Level 2: other techniques for which all inputs that have a significant effect on the recorded fair value are observable, either directly or indirectly

• Level 3: techniques that use inputs that have a significant effect on the recorded fair value that are not based on observable market data

TheĀ shareĀ optionsĀ andĀ warrantsĀ issuedĀ byĀ theĀ groupĀ duringĀ theĀ currentĀ yearĀ andĀ priorĀ yearsĀ wereĀ valuedĀ underĀ level three above as noted in note 18Ā below.

InĀ commonĀ withĀ allĀ otherĀ businesses,Ā theĀ GroupĀ isĀ exposedĀ toĀ risksĀ thatĀ ariseĀ fromĀ itsĀ useĀ ofĀ financialĀ instruments. This note describes the Group's objectives, policies and processes for managing those risks. Further quantitative information in respect of these risks is presented throughout these financialĀ statements.

ThereĀ haveĀ beenĀ noĀ substantiveĀ changesĀ inĀ theĀ Group'sĀ exposureĀ toĀ financialĀ instrumentĀ risksĀ andĀ consequentlyĀ the objectives, policies and processes are unchanged from the previousĀ period.

The Board has overall responsibility for the determination of the Group's risk management policies. The objective of the Board is to set policies that seek to reduce the risk as far as possible without unduly affecting the Group's competitiveness and effectiveness. Further details of these policies are set out below:

Ā 

Credit risk

TheĀ GroupĀ isĀ exposedĀ toĀ creditĀ riskĀ primarilyĀ onĀ itsĀ tradeĀ receivables,Ā whichĀ areĀ spreadĀ overĀ aĀ rangeĀ ofĀ countries,Ā a factor that helps to dilute the concentration of the risk. The IFRS 9 expected credit loss impairment model is applicable to the Group's financial assets including tradeĀ receivables.

Group policy, implemented locally, is to assess the credit risk of each new customer before entering into binding contracts. Each customer account is then reviewed on an ongoing basis (at least once a year) based on available information and payment history.

TheĀ GroupĀ holdsĀ noĀ collateral.Ā ItĀ hasĀ aĀ minimalĀ riskĀ policyĀ withĀ fundsĀ heldĀ followingĀ fundĀ raisesĀ soĀ itĀ holdsĀ theĀ cash with mainstream UKĀ banks.

The maximum exposure to credit risk is represented by the carrying value in the balance sheet.

TheĀ carryingĀ amountĀ ofĀ financialĀ assetsĀ representsĀ theĀ maximumĀ creditĀ exposure.Ā TheĀ maximumĀ exposureĀ toĀ credit risk at the reporting dateĀ is:

Cash, loans and receivables

Ā 

2020

Ā£

2019

Ā£

Current Financial assets

Ā 

Ā 

Ā 

Ā 

Ā 

Trade and other receivables

Ā 

Ā 

Ā 

107,208

214,466

Cash and cash equivalents

Ā 

Ā 

Ā 

732,650

540,735

Ā 

Ā 

Ā 

Ā 

839,858

755,201

Ā 

Analysis of trade receivables

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Ā 

Total

Ā 

Current

30 days past due

60 days past due

90 days past due

Ā 

Ā£

Ā£

Ā£

Ā£

Ā£

2020

99,560

4,959

-

22,513

72,088

2019

202,623

68,149

51,602

38,225

44,646

Ā 

TheĀ GroupĀ appliesĀ theĀ IFRSĀ 9Ā simplifiedĀ approachĀ toĀ measuringĀ expectedĀ creditĀ lossesĀ whichĀ usesĀ aĀ lifetimeĀ expected credit loss allowance for all trade receivables. The provision for credit losses on trade receivables is based on an expected credit loss model that calculates the expected loss applicable to the receivable balance over itsĀ lifetime.

Ā 

The Group policy is to make provisions against those debts that are overdue, unless there are grounds for believing that the debts will be collected. During the year, the value of provisions made in respect of bad and doubtful debts was £18,000 (2019: £Nil). Each debt was reviewed in detail, reviewing correspondence and customer engagement and a view was taken on which debts should be provided for and which debts should be realised.

Ā 

Foreign currency risk

ForeignĀ exchangeĀ transactionĀ riskĀ arisesĀ whenĀ theĀ GroupĀ entersĀ intoĀ transactionsĀ denominatedĀ inĀ aĀ currencyĀ other thanĀ theĀ functionalĀ currency.Ā ForeignĀ currencyĀ amountsĀ generatedĀ fromĀ tradingĀ areĀ convertedĀ backĀ toĀ sterlingĀ and required foreign currency amounts for suppliers will be converted from sterling and the use of forward currencyĀ contracts is considered. However, the Group does not currently use any forward contracts.

The Group's main foreign currency risk is the short-term risk associated with accounts receivable and payable denominatedĀ inĀ currenciesĀ thatĀ areĀ notĀ theĀ subsidiaries'Ā functionalĀ currency.Ā TheĀ riskĀ arisesĀ onĀ theĀ differenceĀ inĀ the exchange rate between the time invoices were raised/received and the time invoices wereĀ settled/paid.

The following table shows the net assets, stated in pounds sterling, exposed to exchange rate risk that theĀ Group has at 31 May 2020

Ā 

2020

Ā£

2019

Ā£

Trade receivables 99,560

104,904

99,560

104,904

As at 31 May 2020 £55,768 of Feedback Medical's trade receivables are denominated in foreign currency. A 5% increase/fall in exchange rates would lead to a profit/loss of £2,788. The foreign currencies are US dollars and Euros. The Directors do not generally consider it necessary to enter into derivative financial instruments to manage the exchange risk arising from its operations, but from time to time where the Directors consider foreign currencies are weak and it is known that there would be a requirement to purchase those currencies, forward arrangements may be entered into. There were no outstanding forward currency arrangements as at 31 May 2020 or at 31 May 2019.

Ā 

Liquidity risk

CashĀ flowĀ forecastingĀ isĀ performedĀ forĀ bothĀ theĀ GroupĀ andĀ inĀ theĀ operatingĀ entitiesĀ ofĀ theĀ Group.Ā RollingĀ forecasts ofĀ theĀ Group's liquidityĀ requirementsĀ areĀ monitoredĀ toĀ ensureĀ itĀ hasĀ sufficientĀ cashĀ toĀ meetĀ operationalĀ needs.

Financial liabilities measured

at amortised cost

Ā 

2020

Ā£

2019

Ā£

Current Financial liabilities

Trade and other payables

Ā 

127,914

Ā 

153,621

Ā 

The following are maturities of financial liabilities, including estimated contracted interest payments.

Ā 

Ā 

Carrying

amount

Contractual

Cash flow

6 months

or less

Ā£

Ā£

Ā£

2020

Trade and other payables

Ā 

127,914

Ā 

127,914

Ā 

127,914

2019

Trade and other payables

Ā 

153,261

Ā 

153,261

Ā 

153,261

Ā 

Cash flow interest rate risk

Ā 

Ā 

Ā 

The Group presently has no substantial interest rate risk exposure.

Ā 

Ā 

Ā 

Ā 

Capital under management

The Group considers its capital to comprise its ordinary share capital, share premium, capital reserve, andĀ accumulated retained earnings.

The Group's objectives when managing the capital are:

Ā 

• To safeguard the Group's ability to remain a goingĀ concern.

Ā 

• ToĀ maximiseĀ returnsĀ forĀ shareholdersĀ inĀ orderĀ toĀ meetĀ capitalĀ requirementsĀ andĀ appropriatelyĀ adjustĀ theĀ capital structure,Ā theĀ GroupĀ mayĀ issueĀ newĀ shares,Ā disposeĀ ofĀ assetsĀ toĀ payĀ downĀ debt,Ā returnĀ capitalĀ toĀ shareholders and vary dividend payments.

There have been no changes to the group's capital management objectives in the year, and there have been no changes to the group's exposure to financial instrument risk in the year.

Ā 

18. Share capital and reserves

Ā 

Ā 

2020

Ā£

2019

Ā£

Authorised and issued share capital

Ā 

Ā 

Ordinary shares of 0.25 pence each

1,349,876

933,209

Allotted, called up and fully paid share capital:

Ā 

Ā 

Ā 

Number

Number

As at 31 May 2019

373,283,250

281,616,584

Issued

166,666,667

91,666,666

As at 31 May 2020

539,949,917

373,283,250

Share Options

Share options are granted to directors and employees. Options are conditional on the employee completing a specific length of service (the vesting period). The options are exercisable from the end of the vesting period and lapseĀ afterĀ tenĀ yearsĀ afterĀ theĀ grantĀ date.Ā TheĀ GroupĀ hasĀ noĀ legalĀ orĀ constructiveĀ obligationĀ toĀ repurchaseĀ orĀ settle the options in cash.

ShareĀ optionsĀ areĀ valuedĀ usingĀ theĀ Black-ScholesĀ optionĀ pricingĀ modelĀ andĀ noĀ performanceĀ conditionsĀ areĀ included in the fair value calculations. The risk-free rate was 0.29%. The expected volatility is based on historical volatility overĀ theĀ lastĀ twoĀ yearsĀ andĀ isĀ estimatedĀ toĀ beĀ 124.32%.Ā NoneĀ ofĀ theĀ shareĀ optionsĀ wereĀ exercised.Ā DuringĀ theĀ year, the Company had the following share options inĀ issue:

Number of options

Ā 

At 31 May

2019

Ā 

Lapsed

Ā 

Issued

Ā 

Issued to

At 31 May

2020

Exercise price

(pence)

Ā 

Exercise date

2,400,000

-

-

-

2,400,000

1.25

21/05/14 to19/05/24

4,000,000

-

-

-

4,000,000

3.00

21/05/15 to19/05/24

4,000,000

-

-

-

4,000,000

5.00

21/05/15 to19/05/24

4,000,000

4,000,000

-

-

4,000,000

1.86

26/06/18 to 26/06/28

2,500,000

-

-

-

2,500,000

1.86

26/06/18 to 26/06/28

2,800,000

-

-

-

2,800,000

1.86

01/03/19 to 26/06/28

2,800,000

-

-

-

2,800,000

1.86

01/03/19 to 26/06/28

2,800,000

2,800,000

-

-

-

1.86

01/03/19 to 26/06/28

9,332,081

-

-

-

9,332,081

1.09

09/04/19 to 09/04/29

Ā 

Ā 

13,498,748

T Oakley

13,498,748

1.2

29/08/19 to 29/08/29

Ā 

Ā 

5,000,000

Prof R Shaw

5,000,000

1.2

24/04/21 to 24/04/33

Ā 

Ā 

1,500,000

L Melvin

1,500,000

1.2

24/04/21 to 24/04/33

Ā 

Ā 

8,000,000

4 senior

8,000,000

1.2

24/04/21 to 24/04/33

Ā 

Ā 

Ā 

managers

Ā 

Ā 

Ā 

Ā 

Ā 

2,000,000

2 middle

2,000,000

1.2

24/04/21 to 24/04/33

Ā 

Ā 

Ā 

managers

Ā 

Ā 

Ā 

Ā 

Ā 

2,500,000

5 support

2,500,000

1.2

24/04/21 to 24/04/33

Ā 

Ā 

Ā 

staff

Ā 

Ā 

Ā 

34,632,081

6,800,000

32,498,748

Ā 

60,330,829

Ā 

Ā 

Ā 

WithĀ theĀ exceptionĀ ofĀ theĀ shareĀ optionsĀ issuedĀ onĀ 24Ā AprilĀ 2020,Ā allĀ shareĀ optionsĀ vestedĀ oneĀ yearĀ afterĀ theĀ grant date. The 19,000,000 share options issued on 24 April 2020 will vest, subject to the grantees' continuedĀ employmentĀ withĀ theĀ Company,Ā overĀ threeĀ yearsĀ asĀ toĀ one-thirdĀ onĀ theĀ firstĀ anniversaryĀ ofĀ theĀ dateĀ ofĀ grant,Ā one- third on the second anniversary of date of grant and one-third on the third anniversary of date of grant. The Employee Options expire 10 years after date of grant. All other options can only be exercised from one year after the grant date to ten years after the date of grant.

Ā 

Warrants

WarrantsĀ wereĀ issuedĀ toĀ theĀ vendorsĀ ofĀ TexRADĀ LimitedĀ atĀ theĀ timeĀ ofĀ acquisition.Ā TheĀ warrantsĀ areĀ exercisableĀ from the end of the vesting period and lapse ten years after the grant date. The Group has no legal or constructiveĀ obligation to repurchase or settle the warrants inĀ cash.

Ā 

Number of warrants

At 31 May

2019

Ā 

Granted

Ā 

Exercised

At 31 May

2020

Exercise price

(pence)

Ā 

Exercise date

4,200,000

-

-

4,200,000

1.25

19/05/16 to 19/05/24

18,200,000

-

-

18,200,000

3.00

19/05/17 to 19/05/24

22,400,000

-

-

22,400,000

Ā 

Ā 

Ā 

Reserves

The nature and purpose of each reserve within equity is as follows:

Ā 

Share premium

Amount subscribed for share capital in excess of nominal value.

Capital reserve

Reserve on consolidation of subsidiaries

Translation reserve

Gains and losses on the translation of overseas operations into GBP

Retained earnings

All other net gains and losses and transactions with owners not recognised elsewhere

Share Option Reserve

Fair value of share options issued

Ā 

19. Financial commitments

AsĀ atĀ 1Ā JuneĀ 2019,Ā theĀ GroupĀ operatedĀ fromĀ twoĀ rentalĀ propertiesĀ inĀ Bourn,Ā Cambridgeshire.Ā OneĀ ofĀ theĀ leasesĀ was dueĀ toĀ endĀ 31Ā OctoberĀ 2020Ā butĀ wasĀ exitedĀ earlyĀ inĀ DecemberĀ 2019Ā withĀ fullĀ agreementĀ ofĀ theĀ landlordĀ andĀ with no financial penalty, as the landlord had another tenant wishing to occupy the premises. The lease on the other rentalĀ propertyĀ wasĀ dueĀ toĀ endĀ onĀ 3Ā JanuaryĀ 2024Ā butĀ thereĀ wasĀ aĀ breakĀ clauseĀ withinĀ itĀ whichĀ enabledĀ theĀ Group toĀ exitĀ theĀ leaseĀ onĀ 3Ā JanuaryĀ 2020Ā withĀ noĀ financialĀ penalties.Ā TheĀ DirectorsĀ thereforeĀ considerĀ thatĀ theseĀ areĀ (in substance over form) short term leases which have now been terminated.

There were therefore no lease commitments as at 31 May 2020.

Ā 

The Directors have assessed the impact and the disclosure requirements of the adoption of IFRS 16 and consider thatĀ theyĀ doĀ notĀ affectĀ theĀ StatementĀ ofĀ ComprehensiveĀ IncomeĀ forĀ theĀ yearĀ orĀ theĀ ConsolidatedĀ BalanceĀ SheetĀ as at 31 May 2020.

The total payments made in the year and recognised in the consolidated statement of comprehensive income relating to both premises, consisting of rent, maintenance charges, dilapidations totalled £11,735.

Ā 

20. Pensions

The Company operated a defined contribution scheme during the year and the assets of the scheme are held separately from those of the Group in an independently administered fund. The pension cost represents contributions payable and amounted to £81,499 (2019: £57,067). A balance of £8,491 (2019: £-) was payable at the year end.

Ā 

21. Related party transactions

Key management personnel

Refer to note 8 for detail on directors' remuneration.

The Directors interests in shares of the Company are contained in the Directors' Report

Ā 

22. Post balance sheet events

On 1 July 2020, the Company raised £5.27 million by way of a placing and subscription of 505,000,000 new ordinary shares and 21,981,769 new ordinary shares via an Open Offer. All were issued at 1 pence per share.

Ā 

23. Ultimate controllingĀ party

There is no ultimate controlling party.

Ā 

24. Posting of Accounts

The report and accounts for the year ended 31 May 2020 will be posted to shareholders later today and will be available from the Company's website www.fdbkmed.com shortly.

Ā 

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.
Ā 
END
Ā 
Ā 
FR VLLFFBBLEFBX
Date   Source Headline
22nd Apr 20262:10 pmRNSGrant of Options and PDMR dealing
20th Apr 20267:00 amRNSNHS Progress and Business Update
17th Feb 202610:43 amRNSCorrection: Half-year Report
17th Feb 20267:00 amRNSHalf-year Report
2nd Feb 20267:00 amRNSNotice of Results & Retail Investor Presentation
5th Jan 20264:13 pmRNSHolding(s) in Company
23rd Dec 20253:44 pmRNSHolding(s) in Company
23rd Dec 20253:44 pmRNSHolding(s) in Company
23rd Dec 20253:33 pmRNSDirector/PDMR Shareholding
23rd Dec 20253:33 pmRNSDirector/PDMR Shareholding
18th Dec 20257:00 amRNSTrading Update
20th Oct 20257:00 amRNSDirectorate Change
13th Oct 20254:04 pmRNSResult of AGM
18th Sep 20251:07 pmRNSNotice of AGM
17th Sep 20257:00 amRNSFinal Results
8th Sep 20257:00 amRNSNotice of Results & Retail Investor Presentation
10th Jul 20257:00 amRNSGrant of Options and PDMR dealing
12th Jun 20257:00 amRNS-RNeighbourhood Health Service Simulation
7th May 202510:44 amRNSHolding(s) in Company
6th May 20251:01 pmRNSHolding(s) in Company
28th Apr 20257:00 amRNSTrading Update
25th Feb 20257:00 amRNSHalf-year Report
11th Feb 20257:00 amRNSNotice of Results & Investor Presentation
14th Jan 20257:00 amRNSSurrender and grant of options and PDMR dealings
18th Dec 20243:07 pmRNSHolding(s) in Company
18th Dec 20247:00 amRNSHalf Year Trading Update
9th Dec 202410:56 amRNSHolding(s) in Company
9th Dec 202410:48 amRNSHolding(s) in Company
4th Dec 20247:00 amRNSHolding(s) in Company
3rd Dec 202412:33 pmRNSHolding(s) in Company
3rd Dec 202412:18 pmRNSHolding(s) in Company
2nd Dec 202411:53 amRNSHolding(s) in Company
2nd Dec 202411:46 amRNSHolding(s) in Company
2nd Dec 20247:00 amRNSDirector/PDMR Shareholding
29th Nov 20243:36 pmRNSHolding(s) in Company
29th Nov 20243:33 pmRNSHolding(s) in Company
28th Nov 20242:35 pmRNSResult of AGM & Commercial Update
6th Nov 20247:00 amRNSResult of WRAP Retail Offer
4th Nov 20243:46 pmRNSSuccessful Fundraising upscaled to c. £5.57m
4th Nov 20247:02 amRNSWRAP Retail Offer for up to £1 million
4th Nov 20247:01 amRNSProposed Fundraise & Share Capital Reorganisation
4th Nov 20247:00 amRNSFinal Results
16th Oct 20247:00 amRNSElective Recovery Fund funding mechanism
19th Sep 20247:00 amRNSCollaboration Agreement
2nd Sep 20247:00 amRNSFurther funding to extend NHS Trust pathways
10th Jul 20247:00 amRNSVertex In Healthcare Collaboration
1st Jul 20247:00 amRNSCDC Contract Awarded by Queen Victoria Hospital
28th Jun 20247:00 amRNSChange of Name of Nominated Adviser and Broker
22nd May 20247:00 amRNSTrading Update
25th Mar 20247:00 amRNSNew tuberculosis partnership in India

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.