Talon Resources Targets Ontario Gold Growth After AIM Move and Eagle Lake Acquisition, CEO Says.Watch 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
Β 

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.

Β 

Feedback plc

Β 

Full Year Results to 31 May 2020

Β 

Bleepaβ„’ drives Feedback's strategy in dynamic year of development

Β 

London, UK, 13Β 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.

Β 

Operational highlights (including post period-end)

Β· 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

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

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

Β· 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

Β 

Financial summary

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

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

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

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

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

Β 

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:

Β 

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

Β 

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.

Β 

Β 

CHAIRMAN'S STATEMENT 2019-20 AND POST PERIOD

TheΒ 2019/2020Β financialΒ yearΒ hasΒ beenΒ anΒ incrediblyΒ dynamicΒ periodΒ forΒ theΒ Company.Β TheΒ GroupΒ hasΒ accomplished a great deal during testing times and has initiated a number of majorΒ changes.

Β 

Bleepa

OurΒ flagshipΒ productΒ Bleepa,Β hasΒ beenΒ developedΒ fromΒ aΒ conceptΒ toΒ aΒ fullyΒ certified,Β CEΒ markedΒ medicalΒ deviceΒ in lessΒ thanΒ a year.Β ByΒ anyΒ industryΒ standardΒ thisΒ isΒ aΒ staggeringΒ achievement,Β evenΒ moreΒ soΒ withinΒ healthcare.Β Bleepa wasΒ launchedΒ atΒ NHSΒ ExpoΒ inΒ SeptemberΒ 2019Β andΒ wasΒ inΒ useΒ byΒ frontlineΒ NHSΒ cliniciansΒ atΒ PennineΒ AcuteΒ Hospitals Trust within 2 months ofΒ 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.

TheΒ CompanyΒ initiallyΒ raisedΒ Β£2Β million,Β beforeΒ expenses,Β inΒ AugustΒ 2019Β inΒ orderΒ toΒ developΒ theΒ product, achieve the CE mark and launch Bleepa into the NHS; targets that were all achieved by June 2020 despite the global pandemic arising fromΒ COVID-19.

BleepaΒ hasΒ beenΒ manufacturedΒ inΒ accordanceΒ withΒ ourΒ corporateΒ qualityΒ managementΒ systemΒ whichΒ wasΒ successfully re-accreditedΒ asΒ meetingΒ theΒ ISOΒ 13485Β standardΒ inΒ JulyΒ 2020Β byΒ ourΒ notifiedΒ bodyΒ SGSΒ UKΒ Ltd.Β AsΒ wellΒ asΒ achieving compliance with the NHS Data Protection and Security Toolkit in March 2020, the Company also successfullyΒ accreditedΒ BleepaΒ withΒ theΒ CyberΒ EssentialsΒ certificationΒ relatingΒ toΒ cyberΒ securityΒ standardsΒ inΒ SeptemberΒ 2019Β and is currently undertaking an application for ISO 27001Β accreditation.

TheΒ onsetΒ ofΒ COVID-19Β sawΒ BleepaΒ deployedΒ atΒ scaleΒ acrossΒ PennineΒ AcuteΒ HospitalsΒ TrustΒ inΒ orderΒ toΒ supportΒ care deliveryΒ andΒ COVID-19Β inpatientΒ referralΒ pathways.Β WhatΒ hadΒ startedΒ asΒ aΒ productΒ pilotΒ andΒ clinicalΒ evaluationΒ was rapidly converted into a frontline deployment and catapulted Bleepa into the attention of the NHS mainstream,Β 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 itsΒ appointment toΒ theΒ NHSxΒ NationalΒ CommunicationsΒ Framework.Β ThisΒ frameworkΒ providesΒ centralisedΒ fundingΒ upΒ toΒ aΒ totalΒ value ofΒ Β£3Β millionΒ toΒ supportΒ NHSΒ TrustsΒ toΒ procureΒ solutionsΒ forΒ upΒ toΒ aΒ twoΒ yearΒ periodΒ andΒ formsΒ partΒ ofΒ theΒ Secretary ofΒ State'sΒ policyΒ aroundΒ pagerΒ removalΒ fromΒ theΒ NHSΒ byΒ 2021.Β BleepaΒ isΒ theΒ onlyΒ productΒ onΒ theΒ frameworkΒ thatΒ has achievedΒ aΒ CEΒ markΒ forΒ medicalΒ imagingΒ andΒ isΒ thereforeΒ ableΒ toΒ displayΒ digitalΒ patientΒ imagesΒ forΒ diagnosticΒ purposes as part of clinical case discussion. This unique position enables our technology to be used by clinicians to reviewΒ safelyΒ patientΒ medicalΒ imagesΒ "onΒ theΒ go",Β asΒ partΒ ofΒ widerΒ teamΒ discussions,Β andΒ asΒ partΒ ofΒ formalΒ multidisciplinary teamΒ meetings.

GivenΒ Bleepa'sΒ initialΒ successΒ andΒ evidentΒ marketΒ opportunities,Β theΒ CompanyΒ completedΒ anΒ equityΒ fundraiseΒ inΒ order toΒ secureΒ Β£5.3Β millionΒ (beforeΒ expenses)Β inΒ JuneΒ 2020.Β ThisΒ fundingΒ isΒ beingΒ usedΒ toΒ helpΒ theΒ CompanyΒ achieveΒ 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 toΒ grow.

Β 

Other products

Sales of TexRAD, which had grown since 2014, have now slowed. When he joined the Company, Tom initiated a strategicΒ reviewΒ intoΒ theΒ Company'sΒ thenΒ products.Β TheΒ reviewΒ revealedΒ thatΒ TexRADΒ revenuesΒ wereΒ flatteningΒ despite escalatingΒ costΒ ofΒ sales.Β TheΒ CompanyΒ wasΒ largelyΒ dependentΒ onΒ expensiveΒ directΒ salesΒ routesΒ whichΒ wereΒ notΒ easily scalable.Β TheΒ routesΒ representedΒ aΒ risingΒ marginalΒ costΒ asΒ newΒ salesΒ becameΒ moreΒ difficultΒ toΒ secureΒ andΒ wereΒ often linked to bespoke new software development, such as GLCM (Gray Level Cooccurrence Matrix). Furthermore,Β the installationΒ andΒ maintenanceΒ contractsΒ forΒ TexRADΒ wereΒ requiringΒ everΒ moreΒ costlyΒ scientificΒ supportΒ fromΒ theΒ team without any substantial repeat revenues from individualΒ 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.Β WithoutΒ thisΒ degreeΒ ofΒ oversight,Β itΒ isΒ difficultΒ toΒ knowΒ whenΒ aΒ sufficientΒ evidenceΒ baseΒ willΒ materialise inΒ orderΒ toΒ takeΒ theΒ productΒ forwardΒ intoΒ theΒ clinicalΒ settingΒ whereΒ itsΒ trueΒ potentialΒ couldΒ beΒ realised.

The board has therefore taken the decision to reduce the costs associated with TexRAD sales by leveraging the Company'sΒ existingΒ distributionΒ partnerΒ GEΒ HealthcareΒ andΒ resellerΒ agreementsΒ withΒ thirdΒ partiesΒ inΒ Korea,Β bothΒ 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 productΒ line.

TheΒ strategicΒ reviewΒ alsoΒ touchedΒ theΒ Company'sΒ otherΒ product,Β Cadran.Β CadranΒ hasΒ beenΒ aΒ longstandingΒ workhorse forΒ theΒ Company,Β deliveringΒ PictureΒ ArchivingΒ andΒ CommunicationsΒ SystemΒ (PACS)Β servicesΒ toΒ fourΒ NHSΒ TrustsΒ 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 technologyΒ andΒ wasΒ itselfΒ anΒ outputΒ ofΒ Tom'sΒ initialΒ strategicΒ reviewΒ whenΒ heΒ joinedΒ theΒ CompanyΒ inΒ FebruaryΒ 2019.

InΒ additionΒ toΒ Bleepa,Β theΒ CompanyΒ hasΒ alreadyΒ spunΒ outΒ aΒ furtherΒ applicationΒ ofΒ theΒ CadranΒ technologyΒ inΒ theΒ form ofΒ itsΒ FluorocaptureΒ softwareΒ whichΒ isΒ beingΒ offeredΒ underΒ licenceΒ toΒ ImagingΒ Engineering,Β LLCΒ inΒ theΒ USA.Β Imaging Engineering is using the Fluorocapture software to update fluoroscopy equipment across the USA.Β Approximately 2,000 providers across the US will need to update or replace their fluoroscopy equipment in the next few years.Β Updating the equipment is considerably more cost effective than replacing it, and the board believes that thisΒ will create a sizable opportunity for the licencing of the FluorocaptureΒ software.

With the appointment of Dr Tom Oakley as CEO and wider team members from the London area it became clear thatΒ theΒ Company'sΒ officeΒ inΒ BournΒ wasΒ noΒ longerΒ theΒ optimalΒ locationΒ forΒ theΒ Company'sΒ operations.Β TomΒ initiated aΒ cultureΒ ofΒ remoteΒ workingΒ andΒ eventuallyΒ closedΒ theΒ BournΒ officeΒ inΒ DecemberΒ 2019.Β TheΒ CompanyΒ openedΒ new officesΒ inΒ PeterboroughΒ forΒ itsΒ technicalΒ andΒ supportΒ staffΒ inΒ NovemberΒ 2019,Β thisΒ representedΒ aΒ moreΒ cost-effective officeΒ solutionΒ whichΒ wasΒ moreΒ easilyΒ accessibleΒ forΒ allΒ personnel.Β TheΒ Company'sΒ headΒ officeΒ movedΒ toΒ theΒ Health FoundryΒ inΒ JanuaryΒ 2020,Β aΒ dynamicΒ co-workingΒ spaceΒ establishedΒ byΒ StΒ Thomas'Β HospitalΒ inΒ LondonΒ whichΒ provided cost effective, scalable working space and benefited from close proximity to the frontline clinicians at StΒ Thomas' Hospital.Β TheΒ priorΒ developmentΒ ofΒ aΒ homeΒ workingΒ policyΒ stoodΒ theΒ CompanyΒ inΒ goodΒ steadΒ whenΒ COVID-19Β forced manyΒ organisationsΒ toΒ closeΒ theirΒ officesΒ inΒ MarchΒ 2020,Β asΒ FeedbackΒ staffΒ wereΒ alreadyΒ wellΒ versedΒ inΒ thisΒ wayΒ of working and were able to continue delivery without breakingΒ 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 potentialΒ within themΒ andΒ aggressivelyΒ leveragingΒ thatΒ potentialΒ throughΒ itsΒ newΒ productsΒ BleepaΒ andΒ Fluorocapture.Β COVID-19Β has presented many challenges but also provided an opportunity for Bleepa to demonstrate how its remote working capabilitiesΒ canΒ transformΒ careΒ delivery.Β TheΒ Company,Β alreadyΒ beingΒ familiarΒ withΒ remoteΒ working,Β hasΒ beenΒ ableΒ 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 proudΒ of.

I am extremely grateful for the hard work and support of my Board colleagues, and in particular for the effortsΒ of theΒ operationalΒ managementΒ teamΒ andΒ theirΒ staffΒ whoΒ haveΒ workedΒ soΒ effectivelyΒ togetherΒ duringΒ theΒ pastΒ yearΒ and theΒ CovidΒ Pandemic.Β ThisΒ hasΒ beenΒ anΒ extraordinarilyΒ difficultΒ time,Β andΒ everyoneΒ hasΒ workedΒ exceptionallyΒ 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 continuedΒ supportΒ inΒ theΒ Company,Β ourΒ visionΒ andΒ strategicΒ direction.Β WeΒ shareΒ aΒ commonΒ aimΒ ofΒ producingΒ theΒ best technologyΒ toΒ meetΒ theΒ marketΒ need,Β andΒ thusΒ growΒ theΒ companyΒ andΒ increaseΒ shareholderΒ value.

OPERATIONAL REVIEW

Feedback Medical

FeedbackΒ MedicalΒ LimitedΒ (FMΒ Ltd)Β developsΒ andΒ sellsΒ theΒ Group'sΒ proprietaryΒ technologiesΒ -Β Bleepa,Β theΒ image- based communication platform for frontline clinicians, Cadran PACS, our longstanding Picture Archiving and Communication System and TexRAD, the quantitative texture analysisΒ platform.

A shift in focus

OverΒ theΒ lastΒ yearΒ theΒ CompanyΒ hasΒ pivotedΒ toΒ embraceΒ aΒ changeΒ inΒ theΒ healthcareΒ sector,Β asΒ detailedΒ below.Β TheΒ shift inΒ strategicΒ focusΒ seesΒ targetedΒ investmentΒ inΒ BleepaΒ withΒ aΒ deliberateΒ moveΒ awayΒ fromΒ ourΒ legacyΒ productΒ lines.

As part of concentrating the Company's focus, the board has also considered ways of driving efficiencies in theΒ business and reducing the associated cost base of maintaining existing product lines. This year saw the closure of theΒ BournΒ officeΒ asΒ thisΒ locationΒ noΒ longerΒ suitedΒ theΒ widerΒ businessΒ needsΒ ofΒ theΒ CompanyΒ andΒ managementΒ were spendingΒ largeΒ amountsΒ ofΒ timeΒ inefficientlyΒ commutingΒ toΒ thisΒ location.Β NewΒ officesΒ wereΒ sourcedΒ inΒ 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 partyΒ distributors.

BleepaΒ addressesΒ aΒ widespreadΒ changeΒ inΒ theΒ medicalΒ imagingΒ marketΒ andΒ leveragesΒ theΒ Company'sΒ experienceΒ in the field of medical imaging to greatΒ 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 platformsΒ andΒ regulatoryΒ expertiseΒ relevantΒ toΒ theΒ fieldΒ ofΒ medicalΒ imaging.Β ThisΒ deep-seatedΒ heritageΒ hasΒ enabled the rapid transformation of the Company in response to a dynamic and shiftingΒ 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 clinicianΒ colleagues now need immediate access to all the imaging data in order to rapidly make the correct clinical managementΒ decisions, often through discussion with colleagues. Medical imaging is core to almost all clinical decisionΒ making processes and the dependence on medical imaging is increasing(1)Β whilst at the same time there is a growing shortageΒ ofΒ radiologists(2)Β TheΒ deficitΒ hasΒ worsenedΒ theΒ backlogsΒ ofΒ imagingΒ studiesΒ andΒ delaysΒ inΒ imageΒ reporting. OutΒ ofΒ necessity,Β frontlineΒ cliniciansΒ areΒ havingΒ toΒ increasinglyΒ reviewΒ theirΒ ownΒ patient'sΒ images,Β oftenΒ aheadΒ ofΒ the RadiologistΒ reportsΒ beingΒ madeΒ available.Β TheΒ impactsΒ areΒ wideΒ reachingΒ withΒ surgicalΒ specialtiesΒ reviewingΒ imaging directly in order to plan operations and the demand for timely access to medical imaging spreading to medical specialty areas such asΒ 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)Β Clinicians wantΒ toΒ accessΒ informationΒ flexiblyΒ onΒ theΒ goΒ whilstΒ simultaneouslyΒ beingΒ connectedΒ toΒ colleagues,Β whoΒ mayΒ orΒ 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.

TraditionalΒ providersΒ ofΒ medicalΒ imagingΒ solutionsΒ areΒ strugglingΒ toΒ keepΒ paceΒ withΒ thisΒ change.Β PACSΒ vendorsΒ have traditionallyΒ soldΒ toΒ RadiologistsΒ andΒ understandΒ theΒ needsΒ ofΒ thisΒ customerΒ group.Β However,Β asΒ theΒ usersΒ ofΒ medical imagingΒ growsΒ beyondΒ theΒ traditionalΒ userΒ base,Β providersΒ needΒ toΒ adaptΒ toΒ serviceΒ thisΒ broaderΒ rangeΒ ofΒ 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 expertiseΒ 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 producedΒ Bleepa.

Β 

(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

Β 

Bleepa

BleepaΒ isΒ ourΒ flagshipΒ product,Β theΒ culminationΒ ofΒ nearlyΒ twoΒ decadesΒ ofΒ imagingΒ experienceΒ andΒ ourΒ answerΒ toΒ the rapidly changing medical imaging market.

BleepaΒ isΒ aΒ secureΒ communicationΒ platformΒ thatΒ combinesΒ remoteΒ accessΒ toΒ clinicalΒ gradeΒ medicalΒ imagingΒ withΒ 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 andΒ smartphones.

Bleepa is a zero footprint application meaning that no patient data is stored locally on the device used to access theΒ service.Β IfΒ aΒ clinicianΒ losesΒ theirΒ phoneΒ thereΒ isΒ noΒ dataΒ onΒ theΒ deviceΒ thatΒ canΒ beΒ hacked,Β accessΒ toΒ thatΒ device is simply shut off and the clinician can access the service immediately from anotherΒ 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 certifiedΒ 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 Β£2 million to develop Bleepa and take it to market within the NHS and the companyΒ hasΒ deliveredΒ whatΒ itΒ setΒ outΒ toΒ achieveΒ inΒ thisΒ period.Β TheΒ CompanyΒ hasΒ takenΒ BleepaΒ fromΒ aΒ conceptΒ 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 DecemberΒ 2019.Β TheΒ pilotΒ atΒ PennineΒ wasΒ usedΒ toΒ provideΒ theΒ clinicalΒ evaluationΒ componentΒ requiredΒ asΒ partΒ ofΒ the CE marking process and was undertaken using a CE mark waiver for thisΒ reason.

Unfortunately,Β theΒ pilotΒ wasΒ interruptedΒ byΒ Covid-19.Β HoweverΒ theΒ TrustΒ hadΒ seenΒ enoughΒ ofΒ theΒ productΒ toΒ 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 theΒ RECOVERYΒ Trial,Β whichΒ aimedΒ toΒ assessΒ theΒ impactΒ ofΒ patientΒ comorbiditiesΒ onΒ outcomeΒ followingΒ infectionΒ with theΒ virus.Β AfterΒ theΒ initialΒ rolloutΒ ofΒ Bleepa,Β workΒ onΒ theΒ CEΒ markΒ recommencedΒ andΒ wasΒ completedΒ onΒ 1Β JuneΒ 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:

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

Β· TheΒ referralΒ processΒ wasΒ ableΒ toΒ beΒ completelyΒ automatedΒ byΒ Bleepa,Β havingΒ previouslyΒ requiredΒ administrative time to process each referral and the referral process was both digitally stored andΒ auditable.

Β· 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 perΒ referral.

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

Β· BasedΒ onΒ theΒ nearlyΒ 7,000Β referralsΒ performedΒ lastΒ yearΒ atΒ theΒ RoyalΒ OldhamΒ Hospital,Β itΒ isΒ predictedΒ thatΒ 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 modelΒ 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 approvedΒ suppliersΒ andΒ NHSxΒ thenΒ payΒ theΒ contractΒ onΒ behalfΒ ofΒ thatΒ TrustΒ forΒ upΒ toΒ twoΒ years,Β drawingΒ downΒ from a Β£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 isΒ certifiedΒ toΒ displayΒ medicalΒ imagesΒ atΒ aΒ qualityΒ sufficientΒ forΒ clinicalΒ reviewΒ andΒ isΒ thereforeΒ theΒ onlyΒ productΒ toΒ hold aΒ CEΒ markΒ forΒ thisΒ purpose.Β ThisΒ givesΒ BleepaΒ aΒ strongΒ competitiveΒ advantageΒ overΒ otherΒ providersΒ whoΒ areΒ unable toΒ displayΒ digitalΒ patientΒ imagesΒ forΒ diagnosticΒ purposesΒ alongsideΒ chatΒ andΒ videoΒ calling.Β OurΒ imagingΒ USPΒ 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 smallΒ companies.

Following our initial success Feedback raised Β£5.27 million, before expenses, in July 2020 in order to drive Bleepa salesΒ andΒ furtherΒ developΒ theΒ product.Β TheΒ fundraiseΒ attractedΒ aΒ numberΒ ofΒ institutionalΒ investorsΒ includingΒ 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 flagshipΒ product.

Β 

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

Β 

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 essentiallyΒ a digital library of medical images which radiologists use to store, locate and review medical imagingΒ studies.

DespiteΒ aΒ numberΒ ofΒ incredibleΒ technicalΒ features,Β CadranΒ hasΒ neverΒ realisedΒ itsΒ fullΒ potential.Β TheΒ traditionalΒ PACS market is dominated by large providers who compete on technical features, driven by the needs of an ever sub-Β specialisingΒ userΒ baseΒ ofΒ ClinicalΒ Radiologists;Β customersΒ areΒ stickyΒ which,Β combinedΒ withΒ convolutedΒ procurement processes,Β resultsΒ inΒ limitedΒ providerΒ turnover.Β InΒ thisΒ environment,Β growingΒ aΒ marketΒ shareΒ isΒ challengingΒ andΒ relies onΒ implementingΒ costlyΒ productΒ featuresΒ moreΒ quicklyΒ thanΒ yourΒ competitors.Β ForΒ aΒ companyΒ ofΒ Feedback'sΒ sizeΒ this wasΒ neverΒ goingΒ toΒ beΒ achievableΒ whenΒ comparedΒ withΒ largeΒ providers.Β However,Β theΒ loyaltyΒ ofΒ Cadran'sΒ customer baseΒ isΒ testamentΒ toΒ theΒ qualityΒ ofΒ theΒ productΒ -Β despiteΒ veryΒ fewΒ technicalΒ modifications,Β FeedbackΒ hasΒ managed to fend off the incursions of much larger providers for manyΒ 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 moveΒ at pace. Now the very factors that worked against Feedback, most noticeably its small size, are the very factors that theΒ DirectorsΒ believeΒ willΒ enableΒ FeedbackΒ toΒ capitaliseΒ onΒ thisΒ renaissanceΒ ofΒ medicalΒ imaging.Β AsΒ aΒ smallΒ 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 fromΒ 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.

Β 

Fluorocapture

FluoroscopyΒ isΒ theΒ useΒ ofΒ highΒ frameΒ rateΒ X-rayΒ captureΒ toΒ generateΒ cinematicΒ viewsΒ ofΒ patientsΒ allowingΒ clinicians toΒ examineΒ theΒ patientΒ inΒ realΒ time.Β ItΒ isΒ typicallyΒ usedΒ inΒ theΒ fieldΒ ofΒ GastroenterologyΒ forΒ swallowingΒ assessments, Orthopaedics for dynamic joint imaging and during surgical procedures, and in Cardiology and Radiology for interventionalΒ procedures.

AsΒ fluoroscopyΒ usesΒ ionisingΒ radiationΒ inΒ theΒ formΒ ofΒ X-RaysΒ thereΒ isΒ anΒ incentiveΒ toΒ reduceΒ theΒ amountΒ ofΒ radiation requiredΒ toΒ generateΒ images.Β TheΒ majorityΒ ofΒ fluoroscopyΒ equipmentΒ isΒ oldΒ andΒ inΒ needΒ ofΒ replacementΒ orΒ 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 isΒ preferred.

ImagingΒ Engineering,Β LLC,Β ourΒ USΒ partnerΒ organisation,Β hasΒ longstandingΒ expertiseΒ inΒ installingΒ andΒ updating fluoroscopyΒ equipment.Β AΒ versionΒ ofΒ ourΒ CadranΒ softwareΒ isΒ aΒ coreΒ elementΒ ofΒ updatingΒ theΒ fluoroscopyΒ 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,Β FeedbackΒ hasΒ noΒ obligationsΒ underΒ thisΒ licencingΒ agreementΒ andΒ thereΒ isΒ noΒ ongoingΒ requirementΒ forΒ internal resourceΒ inΒ orderΒ toΒ deliverΒ theΒ product.Β RevenueΒ generatedΒ fromΒ thisΒ licensingΒ agreementΒ isΒ thereforeΒ 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.

FluorocaptureΒ representsΒ anotherΒ exampleΒ ofΒ howΒ theΒ CompanyΒ isΒ seekingΒ toΒ efficientlyΒ leverageΒ itsΒ existingΒ products to generate additional, low resource revenueΒ opportunities.

Β 

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 tookΒ pre-emptiveΒ actionΒ earlierΒ inΒ theΒ yearΒ toΒ driveΒ downΒ theΒ internalΒ costΒ ofΒ salesΒ whilstΒ continuingΒ toΒ driveΒ revenue through third partyΒ 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 changesΒ accordingΒ toΒ theΒ compositionΒ ofΒ theΒ areaΒ ofΒ theΒ scanΒ thatΒ hasΒ beenΒ analysed.Β TheΒ aimΒ ofΒ TexRADΒ hasΒ been toΒ proveΒ aΒ linkΒ betweenΒ theΒ quantitativeΒ changesΒ seenΒ andΒ underlyingΒ pathologicalΒ changesΒ inΒ theΒ patient'sΒ 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.Β TheΒ goalΒ isΒ toΒ moveΒ TexRADΒ fromΒ anΒ academicΒ researchΒ toolΒ intoΒ aΒ clinicalΒ toolΒ thatΒ canΒ informΒ treatment, however this requires a suitable body ofΒ evidence.

To date TexRAD has been deployed in more than 60 research centres around the world, each one looking to find aΒ linkΒ betweenΒ textureΒ changesΒ andΒ disease.Β WithoutΒ payingΒ forΒ theseΒ studiesΒ theΒ CompanyΒ isΒ unableΒ toΒ 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 centresΒ toΒ tryΒ toΒ growΒ theΒ evidenceΒ baseΒ organicallyΒ untilΒ aΒ textureΒ featureΒ isΒ consistentlyΒ demonstratedΒ toΒ beΒ 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, howeverΒ thisΒ directΒ salesΒ approachΒ wasΒ notΒ costΒ effective.Β InΒ MayΒ 2019,Β managementΒ reviewedΒ theΒ TexRADΒ 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 feedbackΒ the boardΒ madeΒ aΒ smallΒ investmentΒ toΒ upgradeΒ theΒ TexRADΒ softwareΒ andΒ deliveredΒ theΒ GreyΒ LevelΒ Co-occurrenceΒ Matrix (GLCM) product feature in July 2019 with a view to re-energising the TexRAD sales pipeline. This upgrade had aΒ moderate, but short term, impact on sales leading to a 14% increase in revenue as reported in the Company's interimΒ resultsΒ onΒ 18Β FebruaryΒ 2020.Β DespiteΒ thisΒ momentaryΒ boost,Β salesΒ ofΒ TexRADΒ continuedΒ toΒ declineΒ whilstΒ at theΒ sameΒ timeΒ theΒ costΒ ofΒ salesΒ wereΒ increasing,Β owingΒ inΒ partΒ toΒ theΒ associatedΒ developmentΒ costs.Β InΒ lightΒ ofΒ this, management took the decision to reduce the cost base associated with research sales by removing our direct toΒ marketΒ salesΒ function,Β insteadΒ focusingΒ onΒ indirectΒ salesΒ throughΒ thirdΒ partyΒ distributorsΒ onΒ aΒ commissionΒ onlyΒ 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 productΒ toΒ grow.Β TheΒ opportunityΒ forΒ TexRADΒ stillΒ liesΒ inΒ theΒ transitionΒ toΒ theΒ clinicalΒ settingΒ onceΒ aΒ sufficientΒ 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 acquisitionalΒ cost.

Β 

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 isΒ 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 theΒ potential of Bleepa in non-medical markets and overseas requirements.

Β 

Current trading and future developments

TheΒ GroupΒ continuesΒ toΒ focusΒ onΒ growingΒ theΒ opportunityΒ ofΒ itsΒ flagshipΒ productΒ Bleepa.Β BleepaΒ isΒ currentlyΒ installed inΒ twoΒ NHSΒ TrustsΒ andΒ theΒ CompanyΒ isΒ seekingΒ toΒ growΒ theΒ product'sΒ UKΒ footprintΒ throughΒ itsΒ recentΒ appointment toΒ theΒ NHSxΒ CommunicationΒ ToolΒ framework.Β ThisΒ frameworkΒ representsΒ aΒ keyΒ opportunityΒ forΒ theΒ Company,Β itΒ both validatesΒ BleepaΒ asΒ aΒ product,Β givingΒ itΒ NHSΒ endorsement,Β butΒ itΒ additionallyΒ providesΒ aΒ routeΒ toΒ revenue,Β allowing NHS Trusts to procure Bleepa for up to two years whilst NHSx pays for it on theirΒ behalf.

Beyond the NHS market the Company is pursuing opportunities for the CE marked version of Bleepa in adjacent marketΒ segments,Β suchΒ asΒ theΒ UKΒ privateΒ healthcareΒ sector,Β veterinaryΒ servicesΒ andΒ internationalΒ healthcareΒ setting. TheΒ CompanyΒ isΒ currentlyΒ evaluatingΒ theΒ relevantΒ regulatoryΒ aspectsΒ ofΒ internationalΒ expansionΒ andΒ areΒ considering partnership opportunities to help scale the product more cost effectively to a wider marketΒ audience.

We have a big vision for Bleepa. Bleepa is about more than just bringing frontline clinicians together digitally and givingΒ themΒ accessΒ toΒ imaging.Β InΒ ourΒ advertisingΒ materialsΒ weΒ coinedΒ theΒ phraseΒ 'Bleep-ShareΒ theΒ wholeΒ picture'. AlthoughΒ thisΒ neatlyΒ coversΒ imaging,Β itΒ alsoΒ encompassesΒ ourΒ muchΒ largerΒ visionΒ toΒ bringΒ togetherΒ allΒ theΒ information that clinicians need when making decisions about patients.

OurΒ visionΒ isΒ thatΒ BleepaΒ willΒ becomeΒ theΒ platformΒ 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.

InherentΒ toΒ theΒ valueΒ propositionΒ ofΒ BleepaΒ isΒ theΒ requirementΒ forΒ BleepaΒ toΒ beΒ integratedΒ intoΒ hospitalΒ systemsΒ and to be able to present patient data securely to clinical users. This requirement for integration means that market growthΒ mustΒ beΒ achievedΒ onΒ anΒ institutionalΒ basisΒ ratherΒ thanΒ directlyΒ toΒ users;Β aΒ freemiumΒ model,Β directlyΒ toΒ clinical users, will therefore not work in this market. Selling to institutions requires multi-stakeholder engagement and is bothΒ timeΒ andΒ resourceΒ intensive.Β TheΒ requirementΒ toΒ deployΒ onΒ anΒ institutionalΒ basisΒ standsΒ toΒ slowΒ downΒ theΒ 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 customerΒ 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 othersΒ growΒ theΒ valueΒ propositionΒ andΒ scaleΒ theΒ product,Β whereverΒ possibleΒ leveragingΒ itsΒ networkΒ ofΒ thirdΒ parties toΒ distributeΒ theΒ productΒ costΒ effectively.Β However,Β firstlyΒ weΒ haveΒ toΒ initiateΒ theΒ marketΒ traction,Β growΒ theΒ product footprintΒ andΒ getΒ asΒ manyΒ cliniciansΒ asΒ possibleΒ usingΒ theΒ platform.Β OurΒ recentΒ fundingΒ positionsΒ usΒ wellΒ toΒ deliver on this potential.

Β 

Β 

Financial summary

Β 

2020

Β£'000

2019

Β£'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

Β 

InΒ theΒ yearΒ toΒ 31Β MayΒ 2020,Β theΒ recognisedΒ turnoverΒ ofΒ Β£449,983Β decreasedΒ byΒ 20%Β comparedΒ withΒ theΒ previous financialΒ year.Β 35%Β ofΒ theΒ turnoverΒ isΒ attributableΒ toΒ oneΒ customerΒ (comparedΒ withΒ 40%Β inΒ theΒ previousΒ financial year). Overheads, especially employment costs, have increased in the year to 31 May 2020, due to gearing up to deliverΒ theΒ newΒ strategicΒ directionΒ asΒ outlinedΒ above.Β TheΒ operatingΒ cashΒ useageΒ reducedΒ mainlyΒ dueΒ toΒ theΒ research and development tax credit. The Company continued to invest shareholder funds in Bleepa development whichΒ resulted in a large increase in intangible assets. The net assets reflected the fund raise of Β£2m. The loss per share has decreased from 29p to 22p per share primarily due to increase in number of issuedΒ shares.

InΒ lineΒ withΒ InternationalΒ FinancialΒ ReportingΒ Standards,Β Feedback'sΒ accountingΒ policyΒ isΒ toΒ spreadΒ theΒ incomeΒ 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 fullyΒ impaired.

In August 2019, the Company raised Β£2 million, before expenses, by way of a placing and subscription ofΒ 166,666,667Β newΒ OrdinaryΒ SharesΒ atΒ aΒ priceΒ ofΒ 1.2Β penceΒ perΒ shareΒ withΒ newΒ andΒ existingΒ investors.Β TheΒ proceeds from this fundraise were deployed to develop the innovative Bleepa product for UK and WorldwideΒ usage.

Operational cash flows have been satisfactory and reflect customer payments for new purchases and contracts beforeΒ theΒ periodsΒ inΒ whichΒ theΒ revenueΒ isΒ recognised.Β TheΒ AugustΒ 2019Β equityΒ fundraiseΒ supportedΒ aΒ healthyΒ cash balanceΒ atΒ theΒ financialΒ yearΒ endΒ andΒ hasΒ financedΒ anΒ accelerationΒ inΒ productΒ developmentΒ expenditureΒ leadingΒ to increased intangibleΒ assets.

Β 

Principal risks and uncertainties

Economic and market risks

FeedbackΒ MedicalΒ isΒ inΒ theΒ medicalΒ imagingΒ market.Β TheΒ marketΒ isΒ fragmentedΒ andΒ theΒ futureΒ successΒ ofΒ theΒ business is dependent on the ability of Feedback Medical to secure new and renew current contracts. These contracts are oftenΒ withΒ GovernmentΒ supportedΒ organisationsΒ andΒ theΒ timingΒ ofΒ theseΒ canΒ beΒ dependentΒ onΒ marketΒ conditions. The Group's dependence on the award or renewal of contracts means that its revenue stream is not constantΒ and hasΒ theΒ potentialΒ toΒ beΒ particularlyΒ irregular.Β TheΒ outcomeΒ ofΒ BrexitΒ isΒ unlikelyΒ toΒ affectΒ existingΒ tradingΒ arrangements so is anticipated to have little impact on the Group. The impact of Covid-19 has been both positive and negative forΒ theΒ futureΒ prospectsΒ ofΒ the Company. AΒ numberΒ ofΒ potentialΒ customersΒ delayedΒ anyΒ furtherΒ discussionsΒ dueΒ to their focus on COVID-19 management. However Pennine Acute Trust recognised the value of Bleepa in helpingΒ 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 forΒ reimbursement.

Β 

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 CompanyΒ intendsΒ toΒ marketΒ itsΒ productsΒ (whetherΒ itselfΒ orΒ throughΒ aΒ partner).Β ThereΒ canΒ beΒ noΒ assuranceΒ thatΒ any ofΒ theΒ Company'sΒ productsΒ willΒ successfullyΒ completeΒ theΒ trialΒ processΒ orΒ thatΒ regulatoryΒ approvalsΒ toΒ marketΒ these products will ultimately be obtained. Failure to obtain regulatory approvals for its products could threaten the Company's ability to trade in the longΒ term.

TheΒ timeΒ takenΒ toΒ obtainΒ regulatoryΒ approvalΒ variesΒ betweenΒ territoriesΒ andΒ thereΒ canΒ beΒ noΒ assuranceΒ thatΒ anyΒ of theΒ Company'sΒ productsΒ willΒ beΒ approvedΒ inΒ anyΒ territoryΒ withinΒ theΒ timescaleΒ envisagedΒ byΒ theΒ Board,Β orΒ atΒ all,Β and thisΒ mayΒ resultΒ inΒ aΒ delay,Β orΒ makeΒ impossible,Β theΒ commercialΒ exploitationΒ ofΒ theΒ Company'sΒ products.Β 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 anotherΒ country'sΒ authority.

IfΒ regulatoryΒ approvalΒ isΒ obtained,Β productsΒ willΒ beΒ subjectΒ toΒ continualΒ reviewΒ andΒ thereΒ canΒ beΒ noΒ assuranceΒ that such approvals will not be withdrawn or restricted. Changes in applicable legislation or regulatory policies, orΒ discoveryΒ ofΒ problemsΒ withΒ productsΒ mayΒ resultΒ inΒ theΒ impositionΒ ofΒ restrictionsΒ onΒ sale,Β includingΒ withdrawalΒ ofΒ the product from the market, or may otherwise have an adverse effect on the Company's business and/or revenue streams.Β FMΒ LtdΒ firstΒ obtainedΒ certificationΒ toΒ ISOΒ 13485Β inΒ 2014Β andΒ continuesΒ toΒ maintainΒ complianceΒ withΒ the current version of this Medical Device manufacturingΒ standard.

Β 

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.Β ItΒ isΒ possibleΒ thatΒ commerciallyΒ successfulΒ productsΒ mayΒ notΒ beΒ developed.Β TheΒ BoardΒ monitorsΒ progress on product development on a regular basis and discusses with potential customers their requirements toΒ mitigate thisΒ risk.Β TheΒ newΒ BleepaΒ isΒ bothΒ innovativeΒ andΒ uniqueΒ butΒ furtherΒ iterationsΒ willΒ beΒ requiredΒ toΒ beΒ producedΒ quickly to ensure that Bleepa retains thisΒ position.

Β 

Liquidity

ManagementΒ ofΒ liquidityΒ riskΒ hasΒ concentratedΒ onΒ theΒ maintenanceΒ ofΒ appropriateΒ creditΒ linesΒ andΒ fundingΒ 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 monitorsΒ theΒ cashΒ positionΒ ofΒ theΒ GroupΒ andΒ ongoingΒ cashΒ requirements.Β TheΒ BoardΒ believesΒ theΒ GroupΒ isΒ likelyΒ 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 itsΒ strategy.

Β 

Credit Risk

TheΒ Group'sΒ creditΒ riskΒ isΒ primarilyΒ attributableΒ toΒ itsΒ cashΒ andΒ cashΒ equivalentsΒ andΒ tradeΒ receivables.Β TheΒ creditΒ 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 creditΒ history.

Β 

Other Risks

ThereΒ isΒ aΒ riskΒ thatΒ existingΒ andΒ newΒ customerΒ relationshipsΒ willΒ notΒ leadΒ toΒ theΒ incomeΒ currentlyΒ forecastΒ (especially, as noted above, from new products currently in development). As with other technology businesses, the GroupΒ is reliant on a small number of highly skilledΒ staff.

Β 

Post Balance Sheet Events

In July 2020, the Company raised Β£5.27 million, before expenses, by way of a placing and subscription ofΒ 505,000,000Β newΒ OrdinaryΒ SharesΒ atΒ aΒ priceΒ ofΒ 1Β penceΒ perΒ shareΒ withΒ newΒ andΒ existingΒ investorsΒ andΒ 21,981,769 new Ordinary Shares at a price of 1 pence per share via an Open Offer to existing shareholders. The proceedsΒ will be invested in developing the BleepaΒ product.

Β 

Key Performance Indicators

TheΒ CompanyΒ monitorsΒ theΒ following:Β itsΒ cashΒ position,Β itsΒ investmentΒ inΒ BleepaΒ development,Β BleepaΒ enquiriesΒ 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 willΒ be deployed across industry segments and by country.

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

Β 

Prof R Shaw

Β 

Β 

Β 

Statement of Comprehensive Income

FOR THE YEAR ENDED 31 MAY 2020

Β 

Β 

Β 

Β 

Note

Β 

2020

Β£

Β 

2019

Β£

Revenue

4

449,983

563,092

Cost of sales

Β 

(1,866)

(4,896)

Gross profit

Β 

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

Β 

(1,414,457)

(1,130,573)

Tax credit

9

327,000

157,464

Loss on ordinary activities after tax attributable to the

Β 

Β 

Β 

equity shareholders of the Company

Β 

(1,087,457)

(973,109)

Total comprehensive expense for the year

Β 

(1,087,457)

(973,109)

Loss per share (pence)

Β 

Β 

Β 

Basic and diluted

11

(0.22)

(0.29)

Β 

Β 

Consolidated Statement of Changes in Equity

FOR THE YEAR ENDED 31 MAY 2020

Β 

Β 

Group

Β 

Β 

Β 

Share

Β 

Share

Β 

Capital

Β 

Retained

Β 

Translation

Share option

Β 

Β 

Capital

Premium

Reserve

Earnings

Reserve

Reserve

Total

Β 

Β£

Β£

Β£

Β£

Β£

Β£

Β£

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

Β 

Β 

Β 

Β 

Β 

Β 

Β 

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

Β 

Β 

Β 

Β 

Β 

Β 

Β 

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

Β 

Β 

Β 

Β 

Β 

Β 

Β 

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

Β 

Company

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Share

Β 

Share

Β 

Retained

Share option

Β 

Β 

Β 

Β 

Capital

Β£

Premium

Β£

Earnings

Β£

Reserve

Β£

Total

Β£

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

Β 

Β 

Β 

Consolidated Balance Sheet

AT 31 MAY 2020

Β 

Β 

Β 

Β 

Notes

Β 

2020

Β£

Β 

2019

Β£

Assets

Β 

Β 

Β 

Non-current assets

Β 

Β 

Β 

Property, plant and equipment

13

11,830

6,428

Intangible assets

14

1,296,784

449,497

Β 

Β 

1,308,614

455,925

Current assets

Β 

Β 

Β 

Trade and other receivables

15

456,664

493,446

Cash and cash equivalents

Β 

732,650

540,735

Β 

Β 

1,189,314

1,034,181

Total assets

Β 

2,497,928

1,490,106

Equity

Β 

Β 

Β 

Capital and reserves attributable to the

Β 

Β 

Β 

Company's equity shareholders

Β 

Β 

Β 

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

Β 

1,769,256

945,618

Liabilities

Β 

Β 

Β 

Current liabilities

Β 

Β 

Β 

Trade and other payables

16

718,788

498,342

Β 

Β 

718,788

498,342

Non-current liabilities

Β 

Β 

Β 

Other payables

16

9,884

46,146

Total liabilities

Β 

728,672

544,488

Total equity and liabilities

Β 

2,497,928

1,490,106

Β 

Β 

Β 

Company Balance Sheet

AT 31 MAY 2020

Β 

Β 

Β 

Β 

Notes

Β 

2020

Β£

Β 

2019

Β£

Assets

Β 

Β 

Β 

Non-current assets

Β 

Β 

Β 

Investments

12

-

-

Current assets

Β 

Β 

Β 

Other receivables

15

27,538

29,131

Cash and cash equivalents

Β 

473,809

452,697

Β 

Β 

-

481,828

Total assets

Β 

501,347

481,828

EQUITY

Β 

Β 

Β 

Capital and reserves attributable to the

Β 

Β 

Β 

Company's equity shareholders

Β 

Β 

Β 

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)

Β 

Β 

371,832

417,408

TOTAL EQUITY

Β 

371,832

417,408

Current liabilities

Β 

Β 

Β 

Trade and other payables

16

129,515

64,420

Total current liabilities

Β 

129,515

64,420

Total Equity and Liabilities

Β 

501,347

481,828

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

Β 

Β 

Β 

Β 

Β 

Consolidated Cash Flow Statement

FOR THE YEAR ENDED 31 MAY 2020

Β 

Β 

Β 

2020

Β£

Β 

2019

Β£

Cash flows from operating activities

Β 

Β 

Loss before tax

(1,414,457)

(1,130,573)

Adjustments for:

Β 

Β 

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

Β 

Β 

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

Β 

Β 

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

Β 

Β 

Company Cash Flow Statement

FOR THE YEAR ENDED 31 MAY 2020

Β 

Β 

Β 

Β 

2020

Β£

Β 

2019

Β£

Cash flows from operating activities

Β 

Β 

Loss before tax

(1,906,671)

(1,203,651)

Adjustments for:

Β 

Β 

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)

Β 

66,082

219,153

Net cash used in operating activities

(1,840,589)

(1,022,639)

Cash flows from investing activities

Β 

Β 

Net finance income

606

1,364

Net cash generated from investing activities

606

1,364

Cash flows from financing activities

Β 

Β 

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

Β 

Β 

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 StatementsΒ were authorised for issue by the Board of Directors on the 12 October 2020.

Β 

2. Adoption of the new and revised International Financial ReportingΒ 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:

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

TheΒ followingΒ newΒ andΒ revisedΒ StandardsΒ andΒ InterpretationsΒ areΒ relevantΒ toΒ theΒ CompanyΒ butΒ notΒ yetΒ effectiveΒ for the year commencing 1 April 2019 and have not been applied in preparing the financialΒ statements:

β€’ IAS 1 Presentation of Financial Statements - classification of liabilities as current andΒ non-current

β€’ IAS8 1 and IAS 8 Accounting Policies-definition ofΒ materiality

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

Β 

IFRS16 - Leases

TheΒ CompanyΒ transitionedΒ toΒ IFRSΒ 16Β inΒ accordanceΒ withΒ theΒ modifiedΒ retrospectiveΒ approach.Β TheΒ priorΒ yearΒ figures wereΒ notΒ adjusted.Β TheΒ CompanyΒ hasΒ decidedΒ notΒ toΒ applyΒ theΒ newΒ guidanceΒ toΒ leasesΒ whoseΒ termΒ willΒ endΒ within twelveΒ monthsΒ ofΒ theΒ dateΒ ofΒ initialΒ application.Β InΒ suchΒ cases,Β theΒ leasesΒ areΒ accountedΒ forΒ asΒ shortΒ termΒ leasesΒ and the lease payments associated with them are recognised as an expense from short-term leases through the statement of comprehensiveΒ income.

Β 

3. Significant accountingΒ policies

(a) Basis of preparation

TheseΒ financialΒ statementsΒ haveΒ beenΒ preparedΒ inΒ accordanceΒ withΒ thoseΒ IFRSΒ standardsΒ andΒ IFRICΒ interpretations issuedΒ andΒ effectiveΒ orΒ issuedΒ andΒ earlyΒ adoptedΒ asΒ atΒ theΒ timeΒ ofΒ preparingΒ theseΒ statements.Β TheΒ policiesΒ setΒ out below have been consistently applied to all the yearsΒ 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 (theΒ "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, usingΒ consistent accounting policies. All inter-company balances and transactions, including unrealised profits arising fromΒ them,Β areΒ eliminated.Β SubsidiariesΒ areΒ fullyΒ consolidatedΒ fromΒ theΒ dateΒ onΒ whichΒ controlΒ isΒ transferredΒ toΒ the Group and cease to be consolidated from the date on which control is transferred out of theΒ Group.

(c) Going Concern

TheΒ GroupΒ incurredΒ aΒ netΒ lossΒ ofΒ Β£1,087,457Β andΒ hadΒ aΒ netΒ cashΒ outflowΒ ofΒ Β£786,647Β fromΒ operatingΒ activitiesΒ for the year which are matters which may indicate a material uncertainty about the Group's ability to continue as aΒ goingΒ concern.Β However,Β onΒ 1Β JulyΒ 2020,Β theΒ CompanyΒ raisedΒ Β£5.27mΒ beforeΒ expensesΒ byΒ theΒ issueΒ ofΒ 505,000,000 newΒ ordinaryΒ sharesΒ atΒ aΒ priceΒ ofΒ 1Β penceΒ perΒ shareΒ toΒ newΒ andΒ existingΒ shareholdersΒ andΒ 21,981,769Β newΒ ordinary sharesΒ atΒ aΒ priceΒ ofΒ 1Β penceΒ perΒ shareΒ viaΒ anΒ OpenΒ OfferΒ toΒ existingΒ shareholders.Β FollowingΒ thisΒ fundraiseΒ theΒ 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 existingΒ cashΒ balances.Β TheseΒ cashΒ balancesΒ willΒ beΒ usedΒ toΒ provideΒ workingΒ capital,Β enableΒ continuedΒ productΒ development and international expansion. If further resources are required, the directors consider, that although future equity fundraisingΒ canΒ neverΒ beΒ guaranteed,Β theΒ group'sΒ recentΒ historyΒ ofΒ successfulΒ fundraisingΒ meansΒ itΒ likelyΒ thatΒ theΒ group willΒ beΒ ableΒ toΒ raiseΒ furtherΒ financeΒ throughΒ futureΒ equityΒ issues. Accordingly,Β theΒ DirectorsΒ believeΒ thatΒ theΒ Group andΒ CompanyΒ areΒ aΒ goingΒ concernΒ andΒ haveΒ thereforeΒ preparedΒ theΒ financialΒ statementsΒ onΒ aΒ goingΒ concernΒ basis.

(d) Intangible assets

IntangibleΒ assetsΒ areΒ carriedΒ atΒ costΒ lessΒ accumulatedΒ amortisationΒ andΒ accumulatedΒ impairmentΒ losses.Β AnΒ 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 reliablyΒ measured.

TheΒ significantΒ intangibleΒ assetΒ costΒ relatedΒ toΒ externalΒ softwareΒ developmentΒ ofΒ productsΒ whichΒ areΒ integralΒ toΒ 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 isΒ 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.

ResearchΒ expenditureΒ isΒ recognisedΒ asΒ anΒ expenseΒ asΒ incurred.Β CostsΒ incurredΒ onΒ developmentΒ projectsΒ (relatingΒ 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 yearΒ 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 asΒ 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

SoftwareΒ developmentΒ costsΒ capitalisedΒ inΒ theΒ yearΒ relateΒ toΒ productsΒ andΒ productΒ improvementsΒ whichΒ areΒ yetΒ to be ready for use. They are not yetΒ amortised.

(e) Valuation ofΒ 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 investmentsΒ withΒ originalΒ maturitiesΒ ofΒ threeΒ monthsΒ orΒ less,Β andΒ bankΒ overdrafts.Β WhenΒ used,Β bankΒ overdraftsΒ are shown within borrowings in current liabilities on the balanceΒ sheet.

(g) Goodwill

BusinessΒ combinationsΒ onΒ orΒ afterΒ 1Β AprilΒ 2006Β areΒ accountedΒ forΒ underΒ IFRSΒ 3Β usingΒ theΒ acquisitionΒ method.Β Any excessΒ ofΒ theΒ costΒ ofΒ businessΒ combinationsΒ overΒ theΒ Group'sΒ interestΒ inΒ theΒ netΒ fairΒ valueΒ ofΒ theΒ identifiableΒ assets, liabilities and contingent liabilities is recognised in the balance sheet as goodwill and is notΒ amortised.

AfterΒ initialΒ recognition,Β goodwillΒ isΒ notΒ amortisedΒ butΒ isΒ statedΒ atΒ costΒ lessΒ accumulatedΒ impairmentΒ loss,Β withΒ the carrying value being reviewed for impairment, at least annually and whenever events or changes in circumstance indicate that the carrying value may beΒ impaired.

For the purposes of impairment testing, goodwill is allocated to the related cash generating units monitored by management.Β WhereΒ theΒ recoverableΒ amountΒ ofΒ theΒ cashΒ generatingΒ unitΒ isΒ lessΒ thanΒ itsΒ carryingΒ amount,Β including goodwill, an impairment loss is recognised in the statement of comprehensiveΒ income.

(h) Property, plant andΒ 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

SalesΒ transactionsΒ includeΒ softwareΒ installation,Β softwareΒ licenses,Β scientificΒ andΒ softwareΒ supportΒ andΒ consultancy. RevenueΒ isΒ measuredΒ atΒ theΒ fairΒ valueΒ ofΒ theΒ contractuallyΒ agreedΒ considerationΒ receivedΒ orΒ receivableΒ andΒ represents amountsΒ receivableΒ forΒ servicesΒ providedΒ inΒ theΒ normalΒ courseΒ ofΒ business,Β netΒ ofΒ VAT.Β TheΒ GroupΒ recognisesΒ revenue whenΒ theΒ amountΒ ofΒ revenueΒ canΒ beΒ reliablyΒ measured;Β whenΒ itΒ isΒ probableΒ thatΒ futureΒ economicΒ benefitsΒ willΒ flow toΒ theΒ entity;Β andΒ whenΒ specificΒ criteriaΒ haveΒ beenΒ metΒ forΒ eachΒ ofΒ theΒ company'sΒ activities,Β asΒ describedΒ below.Β The salesΒ invoiceΒ isΒ raisedΒ whenΒ theΒ customer'sΒ purchaseΒ orderΒ isΒ receivedΒ andΒ theΒ debtΒ isΒ payableΒ withinΒ 60Β daysΒ ofΒ the invoiceΒ date.Β InΒ practiceΒ theΒ debtΒ isΒ paidΒ whenΒ theΒ softwareΒ installationΒ hasΒ beenΒ completed.Β ThereΒ areΒ noΒ obligations for returns, refunds orΒ warranties.

Revenue relating to software consultancy and similar services is recognised as the services are performed andΒ 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.

TheΒ taxΒ currentlyΒ payableΒ isΒ basedΒ onΒ taxableΒ profitΒ forΒ theΒ period.Β TaxableΒ profitΒ differsΒ fromΒ netΒ profitΒ asΒ reported inΒ theΒ incomeΒ statementΒ becauseΒ itΒ excludesΒ itemsΒ ofΒ incomeΒ orΒ expenseΒ thatΒ areΒ taxableΒ orΒ deductibleΒ inΒ otherΒ years and it further excludes items that are never taxable or deductible. The Group's liability for current tax isΒ calculated by using tax rates that have been enacted or substantively enacted by the balance sheet date.

DeferredΒ taxΒ isΒ theΒ taxΒ expectedΒ toΒ beΒ payableΒ orΒ recoverableΒ onΒ differencesΒ betweenΒ theΒ carryingΒ amountΒ ofΒ assets andΒ liabilitiesΒ inΒ theΒ financialΒ statementsΒ andΒ theΒ correspondingΒ taxΒ basesΒ usedΒ inΒ theΒ computationΒ ofΒ taxableΒ 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 recognisedΒ ifΒ theΒ temporaryΒ differenceΒ arisesΒ fromΒ theΒ initialΒ recognitionΒ ofΒ goodwillΒ orΒ fromΒ theΒ initialΒ recognition (other than in a business combination) of other assets and liabilities in a transaction which affects neither the tax profit nor the accountingΒ profit.

DeferredΒ taxΒ liabilitiesΒ areΒ recognisedΒ forΒ taxableΒ temporaryΒ differencesΒ arisingΒ onΒ investmentsΒ inΒ subsidiaries,Β except where the Group is able to control the reversal of the temporary difference and it is probable that the temporary differenceΒ willΒ notΒ reverseΒ inΒ theΒ foreseeableΒ future.Β DeferredΒ taxΒ isΒ calculatedΒ atΒ theΒ taxΒ ratesΒ thatΒ areΒ expectedΒ to applyΒ toΒ theΒ periodΒ whenΒ theΒ assetΒ isΒ realisedΒ orΒ theΒ liabilityΒ isΒ settledΒ basedΒ uponΒ taxΒ ratesΒ thatΒ haveΒ beenΒ 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 dealtΒ with in equity.

(n) Financial instruments

In relation to the disclosures made in note 17:

β€’ the Group does not hold or issue derivative financial instruments for tradingΒ purposes.

(o) Employee share options and warrants

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

TheΒ GroupΒ hasΒ issuedΒ equity-settledΒ share-basedΒ paymentΒ transactionsΒ toΒ certainΒ employeesΒ andΒ previouslyΒ issued warrantsΒ toΒ theΒ vendorsΒ ofΒ theΒ acquiredΒ subsidiary,Β TexRADΒ Limited.Β Equity-settledΒ share-basedΒ paymentΒ transactions areΒ measuredΒ atΒ fairΒ valueΒ atΒ theΒ dateΒ ofΒ grant.Β TheΒ fairΒ valueΒ determinedΒ atΒ theΒ grantΒ dateΒ ofΒ equity-settledΒ share- based payments is expensed on a straight-line basis over the vesting period, based on the Group's estimate of sharesΒ thatΒ willΒ eventuallyΒ vest.Β FairΒ valueΒ isΒ measuredΒ byΒ useΒ ofΒ theΒ BlackΒ ScholesΒ optionΒ pricingΒ model.Β TheΒ expected lifeΒ usedΒ inΒ theΒ modelΒ hasΒ beenΒ adjusted,Β basedΒ onΒ management'sΒ bestΒ estimate,Β forΒ theΒ effectΒ ofΒ non-transferability, exercise restrictions, and behaviouralΒ 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 uncertaintyΒ are:

Β· Intangible assets - Patents are included at cost less amortisation and impairment. Other intangible assetsΒ 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 ofΒ commercialΒ orΒ technologicalΒ feasibility.Β WhereΒ thereΒ isΒ noΒ probableΒ incomeΒ toΒ beΒ generatedΒ fromΒ theseΒ assets an estimation of the carrying value and the impairment of the intangible assets and development costs, including goodwill, has been made.

Β· FairΒ valueΒ measurementΒ -Β shareΒ optionsΒ andΒ warrantsΒ issuedΒ includedΒ inΒ theΒ Group'sΒ andΒ Company'sΒ financial statementsΒ requireΒ measurementΒ atΒ fairΒ value.Β TheΒ calculationΒ ofΒ fairΒ valuesΒ requiresΒ theΒ useΒ ofΒ estimatesΒ and judgements.

Β· RevenueΒ recognition-revenueΒ onΒ theΒ saleΒ ofΒ TexRADΒ softwareΒ andΒ provisionΒ ofΒ relatedΒ scientificΒ supportΒ services isΒ recognisedΒ overΒ theΒ expectedΒ durationΒ ofΒ theΒ group'sΒ involvementΒ inΒ customer'sΒ projectsΒ asΒ theΒ group'sΒ staff contribute significant support, analysis and input to those customers using TexRAD software for research purposes.Β JudgementΒ basedΒ onΒ pastΒ experienceΒ isΒ usedΒ toΒ determineΒ theΒ expectedΒ durationΒ ofΒ involvementΒ over which income should be deferred and recognised however the duration of the group's involvement may vary fromΒ expectations.

Β 

4. SegmentalΒ reporting

TheΒ DirectorsΒ haveΒ determinedΒ thatΒ theΒ operatingΒ segmentsΒ basedΒ onΒ theΒ managementΒ reportsΒ whichΒ areΒ usedΒ 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, FeedbackΒ PLC.

Β 

Year ended 31 May 2020

Β 

Β 

Medical Imaging

Head Office

Β 

Total

Β 

Β£

Β£

Β£

Revenue

Β 

Β 

Β 

External

449,983

-

449,983

Expenditure

Β 

Β 

Β 

External

(1,233,767)

(630,673)

(1,864,440)

Loss before tax

(783,784)

(630,673)

(1,414,457)

Balance sheet

Β 

Β 

Β 

External Assets

1,996,581

501,347

2,497,928

External Liabilities

(599,157)

(129,515)

(728,672)

Β 

1,397,424

371,832

1,769,256

Capital expenditure (all located in the UK)

883,139

-

883,139

Β 

Year ended 31 May 2019

Β 

Β 

Β 

Β 

Medical Imaging

Head Office

Β 

Total

Β 

Β£

Β£

Β£

Revenue

Β 

Β 

Β 

External

563,092

-

563,092

Expenditure

Β 

Β 

Β 

External

(1,014,683)

(678,982)

(1,693,665)

Loss before tax

(451,591)

(678,982)

(1,130,573)

Balance sheet

Β 

Β 

Β 

External Assets

1,008,278

481,828

1,490,106

External Liabilities

(480,068)

(64,420)

(544,488)

Β 

528,210

417,408

945,618

Capital expenditure (all located in the UK)

401,724

-

401,724

Β 

Β 

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

Β 

External revenue by location of customer

Total assets by location of assets

Capital expenditure by location of assets

Β 

2020

2019

2020

2019

Β 

2020

2019

Β 

Β£

Β£

Β£

Β£

Β 

Β£

Β£

United Kingdom

229,073

282,118

2,497,928

1,490,106

Β 

728,672

544,488

Europe

57,073

85,868

-

-

Β 

-

-

Rest of the world

163,837

195,106

-

-

Β 

-

-

Total

449,983

563,092

2,497,928

1,490,106

Β 

728,672

544,488

Β 

Major customers

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

Β 

5. Other operating expenses

Β 

Β 

2020

Β£

2019

Β£

Administrative costs:

Β 

Β 

Employment and other costs

1,832,987

1,583,271

Amortisation and depreciation costs

30,193

106,781

Β 

1,863,180

1,690,052

Β 

Β 

6. Operating loss

Β 

Β 

Β 

2020

Β£

2019

Β£

This is stated after charging

Β 

Β 

Depreciation and amortisation

Β 

Β 

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

Β 

Β 

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

Β 

Β 

Land and buildings (see note 19)

-

12,179

Research and development costs expensed

-

38,408

Β 

Β 

7. Net Finance income

Β 

Β 

2020

Β£

2019

Β£

Interest received

606

1,283

Β 

606

1,283

Β 

Β 

8. Directors and employees

Β 

Β 

Β 

2020

Average

2019

Average

Number of employees

Β 

Β 

Selling and distribution

2

2

Administration

4

4

Research and development

6

3

Β 

12

9

Β 

Β 

2020

Β£

Β 

2019

Β£

Staff costs

Β 

Β 

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

Β 

1,108,781

1,058,185

Β 

Β 

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

Β 

Β 

Salary

Β£

Fees

Β£

Pension

Β£

Benefits in kind

Β£

Total

Β£

Year ended 31 May 2020

Β 

Β 

Β 

Β 

Β 

Executive Directors

Β 

Β 

Β 

Β 

Β 

T Oakley (including Β£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

Β 

Β 

Β 

Β 

Β 

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)

Β 

8,333

-

-

8,333

Total

259,240

52,001

6,671

711

318,623

Β 

Β 

Salary

Β 

Fees

Β 

Pension

Benefits in kind

Β 

Total

Β 

Β£

Β£

Β£

Β£

Β£

Year ended 31 May 2019

Β 

Β 

Β 

Β 

Β 

Executive Directors

Β 

Β 

Β 

Β 

Β 

A Riddell

41,591

-

-

-

41,591

L Melvin

72,107

-

10,861

626

83,594

T Oakley (appointed 9 April 2019)

18,712

-

Β 

-

18,712

D Crabb*** (to 6 July 2018)

30,178

-

2,708

28

32,914

Non-executive Directors

Β 

Β 

Β 

Β 

Β 

T Irish**

-

25,000

-

-

25,000

S Sturge

-

-

-

-

-

A Riddell*

-

2,667

-

-

2,667

Total

162,588

27,667

13,569

654

204,478

Β 

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 & AssociatesΒ limited.

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

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

Β 

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.

Β 

Β 

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

Β 

9. Taxation on loss

Β 

Β 

Β 

2020

Β£

2019

Β£

(a) The tax credit for the year:

Β 

Β 

UK Corporation tax

(327,000)

(157,464)

Current tax credit

(327,000)

(157,464)

Under provision in prior year

-

-

Deferred tax charge

-

-

Β 

(327,000)

(157,464)

Β 

(b) Tax reconciliation

Β 

Β 

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:

Β 

Β 

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)

Β 

(c) Factors which may affect future taxΒ charges

InΒ viewΒ ofΒ theΒ taxΒ lossesΒ carriedΒ forwardΒ thereΒ isΒ aΒ deferredΒ taxΒ amountΒ ofΒ approximatelyΒ Β£596,000Β (2019:Β Β£446,000) whichΒ hasΒ notΒ beenΒ recognisedΒ inΒ theseΒ FinancialΒ Statements.Β ThisΒ contingentΒ assetΒ willΒ beΒ realisedΒ whenΒ theΒ Group makes sufficient taxable profits in the relevantΒ company.

Β 

(d) Deferred tax - company

InΒ viewΒ ofΒ theΒ taxΒ lossesΒ carriedΒ forwardΒ thereΒ isΒ aΒ deferredΒ taxΒ amountΒ ofΒ approximatelyΒ Β£584,000Β (2019:Β Β£425,000) which has not been recognised in these Financial Statements. This contingent asset will be realised when theΒ Company makes sufficient taxableΒ profits.

Β 

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

Β£1,906,671 (2019: Β£1,203,651 loss)

Β 

11. Loss perΒ share

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

Β 

Β 

As at 31 May 2020

Β£

As at 31 May 2019

Β£

Net loss attributable to ordinary equity holders

(1,087,457)

(973,109)

Β 

Β 

As at 31 May 2020

Β£

Β 

As at 31 May 2019

Β£

Weighted average number of ordinary shares for basic earnings per share

498,854,027

333,151,019

Effect of dilution:

Β 

Β 

Share Options

-

-

Warrants

-

-

Weighted average number of ordinary shares adjusted

Β 

Β 

for the effect of dilution

498,854,027

333,151,019

Loss per share (pence)

Β 

Β 

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.

Β 

Β 

12. Investments

Β 

Β 

Share in group

undertakings

Shares in

joint venture

Β 

Β 

Total

Β 

Β£

Β£

Β£

Company

Β 

Β 

Β 

Cost

Β 

Β 

Β 

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

Β 

46,000

As at 31 May 2020

2,380,455

1,000

2,381,455

Provision for impairment

Β 

Β 

Β 

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

Β 

46,000

At 31 May 2020

2,380,455

1,000

2,381,445

Net Book Value

Β 

Β 

Β 

At 31 May 2020

-

-

-

At 31 May 2019

-

-

-

Β 

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 liabilitiesΒ shownΒ inΒ theΒ subsidiaryΒ financialΒ statements.Β TheΒ additionΒ inΒ theΒ currentΒ yearΒ relatedΒ toΒ optionsΒ inΒ FMΒ whichΒ would be satisfied with PLC shares if/when they areΒ 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 Β£1

Brickshield Limited

Dormant

England

100% Ordinary Β£1

Feedback Medical Limited

Medical Imaging

England

100% A Ordinary Β£1 100% B Ordinary 1p

TexRAD Limited

Medical Imaging

England

100% Ordinary 1p

Β 

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.

Β 

Β 

13. Property, plant and equipment

Β 

Β 

Computer

Equipment

Β 

Total

Β 

Β£

Β£

Group

Β 

Β 

Cost

Β 

Β 

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

Β 

Β 

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

Β 

Β 

At 31 May 2020

11,830

11,830

At 31 May 2019

6,428

6,428

Β 

Β 

14. Intangible assets

Β 

Software development

Β 

Customer relationships

Β 

Β 

Patents

Β 

Β 

Goodwill

Β 

Β 

Total

Β 

Β£

Β£

Β£

Β£

Β£

Group

Β 

Β 

Β 

Β 

Β 

Cost

Β 

Β 

Β 

Β 

Β 

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

Β 

Β 

Β 

Β 

Β 

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

-

-

-

-

Β 

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

Β 

Β 

Β 

Β 

Β 

At 31 May 2020

1,257,589

-

39,195

-

1,296,784

At 31 May 2019

392,554

-

56,943

-

449,497

Β 

Β 

15. Trade and other receivables

Β 

Β 

Β 

Β 

Β 

Group Company

Β 

2020

Β£

2019

Β£

Β 

2020

Β£

2019

Β£

Amounts falling due within one year

Β 

Β 

Β 

Β 

Β 

Trade receivables

99,560

202,623

Β 

-

-

Other receivables

7,648

11,843

Β 

7,648

7,783

Corporation tax recoverable

326,787

248,585

Β 

-

-

Prepayments

22,669

30,395

Β 

19,890

21,348

Β 

456,664

493,446

Β 

27,538

29,131

Β Β Β Β Β Β Β Β 

Β 

Β 

16. Trade and otherΒ payables

Β 

Group Company

Β 

Β 

2020

Β£

2019

Β£

Β 

2020

Β£

2019

Β£

Amounts falling due within one year

Β 

Β 

Β 

Β 

Β 

Trade payables

119,424

30,538

Β 

20,227

14,608

Other payables

8,490

4,081

Β 

6,672

-

Other taxes and social security

165,666

39,311

Β 

52,082

7,312

Accruals

135,101

78,691

Β 

50,534

42,500

Deferred income

290,107

345,721

Β 

-

-

Β 

718,788

498,342

Β 

129,515

64,420

Amounts falling due after one year

Β 

Β 

Β 

Β 

Β 

Deferred income

9,884

46,146

Β 

-

-

Β Β Β Β Β Β Β 

Β 

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

Β 

17. Financial instruments

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

TheΒ Group'sΒ financialΒ instrumentsΒ compriseΒ cashΒ andΒ cashΒ equivalentsΒ andΒ variousΒ itemsΒ suchΒ asΒ tradeΒ payablesΒ and receivables that arise directly from its operations. The Group is exposed through its operations to the following financialΒ risks:

β€’ CreditΒ risk

β€’ Foreign currencyΒ risk

β€’ Liquidity risk

β€’ Cash flow interest rateΒ risk

β€’ Reliance on one major customer

Β 

Fair value Hierarchy

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

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

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

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

TheΒ shareΒ optionsΒ andΒ warrantsΒ issuedΒ byΒ theΒ groupΒ duringΒ theΒ currentΒ yearΒ andΒ priorΒ yearsΒ wereΒ valuedΒ underΒ level three above as noted in note 18Β below.

InΒ commonΒ withΒ allΒ otherΒ businesses,Β theΒ GroupΒ isΒ exposedΒ toΒ risksΒ thatΒ ariseΒ fromΒ itsΒ useΒ ofΒ financialΒ 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 financialΒ statements.

ThereΒ haveΒ beenΒ noΒ substantiveΒ changesΒ inΒ theΒ Group'sΒ exposureΒ toΒ financialΒ instrumentΒ risksΒ andΒ consequentlyΒ the objectives, policies and processes are unchanged from the previousΒ 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:

Β 

Credit risk

TheΒ GroupΒ isΒ exposedΒ toΒ creditΒ riskΒ primarilyΒ onΒ itsΒ tradeΒ receivables,Β whichΒ areΒ spreadΒ overΒ aΒ rangeΒ ofΒ countries,Β 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 tradeΒ 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.

TheΒ GroupΒ holdsΒ noΒ collateral.Β ItΒ hasΒ aΒ minimalΒ riskΒ policyΒ withΒ fundsΒ heldΒ followingΒ fundΒ raisesΒ soΒ itΒ holdsΒ theΒ cash with mainstream UKΒ banks.

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

TheΒ carryingΒ amountΒ ofΒ financialΒ assetsΒ representsΒ theΒ maximumΒ creditΒ exposure.Β TheΒ maximumΒ exposureΒ toΒ credit risk at the reporting dateΒ is:

Cash, loans and receivables

Β 

2020

Β£

2019

Β£

Current Financial assets

Β 

Β 

Β 

Β 

Β 

Trade and other receivables

Β 

Β 

Β 

107,208

214,466

Cash and cash equivalents

Β 

Β 

Β 

732,650

540,735

Β 

Β 

Β 

Β 

839,858

755,201

Β 

Analysis of trade receivables

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total

Β 

Current

30 days past due

60 days past due

90 days past due

Β 

Β£

Β£

Β£

Β£

Β£

2020

99,560

4,959

-

22,513

72,088

2019

202,623

68,149

51,602

38,225

44,646

Β 

TheΒ GroupΒ appliesΒ theΒ IFRSΒ 9Β simplifiedΒ approachΒ toΒ measuringΒ expectedΒ creditΒ lossesΒ whichΒ usesΒ aΒ lifetimeΒ 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 itsΒ lifetime.

Β 

TheΒ GroupΒ policyΒ isΒ toΒ makeΒ provisionsΒ againstΒ thoseΒ debtsΒ thatΒ areΒ overdue,Β unlessΒ thereΒ areΒ groundsΒ forΒ believing thatΒ theΒ debtsΒ willΒ beΒ collected.Β DuringΒ theΒ year,Β theΒ valueΒ ofΒ provisionsΒ madeΒ inΒ respectΒ ofΒ badΒ andΒ doubtfulΒ debts wasΒ Β£18,000Β (2019:Β Β£Nil).Β EachΒ debtΒ wasΒ reviewedΒ inΒ detail,Β reviewingΒ correspondenceΒ andΒ customerΒ engagement and a view was taken on which debts should be provided for and which debts should beΒ realised.

Β 

Foreign currency risk

ForeignΒ exchangeΒ transactionΒ riskΒ arisesΒ whenΒ theΒ GroupΒ entersΒ intoΒ transactionsΒ denominatedΒ inΒ aΒ currencyΒ other thanΒ theΒ functionalΒ currency.Β ForeignΒ currencyΒ amountsΒ generatedΒ fromΒ tradingΒ areΒ convertedΒ backΒ toΒ sterlingΒ and required foreign currency amounts for suppliers will be converted from sterling and the use of forward currencyΒ 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 denominatedΒ inΒ currenciesΒ thatΒ areΒ notΒ theΒ subsidiaries'Β functionalΒ currency.Β TheΒ riskΒ arisesΒ onΒ theΒ differenceΒ inΒ the exchange rate between the time invoices were raised/received and the time invoices wereΒ settled/paid.

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

Β 

2020

Β£

2019

Β£

Trade receivables 99,560

104,904

99,560

104,904

As at 31 May 2020 Β£55,768 of Feedback Medical's trade receivables are denominated in foreign currency. A 5% increase/fallΒ inΒ exchangeΒ ratesΒ wouldΒ leadΒ toΒ aΒ profit/lossΒ ofΒ Β£2,788.Β TheΒ foreignΒ currenciesΒ areΒ USΒ dollarsΒ andΒ Euros. The Directors do not generally consider it necessary to enter into derivative financial instruments to manage the exchangeΒ riskΒ arisingΒ fromΒ itsΒ operations,Β butΒ fromΒ timeΒ toΒ timeΒ whereΒ theΒ DirectorsΒ considerΒ foreignΒ currenciesΒ are weakΒ andΒ itΒ isΒ knownΒ thatΒ thereΒ wouldΒ beΒ aΒ requirementΒ toΒ purchaseΒ thoseΒ currencies,Β forwardΒ arrangementsΒ may beΒ enteredΒ into.Β ThereΒ wereΒ noΒ outstandingΒ forwardΒ currencyΒ arrangementsΒ asΒ atΒ 31Β MayΒ 2020Β orΒ atΒ 31Β MayΒ 2019.

Β 

Liquidity risk

CashΒ flowΒ forecastingΒ isΒ performedΒ forΒ bothΒ theΒ GroupΒ andΒ inΒ theΒ operatingΒ entitiesΒ ofΒ theΒ Group.Β RollingΒ forecasts ofΒ theΒ Group's liquidityΒ requirementsΒ areΒ monitoredΒ toΒ ensureΒ itΒ hasΒ sufficientΒ cashΒ toΒ meetΒ operationalΒ needs.

Financial liabilities measured

at amortised cost

Β 

2020

Β£

2019

Β£

Current Financial liabilities

Trade and other payables

Β 

127,914

Β 

153,621

Β 

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

Β 

Β 

Carrying

amount

Contractual

Cash flow

6 months

or less

Β£

Β£

Β£

2020

Trade and other payables

Β 

127,914

Β 

127,914

Β 

127,914

2019

Trade and other payables

Β 

153,261

Β 

153,261

Β 

153,261

Β 

Cash flow interest rate risk

Β 

Β 

Β 

The Group presently has no substantial interest rate risk exposure.

Β 

Β 

Β 

Β 

Capital under management

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

The Group's objectives when managing the capital are:

Β 

β€’ To safeguard the Group's ability to remain a goingΒ concern.

Β 

β€’ ToΒ maximiseΒ returnsΒ forΒ shareholdersΒ inΒ orderΒ toΒ meetΒ capitalΒ requirementsΒ andΒ appropriatelyΒ adjustΒ theΒ capital structure,Β theΒ GroupΒ mayΒ issueΒ newΒ shares,Β disposeΒ ofΒ assetsΒ toΒ payΒ downΒ debt,Β returnΒ capitalΒ toΒ 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.

Β 

18. Share capital and reserves

Β 

Β 

2020

Β£

2019

Β£

Authorised and issued share capital

Β 

Β 

Ordinary shares of 0.25 pence each

1,349,876

933,209

Allotted, called up and fully paid share capital:

Β 

Β 

Β 

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 lapseΒ afterΒ tenΒ yearsΒ afterΒ theΒ grantΒ date.Β TheΒ GroupΒ hasΒ noΒ legalΒ orΒ constructiveΒ obligationΒ toΒ repurchaseΒ orΒ settle the options in cash.

ShareΒ optionsΒ areΒ valuedΒ usingΒ theΒ Black-ScholesΒ optionΒ pricingΒ modelΒ andΒ noΒ performanceΒ conditionsΒ areΒ included in the fair value calculations. The risk-free rate was 0.29%. The expected volatility is based on historical volatility overΒ theΒ lastΒ twoΒ yearsΒ andΒ isΒ estimatedΒ toΒ beΒ 124.32%.Β NoneΒ ofΒ theΒ shareΒ optionsΒ wereΒ exercised.Β DuringΒ theΒ year, the Company had the following share options inΒ issue:

Number of options

Β 

At 31 May

2019

Β 

Lapsed

Β 

Issued

Β 

Issued to

At 31 May

2020

Exercise price

(pence)

Β 

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

Β 

Β 

13,498,748

T Oakley

13,498,748

1.2

29/08/19 to 29/08/29

Β 

Β 

5,000,000

Prof R Shaw

5,000,000

1.2

24/04/21 to 24/04/33

Β 

Β 

1,500,000

L Melvin

1,500,000

1.2

24/04/21 to 24/04/33

Β 

Β 

8,000,000

4 senior

8,000,000

1.2

24/04/21 to 24/04/33

Β 

Β 

Β 

managers

Β 

Β 

Β 

Β 

Β 

2,000,000

2 middle

2,000,000

1.2

24/04/21 to 24/04/33

Β 

Β 

Β 

managers

Β 

Β 

Β 

Β 

Β 

2,500,000

5 support

2,500,000

1.2

24/04/21 to 24/04/33

Β 

Β 

Β 

staff

Β 

Β 

Β 

34,632,081

6,800,000

32,498,748

Β 

60,330,829

Β 

Β 

Β 

WithΒ theΒ exceptionΒ ofΒ theΒ shareΒ optionsΒ issuedΒ onΒ 24Β AprilΒ 2020,Β allΒ shareΒ optionsΒ vestedΒ oneΒ yearΒ afterΒ theΒ grant date. The 19,000,000 share options issued on 24 April 2020 will vest, subject to the grantees' continuedΒ employmentΒ withΒ theΒ Company,Β overΒ threeΒ yearsΒ asΒ toΒ one-thirdΒ onΒ theΒ firstΒ anniversaryΒ ofΒ theΒ dateΒ ofΒ grant,Β 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.

Β 

Warrants

WarrantsΒ wereΒ issuedΒ toΒ theΒ vendorsΒ ofΒ TexRADΒ LimitedΒ atΒ theΒ timeΒ ofΒ acquisition.Β TheΒ warrantsΒ areΒ exercisableΒ from the end of the vesting period and lapse ten years after the grant date. The Group has no legal or constructiveΒ obligation to repurchase or settle the warrants inΒ cash.

Β 

Number of warrants

At 31 May

2019

Β 

Granted

Β 

Exercised

At 31 May

2020

Exercise price

(pence)

Β 

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

Β 

Β 

Β 

Reserves

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

Β 

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

Β 

19. Financial commitments

AsΒ atΒ 1Β JuneΒ 2019,Β theΒ GroupΒ operatedΒ fromΒ twoΒ rentalΒ propertiesΒ inΒ Bourn,Β Cambridgeshire.Β OneΒ ofΒ theΒ leasesΒ was dueΒ toΒ endΒ 31Β OctoberΒ 2020Β butΒ wasΒ exitedΒ earlyΒ inΒ DecemberΒ 2019Β withΒ fullΒ agreementΒ ofΒ theΒ landlordΒ andΒ with no financial penalty, as the landlord had another tenant wishing to occupy the premises. The lease on the other rentalΒ propertyΒ wasΒ dueΒ toΒ endΒ onΒ 3Β JanuaryΒ 2024Β butΒ thereΒ wasΒ aΒ breakΒ clauseΒ withinΒ itΒ whichΒ enabledΒ theΒ Group toΒ exitΒ theΒ leaseΒ onΒ 3Β JanuaryΒ 2020Β withΒ noΒ financialΒ penalties.Β TheΒ DirectorsΒ thereforeΒ considerΒ thatΒ theseΒ areΒ (in substance over form) short term leases which have now been terminated.

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

Β 

The Directors have assessed the impact and the disclosure requirements of the adoption of IFRS 16 and consider thatΒ theyΒ doΒ notΒ affectΒ theΒ StatementΒ ofΒ ComprehensiveΒ IncomeΒ forΒ theΒ yearΒ orΒ theΒ ConsolidatedΒ BalanceΒ SheetΒ as at 31 May 2020.

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

Β 

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 contributionsΒ payableΒ andΒ amountedΒ toΒ Β£81,499Β (2019:Β Β£57,067).Β AΒ balanceΒ ofΒ Β£8,491Β (2019:Β Β£-)Β wasΒ payableΒ at the year end.

Β 

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

Β 

22. Post balance sheet events

On 1 July 2020, the Company raised Β£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.

Β 

23. Ultimate controllingΒ party

There is no ultimate controlling party.

Β 

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.

Β 

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.
Β 
END
Β 
Β 
FR VLLFFBBLEFBX
Date   Source Headline
8th Jun 20171:15 pmRNSCCI Exclusive Distributor Agreement with Korea ISG
8th Jun 20171:11 pmRNSDirectorate Change
1st Jun 20179:23 amRNSTotal Voting Rights
30th May 20174:38 pmRNSFurther re. Notice of Resignation of Director
18th May 20177:00 amRNSProgress with CE Mark and trading update
12th May 201711:57 amRNSHolding(s) in Company
2nd May 20177:00 amRNSNotice of Resignation of Director
26th Apr 20177:00 amRNSIssue of Equity
30th Mar 20177:00 amRNSLetter of Intent signed and trading update
3rd Mar 20177:00 amRNSAppointment of Joint Broker
20th Feb 20177:00 amRNSHalf-year Report
23rd Jan 20171:28 pmRNSRe: Media Articles
30th Nov 20165:00 pmRNSTotal Voting Rights
24th Nov 201612:44 pmRNSDirector/PDMR Shareholding
23rd Nov 20161:20 pmRNSIssue of Equity & Director / PDMR Shareholding
23rd Nov 201610:33 amRNSResult of AGM
16th Nov 20167:00 amRNSAttendance at RSNA 2016
19th Oct 20163:17 pmRNSRe: Directorate
19th Oct 20167:00 amRNSFinal results for the year ended 31 May 2016
21st Sep 201612:30 pmRNSTrading Update
28th Jul 20161:31 pmRNSCollaboration with Future Processing
1st Jun 201612:30 pmRNSAppointment of Non-Executive Chairman
3rd May 201612:00 pmRNSDisposal
2nd Mar 20167:00 amRNSChange of Nominated Adviser
22nd Feb 20167:00 amRNSInterim Results for the 6 months ended 30 Nov 2015
30th Nov 20152:59 pmRNSResult of AGM
23rd Nov 20157:00 amRNSTexRAD Update
6th Nov 20157:01 amRNSDirectorate Change
6th Nov 20157:00 amRNSFinal Results
8th Oct 20157:00 amRNSStrategy Update
6th Oct 20159:45 amRNSNHS publication on potential application of TexRAD
5th Oct 20157:00 amRNSTexRAD Prostate Cancer Product Development
28th Sep 20157:00 amRNSLicence of TexRAD to Stone Checker
9th Sep 20157:00 amRNSFirst sale of TexRAD in China
31st Jul 20157:00 amRNSTotal Voting Rights
20th Jul 20157:00 amRNSStudy Results
9th Jul 20158:39 amRNSExercise of Options
6th Jul 20152:08 pmRNSIssue of Equity
30th Jun 20157:00 amRNSTotal Voting Rights
12th Jun 20157:00 amRNSFirst server sale of TexRAD in Canada
4th Jun 20159:56 amRNSStmnt re Share Price Movement
3rd Jun 20157:00 amRNSIssue of Equity
15th May 20157:00 amRNSCollaboration with University of Texas
11th May 20153:09 pmRNSPreliminary results from the Oxford Stone Group
29th Apr 20157:00 amRNSDrug Trial and Trading Update
28th Apr 20157:00 amRNSCollaboration with Princess Alexandra Hospital, AU
27th Apr 20157:00 amRNSFirst sale of TexRAD in South Korea
23rd Apr 201512:15 pmRNSStmnt re Share Price Movement
20th Apr 20157:00 amRNSAdoption of TexRAD research software
13th Apr 20157:00 amRNSCollaboration with the Oxford Stone Group

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.