focusIR May 2024 Investor Webinar: Blue Whale, Kavango, Taseko Mines & CQS Natural Resources. Catch up with the webinar here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksMED.L Regulatory News (MED)

  • There is currently no data for MED

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half-year Report

3 Aug 2016 07:00

RNS Number : 0615G
Medaphor Group PLC
03 August 2016
 



MedaPhor Group plc

("MedaPhor" or the "Group" or the "Company")

 

Half year results for the six months ended 30 June 2016

 

MedaPhor Group plc (AIM: MED), the global provider of advanced ultrasound skills training simulators for medical professionals, announces its unaudited half year results to 30 June 2016.

 

In a separate RNS the Company has also announced today the acquisition of Inventive Medical Limited (IML), a UK company which is the global supplier of cardio ultrasound simulation products under the HeartWorks brand, for £3m in shares.

 

Financial highlights

· Sales increased 17% on the comparative period to £1.26m (H1 2015: £1.08m)

· £3.0m raised net of costs following placing of shares in April 2016

· Cash balance at 30 June 2016 of £3.5m (31 December 2015: £1.3m)

 

Operational update

· Agreement signed with the American Board of Obstetrics and Gynecology (ABOG) to develop MedaPhor's ScanTrainer simulator for use in future ABOG examinations

· Expanded the sales team in North America, demonstrating the Boards confidence in the region

· University of Cumbria opened their new Ultrasound Skills Lab with multiple ScanTrainer simulators

· ScanTrainer Professional 2016 Edition and Cloud 2 launched

· The Directors continue to believe that the patent infringement claims brought by SonoSim in the US are without merit and the Company continues to vigorously defend its position

 

Commenting on the results, Riccardo Pigliucci, Chairman of MedaPhor, said:

 

"This has been an excellent period of trading for MedaPhor. The agreement with the ABOG, the successful £3m fund raising and the acquisition of HeartWorks; combined with our growing sales, encouraging pipeline and expanded sales team in the US; all point to an exciting future for the Group."

 

This announcement contains inside information.

 

Enquiries:

 

MedaPhor Group plc

www.medaphor.com

Stuart Gall, CEO

Tel: +44 (0)29 2075 6534

 

 

Cenkos Securities

Tel: +44 (0)20 7397 8900

Bobbie Hilliam (Nominated Adviser)

 

Julian Morse (Corporate Broking)

 

 

Walbrook PR

Tel: +44 (0)20 7933 8780 or medaphor@walbrookpr.com

Paul McManus / Anna Dunphy

Mob: +44 (0)7980 541 893 / Mob: +44 (0)7876 741 001

 

 

 

 

About MedaPhor (www.medaphor.com)

 

MedaPhor (AIM: MED) is a global provider of advanced ultrasound skills training simulators for medical professionals. Founded in 2004, the Company is headquartered in Cardiff, UK and San Diego, USA, with customers in over 16 countries across the world.

ScanTrainer Professional, MedaPhor's market-leading ultrasound skills training simulator, offers a realistic ultrasound scanning learning experience that combines 'real-feel' haptic technology with real full anatomy patient scans, real-time one-to-one expert guidance and curriculum based teaching. The system offers trainees a flexible self-learning experience without the need for patients and with minimal requirement for expert supervision - making ScanTrainer Professional both resource efficient and highly cost effective. 

 

ScanTrainer Professional's subscription-based Cloud 2 service offers ScanTrainer users access to the Case Generation Engine, which enables them to upload and publish their own patient scans and share these with other Cloud 2 subscribers within their organisation or around the world. Cloud Case Library offers users flexible cloud-access to a growing library of close to 300 normal and abnormal cases created using real patient scans.

 

About Inventive Medical (www.inventivemedical.com)

 

Developed by leading cardiac anaesthesiologists at University College London Hospital and owned by University College London Hospitals Charity, IML's HeartWorks simulators and online training materials are recognised as one of the most true-to-life and comprehensive educational tools for Transthoracic and Transoesophageal echocardiography.

 

Medical practitioners can learn, through interactive online content, the complete anatomy of the heart, view it from all angles and recognise patient cases with pathological conditions. They can then practise acquiring ultrasound images though correct probe positioning on a simulator, interpret those images to determine correct diagnosis and treatment, and finally be tested to ensure that all required competencies have been achieved to the highest standard.

 

CHAIRMAN'S STATEMENT

 

I am pleased to present MedaPhor's interim report for the six months ended 30 June 2016.

 

Review of the first six months of 2016

 

This has been an excellent period of trading for the Group.

 

At the start of the year we launched our new ScanTrainer Professional 2016 Edition version of our award-winning simulator, along with a new fee paying, cloud-based service (Cloud 2) which enables doctors to scan and share anonymised patient cases, training lessons and examination modules using our unique ScanTrainer Case Generation Engine. Combined with our new Cloud Case Library which holds close to 300 real patient scans, we believe these new cloud-based services have the potential to facilitate a global ScanTrainer community of medical professionals, generating recurring revenue streams from 2017 onwards.

 

In March we announced that our US subsidiary, MedaPhor North America Inc., had signed a long term agreement with the American Board of Obstetrics and Gynecology (ABOG) for the planned use of ScanTrainer as the ABOG's ultrasound skills examination simulator within its obstetrics and gynaecology certification exams.

 

The ABOG is the official body for certifying obstetricians and gynaecologists in the United States and conducts nearly 2,000 certification examinations per annum. The agreement with MedaPhor will involve the development of ScanTrainer examination modules and the purchase of ScanTrainer simulator systems.

 

Also in March, the University of Cumbria officially opened its Ultrasound Skills Lab complete with six ScanTrainer Professional systems. As the NHS faces a growing skills shortage, the skills lab is aimed at making sonography a more accessible career option for graduates who may not have come from a clinical background and we are hopeful that this multi-system purchase could be the start of a trend which will give a further boost to our business in the UK.

 

In April the Company raised £3.2m (£3.0m net of costs) by way of a placing of 7,111,112 new Ordinary Shares at 45 pence each with certain existing and new shareholders. The proceeds will allow us to take advantage of exciting growth opportunities available to us, particularly as a result of the ABOG agreement. These include the continued expansion of our sales force in North America and the investment in the development of new ScanTrainer software modules such as Echo in Life Support and Nuchal Translucency, along with hundreds of new pathology cases for the ScanTrainer Cloud Library.

 

Acquisition of Inventive Medical Limited

 

In June of last year we announced a collaboration with Inventive Medical Limited (IML), a UK company which is the global supplier of the HeartWorks cardio ultrasound simulation suite of products. The HeartWorks simulator is used in cardiology related ultrasound training, which perfectly complements the ScanTrainer simulator which specialises in female pelvis (obstetrics and gynaecology) and upper abdomen (general medical and emergency medicine) ultrasound training. The strategic partnership focussed on lead generation and joint marketing opportunities that required full torso ultrasound scanning solutions.

 

Having worked closely together for a year, both management teams recognised the opportunities that a closer alliance would bring and I am delighted to announce that on 2 August 2016 we signed an agreement for the acquisition of IML which is expected to complete on 8 August 2016. This acquisition will bring a complementary, but not competing, suite of products that will allow us to leverage a combined direct sales force and reseller network and provide an immediate boost to sales growth for the combined group.

 

The £3.0m consideration for the IML group will be satisfied by the issue of 6,976,745 new Ordinary Shares at 43 pence each, representing 20% of the enlarged share capital of the Company.

 

The Directors believe that, while the acquisition may result in a greater working capital requirement initially, the net funds raised by the April Placing are still expected to finance the enlarged Group through to profitability and positive operating cash flow for the combined business.

 

Patent infringement proceedings

 

The Directors continue to believe that the patent infringement claims brought by SonoSim in the US are without merit and the Company continuous to vigorously defend its position. 

 

Current trading and outlook.

 

This has been an excellent period of trading for the Group. The agreement with the ABOG, the successful £3m fund raising and the acquisition of IML and the HeartWorks brand all point to an exciting future for the Group. These factors have encouraged us to accelerate our investment in sales resource within the US and consequently our overheads in the second half of the current year and beyond will be higher than originally anticipated.

 

While there remain some uncertainties in the UK and European market place and the global economy, we have significant pipeline prospects that give us confidence that the Company will meet its expectation for the full year.

 

Riccardo Pigliucci

Chairman

 

 

2 August 2016

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

for the six months ended 30 June 2016

 

 

 

 

 

Notes

Unaudited

6 months ended

30 June 2016

Unaudited

6 months ended

30 June 2015

Audited

year ended

31 December

2015

 

 

 

 

 

 

 

£

£

£

 

 

 

 

 

REVENUE

3

1,262,512

1,080,230

2,207,633

Cost of sales

 

(434,932)

(383,355)

(766,944)

Gross profit

827,580

696,875

1,440,689

Administrative expenses

(1,826,192)

(1,687,127)

(3,111,302)

OPERATING LOSS

 

(998,612)

(990,252)

(1,670,613)

Interest income/(Finance costs)

 

-

1,785

(1,659)

LOSS BEFORE INCOME TAX

 

(998,612)

(988,467)

(1,672,272)

Income tax credit

4

-

-

42,175

LOSS ATTRIBUTABLE TO THE EQUITY SHAREHOLDERS OF THE PARENT

 

 

(998,612)

 

(988,467)

 

(1,630,097)

 

 

 

 

 

OTHER COMPREHENSIVE INCOME

 

 

 

 

Items that will or may be reclassified to profit or loss:

 

 

 

 

Exchange loss arising on translation of foreign operations

 

 

(1,474)

 

-

 

(3,984)

 

OTHER COMPREHENSIVE INCOME FOR THE PERIOD

 

 

(1,474)

 

-

 

(3,984)

 

 

 

 

 

TOTAL COMPREHENSIVE INCOME ATTRIBUTABLE TO THE EQUITY SHAREHOLDERS OF THE PARENT

 

 

(1,000,086)

 

(988,467)

 

(1,634,081)

 

 

 

 

 

 

LOSS PER ORDINARY SHARE (PENCE) ATTRIBUTABLE TO THE EQUITY SHAREHOLDERS OF THE PARENT

Basic and diluted

5

 

 

 

(4.346)p

 

 

 

(4.909)p

 

 

 

(8.095)p

 

 

 

 

 

 

All results derive from continuing activities.

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

for the six months ended 30 June 2016

 

 

Ordinary

share capital

Share

premium

Accumulated losses

Share-based payment

Reserve

Merger reserve

Foreign exchange reserve

Total equity attributable

 to shareholders

£

£

£

£

£

£

£

Balance as at 1 January 2015

201,363

4,322,067

(2,961,570)

135,000

1,990,187

-

3,687,047

Comprehensive income for the period

Loss for the period

-

-

(988,467)

-

-

-

(988,467)

Contributions by and distributions to owners

Share-based payments expense

-

-

-

60,000

-

-

60,000

Total contributions by and distributions to owners

 

-

 

-

 

-

 

60,000

 

-

 

-

 

60,000

Balance as at 30 June 2015

201,363

4,322,067

(3,950,037)

195,000

1,990,187

-

2,758,580

Comprehensive income for the period

Loss for the period

-

-

(641,630)

-

-

(3,984)

(645,614)

Contributions by and distributions to owners

Share-based payments expense

-

-

-

56,000

-

-

56,000

Total contributions by and distributions to owners

 

-

 

-

 

-

 

56,000

 

-

 

-

 

56,000

Balance as at 31 December 2015

201,363

4,322,067

(4,591,667)

251,000

1,990,187

(3,984)

2,168,966

Comprehensive income for the period

Loss for the period

-

-

(998,612)

-

-

(1,474)

(1,000,086)

Contributions by and distributions to owners

Shares issued for cash

71,111

3,128,889

-

-

-

-

3,200,000

Cost of raising finance

-

(182,316)

-

-

-

-

(182,316)

Share-based payments expense

-

-

-

55,000

-

-

55,000

Total contributions by and distributions to owners

 

71,111

 

2,946,573

 

-

 

55,000

 

-

 

-

 

3,072,684

Balance at 30 June 2016

272,474

7,268,640

(5,590,279)

306,000

1,990,187

(5,458)

4,241,564

 

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

as at 30 June 2016

 

 

Unaudited

30 June 2016

Unaudited

30 June 2015

Audited

31 December

2015

 

 

 

 

 

 

 

£

£

£

NON-CURRENT ASSETS

 

 

 

 

Intangible assets

467,729

402,227

433,340

Property, plant and equipment

306,147

184,623

307,257

 

773,876

586,850

740,597

CURRENT ASSETS

 

 

 

Inventories

234,706

469,257

264,587

Trade and other receivables

567,205

548,373

759,529

Cash and cash equivalents

 

3,503,278

1,989,620

1,287,767

 

4,305,189

3,007,250

2,311,883

 

 

 

 

TOTAL ASSETS

5,079,065

3,594,100

3,052,480

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

Trade and other payables

(731,967)

(748,788)

(851,949)

Provisions

(29,109)

(40,832)

(31,565)

 

(761,076)

(789,620)

(883,514)

 

 

 

 

NON-CURRENT LIABILITIES

 

 

 

Deferred income

(76,425)

(45,900)

-

 

(76,425)

(45,900)

-

 

 

 

 

TOTAL LIABILITIES

(837,501)

(835,520)

(883,514)

 

 

 

 

 

 

 

 

NET ASSETS

4,241,564

2,758,580

2,168,966

 

EQUITY

 

 

 

 

Ordinary share capital

 

272,474

201,363

201,363

Share premium

 

7,268,640

4,322,067

4,322,067

Accumulated losses

 

(5,590,279)

(3,950,037)

(4,591,667)

Share-based payment reserve

 

306,000

195,000

251,000

Merger reserve

 

1,990,187

1,990,187

1,990,187

Foreign exchange reserve

 

(5,458)

-

(3,984)

TOTAL EQUITY

 

4,241,564

2,758,580

2,168,966

 

 

CONSOLIDATED STATEMENT OF CASH FLOWS

for the six months ended 30 June 2016

 

 

 

Unaudited

 6 months ended

30 June 2016

Unaudited

6 months

 ended

30 June 2015

Audited

year ended

31 December 

2015

 

 

£

£

£

 

CASH FLOW FROM CONTINUING OPERATING ACTIVITIES

 

 

 

 

 

Loss before tax

(998,612)

(988,467)

(1,672,272)

 

Depreciation

63,538

58,559

215,397

 

Amortisation of intangible assets

148,965

125,593

249,824

 

Finance (income)/costs

-

(1,785)

1,659

 

Share-based payments expense

55,000

60,000

116,000

 

Operating cash flows before movement in working capital

(731,109)

(746,100)

(1,089,392)

 

Movement in inventories

29,881

(327,126)

(122,456)

 

Movement in trade and other receivables

192,324

250,446

37,476

 

Movement in trade and other payables

(46,013)

113,686

161,680

 

Cash used in operations

(554,917)

(709,094)

(1,012,692)

 

 

 

 

 

 

Income taxes received

-

19,749

61,924

 

 

 

 

 

 

 

NET CASH USED IN OPERATING ACTIVITIES

 

(554,917)

 

(689,345)

(950,768)

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

Purchase of property, plant and equipment

(62,428)

(21,896)

(301,368)

 

Internally generated and purchase of intangible assets

(183,354)

(167,536)

(322,880)

 

NET CASH USED IN INVESTING ACTIVITIES

(245,782)

(189,432)

(624,248)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

Issue of new shares

3,017,684

-

-

 

Interest received/(finance costs paid)

-

1,785

155

 

NET CASH GENERATED FROM FINANCING ACTIVITIES

3,017,684

1,785

155

 

Exchange losses

(1,474)

-

(3,984)

 

 

NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS

 

2,215,511

 

(876,992)

(1,578,845)

 

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD

1,287,767

2,866,612

2,866,612

 

CASH AND CASH EQUIVALENTS AT END OF PERIOD

3,503,278

1,989,620

1,287,767

 

 

NOTES TO THE CONSOLIDATED INTERIM REPORT

for the six months ended 30 June 2016

 

1. BASIS OF PREPARATION AND ACCOUNTING POLICIES

 

The financial information contained in this interim report has not been audited by the Group's auditor and does not constitute statutory accounts as defined in Section 434 of the Companies Act 2006. The Directors approved and authorised this interim report on 2 August 2016. The financial information for the preceding full year is extracted from the statutory accounts for the financial year ended 31 December 2015. Those accounts, upon which the auditor issued an unqualified opinion and did not include a statement under Section 498(2) or (3) of the Companies Act 2006, have been delivered to the Registrar of Companies.

 

This interim report has been prepared in accordance with UK AIM Rules for Companies. The Group has not applied IAS 34 "Interim Financial Reporting" (which is not mandatory for UK Groups) in the preparation of this interim report. The interim report has been prepared in a manner consistent with the accounting policies set out in the statutory accounts for the financial year ended 31 December 2015.

 

The Company is a limited liability company incorporated and domiciled in England & Wales and whose shares are quoted on AIM, a market operated by The London Stock Exchange. The Group financial statements are presented in pounds Sterling.

 

2. BASIS OF CONSOLIDATION

 

The consolidated interim report incorporates the results of the Company and its subsidiary undertakings. 

 

3. SEGMENTAL ANALYSIS

 

The following table provides an analysis of the Group's revenue by type (Distribution or Direct Sales) and geography based upon location of the Group's customers. 

 

 

Unaudited 6 months ended 30 June 2016

Distribution

 

£

DirectSales

£

Total

 

£

 

 

 

 

United Kingdom

-

604,752

604,752

North America

-

343,293

343,293

Rest of World

195,379

119,088

314,467

 

195,379

1,067,133

1,262,512

 

 

Unaudited 6 months ended 30 June 2015

Distribution

 

£

DirectSales

£

Total

 

£

 

 

 

 

United Kingdom

-

557,456

557,456

North America

-

308,750

308,750

Rest of World

152,991

61,033

214,024

 

152,991

927,239

1,080,230

 

 

 

Audited year ended 31 December 2015

Distribution

 

£

DirectSales

£

Total

 

£

 

 

 

 

United Kingdom

-

940,610

940,610

North America

-

806,691

806,691

Rest of World

339,139

121,193

460,332

 

339,139

1,868,494

2,207,633

 

 

4. TAXATION ON ORDINARY ACTIVITIES

 

 

Unaudited

 6 months ended 30 June 2016

 

£

Unaudited

6 months ended 30 June 2015

 

£

Audited

year ended

31 December 2015

£

 

 

 

 

R&D tax credit

-

-

(42,175)

 

5. LOSS PER SHARE

 

 

Unaudited

 6 months ended 30 June 2016

 

£

Unaudited

6 months ended 30 June 2015

 

£

Audited

year ended

31 December 2015

£

Earnings:

 

 

 

Loss for the purposes of basic and diluted loss per share (LPS) being the net loss attributable to the owners of the Company

 

 

(998,612)

 

 

(988,467)

 

 

(1,630,097)

 

No.

No.

No.

Number of shares:

 

 

 

Weighted average number of Ordinary shares for the purpose of basic LPS

 

23,012,256

 

20,136,300

 

20,136,300

 

 

In the periods ended 30 June 2016, 30 June 2015 and 31 December 2015 there were share options in issue which could potentially have a dilutive impact, but as the Group was loss making they were anti-dilutive for each period and therefore the weighted average number of ordinary shares for the purpose of the basic and dilutive loss per share were the same.

 

 

6. SHARE CAPITAL

 

 

30 June 2016

Allotted, issued and fully paid:

No.

£

Ordinary shares of 1p each

 

 

Balance at 1 January 2015, 30 June 2015 and 31 December 2015

20,136,300

201,363

Shares issued for cash

7,111,112

71,111

Balance at 30 June 2016

27,247,412

272,474

 

 

On 1 April 2016 the Company placed 7,111,112 new Ordinary Shares of 1 pence each at 45 pence per share with new and existing shareholders. The total share issue costs were £182,316 which were netted off against the share premium arising on the new Ordinary Share issue.

 

7. INTERIM ANNOUNCEMENT

 

A copy of this report will be posted on the Company's website at www.medaphor.com

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR LFFVFTVIFIIR
Date   Source Headline
17th Dec 20207:00 amRNSChange of ticker
2nd Dec 20207:00 amRNSChange of auditor
30th Oct 20207:00 amRNSVoluson SWIFT receives FDA clearance
30th Sep 20207:00 amRNSGE Healthcare launches new ultrasound AI software
21st Sep 20207:00 amRNSChange of Registered Office
18th Sep 20207:00 amRNSFDA filing submitted for second ScanNavAI software
16th Sep 20207:00 amRNSFormation of Nomination Committee
6th Aug 20207:00 amRNSHalf-year Report
3rd Aug 20207:00 amRNSNotice of Results
13th Jul 20207:00 amRNSTrading Update
18th Jun 202011:30 amRNSResult of AGM
18th May 20207:00 amRNSNotice of AGM and publication of Annual Report
7th May 20205:29 pmRNSHolding(s) in Company
7th May 202011:03 amRNSHolding(s) in Company
6th May 20209:36 amRNSDirector dealings
4th May 202011:27 amRNSResult of General Meeting & Total Voting Rights
24th Apr 20202:57 pmRNSGrant of Options
22nd Apr 20207:00 amRNSBodyWorks COVID-19 Ultrasound Simulator case study
17th Apr 20203:22 pmRNSPlacing to raise £5.2m and Notice of GM
3rd Apr 20207:00 amRNSNHS Nightingale ExCel Hospital
26th Mar 20207:00 amRNSFinal Results
25th Mar 20207:00 amRNSCOVID-19 update; COVID-19 training module launch
4th Mar 20207:00 amRNSISO13485 certification for medical devices
4th Mar 20207:00 amRNSDirector/PDMR Shareholding
28th Feb 20207:00 amRNSNotice of Results
6th Feb 20207:00 amRNSGrowth & Innovation Forum 2020
29th Jan 20207:00 amRNSMinisterial visit to Intelligent Ultrasound HQ
8th Jan 20207:00 amRNSTrading Update
26th Nov 20197:00 amRNSDirectorate Changes
25th Nov 20197:00 amRNSContingent Liability Update
17th Oct 20191:00 pmRNSAgreement with FUJIFILM SonoSite, Inc.
23rd Sep 20197:00 amRNSUltrasound AI database exceeds four million images
4th Sep 20197:00 amRNSClarification of change of holding
2nd Sep 201911:48 amRNSHolding(s) in Company
30th Aug 20196:17 pmRNSHolding(s) in Company
28th Aug 20195:16 pmRNSHolding(s) in Company
28th Aug 20199:12 amRNSDirector/PDMR Shareholding
27th Aug 201911:45 amRNSResult of General Meeting and Open Offer
8th Aug 20197:00 amRNSPlacing, Open Offer and Notice of General Meeting
31st Jul 20197:00 amRNSHalf-year Report
25th Jul 20197:00 amRNSCollaboration with National Imaging Academy Wales
10th Jul 20197:00 amRNSTrading update
4th Jul 20197:46 amRNSFirst OEM agreement for AI based imaging software
23rd May 20193:14 pmRNSResult of AGM
23rd May 20197:00 amRNSAGM Statement
16th May 20197:00 amRNSFirst live demonstration of ScanNav AnatomyGuide
30th Apr 20197:00 amRNSNotice of Annual General Meeting
28th Mar 20197:00 amRNSFinal Results
19th Feb 20197:00 amRNSNotice of Results
24th Jan 20197:00 amRNSInvestor presentation

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

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

Login to your account

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

Quickpicks are a member only feature

Login to your account

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