|
Exhibit
|
|
Description
|
|
|
|
|
|
TRINITY BIOTECH PLC
|
|||
|
Trinity Biotech plc
|
|||
|
(Registrant)
|
|||
|
By:
|
/s/ Louise Tallon
|
||
|
Louise Tallon
|
|||
|
Chief Financial Officer
|
|||
|
TABLE OF CONTENTS
|
|
|
Page
|
|
| 2 |
|
| 3 |
|
| 3 |
|
| 4 |
|
| 5 |
|
| 9 |
|
| 21 |
|
| 22 |
|
| 49 |
|
| 53 |
|
|
Financial Statements
|
|
| 59 | |
| 60 |
|
| 61 |
|
| 62 |
|
| 63 |
|
| 64 |
|
| 142 |
|
| 143 |
|
| 144 |
|
| 145 |
|
| 146 |
|
Mr Ronan O’Caoimh
|
||
|
Dr Jim Walsh
|
||
|
Mr John Gillard
|
||
|
Mr Aris Kekedjian
|
US
|
Resigned 17 December 2023
|
|
Mr Tom Lindsay
|
UK
|
Appointed 29 September 2023
|
|
Dr Andrew Omidvar
|
US
|
Appointed 29 September 2023
|
|
•
|
the development of our products;
|
|
•
|
the potential attributes and benefit of our products and their competitive position;
|
|
•
|
our ability to successfully commercialize, or enter into strategic relationships with third parties to commercialize, our products;
|
|
•
|
our estimates regarding expenses, future revenues, capital requirements and our need for additional financing;
|
|
•
|
our ability to acquire or in-licence new product candidates;
|
|
•
|
potential strategic relationships; and
|
|
•
|
the duration of our patent portfolio.
|
| • |
Infectious diseases;
|
| • |
Glycated haemoglobin (for diabetes monitoring and diagnosis) and haemoglobin variants for the detection of haemoglobinopathies (haemoglobin abnormalities); and
|
| • |
Autoimmune diseases.
|
| • |
Sexually transmitted diseases, including Syphilis and Herpes;
|
| • |
Markers for Epstein Barr, Measles, Mumps, Toxoplasmosis, Cytomegalovirus, Rubella, Varicella and other viral pathogens, and
|
| • |
SARS-CoV-2.
|
| • |
Immunofluorescence Assay (“IFA”);
|
| • |
Enzyme-linked immunosorbent (“ELISA”);
|
| • |
Western Blot (“WB”); and
|
| • |
Line immunoassay (“LIA”).
|
|
2023
|
2022
|
|||||||
|
US$’000
|
US$’000
|
|||||||
|
Revenue
|
56,832
|
62,521
|
||||||
|
Operating loss
|
(27,045
|
)
|
(19,349
|
)
|
||||
|
Loss for the year
|
(24,018
|
)
|
(41,009
|
)
|
||||
|
|
US$’000
|
|||
|
ASSETS ACQUIRED
|
||||
|
Non-current assets
|
||||
|
Property, plant and equipment
|
1,569
|
|||
|
Goodwill
|
12,071
|
|||
|
Other intangible assets
|
9,360
|
|||
|
Financial assets
|
9
|
|||
|
Total non-current assets
|
23,009
|
|||
|
Current assets
|
||||
|
Inventory
|
1,296
|
|||
|
Other receivables
|
135
|
|||
|
Total current assets
|
1,431
|
|||
|
Total assets acquired
|
24,440
|
|||
|
|
||||
|
LIABILITIES ASSUMED
|
||||
|
Current liabilities
|
||||
|
Trade and other payables
|
50
|
|||
|
Total current liabilities
|
50
|
|||
|
Non-current liabilities
|
||||
|
Deferred tax liability
|
1,170
|
|||
|
Total non-current liabilities
|
1,170
|
|||
|
Total liabilities assumed
|
1,220
|
|||
|
|
||||
|
NET ASSETS ACQUIRED
|
23,220
|
|||
| i. |
Consolidation of our main manufacturing operations into a considerably smaller number of sites and move to an outsourced model for a significant amount of our less complex manufacturing activities. As part of this initiative, we intend
to cease manufacturing at our main Kansas City manufacturing plant which currently serves our Haemoglobin business. We expect to have fully executed this change by the end of 2024 and expect this will deliver significant annualised savings.
|
| ii. |
Product cost reduction from changing suppliers and negotiating new deals with existing suppliers. This is an area we have already successfully executed on a number of cost saving initiatives, which we expect will deliver
multi-million-dollar annualised savings.
|
| iii. |
Transfer of significant aspects of our business support functions to a lower cost and centralised location. We plan to complete this activity by the end of 2024 and it is expected to deliver significant reductions to our existing
indirect overheads, plus provide an efficient scalable business support platform to facilitate efficient growth in our wearable biosensor business.
|
|
Number of A Ordinary Shares December 31, 2023
|
Number of A Ordinary Shares December 31, 2022
|
Number of options*
December 31, 2023
|
Number of options*
December 31, 2022
|
Weighted average exercise price of options outstanding at December 31, 2023
|
Weighted average exercise price of options outstanding at December 31, 2022
|
|||||||||||||||||||
|
Directors
|
||||||||||||||||||||||||
|
John Gillard
|
-
|
-
|
20,000,000
|
10,000,000
|
US$3.60
|
US$6.20
|
||||||||||||||||||
|
Ronan O’Caoimh**
|
9,724,165
|
9,724,165
|
9,037,336
|
9,037,336
|
US$16.80
|
US$16.80
|
||||||||||||||||||
|
Jim Walsh
|
1,393,612
|
1,393,612
|
1,350,000
|
1,510,000
|
US$16.60
|
US$20.00
|
||||||||||||||||||
|
Tom Lindsay
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Andrew Omidvar
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Number of options held at January 1, 2023
|
Options granted during the year
|
Options exercised during the year
|
Options
forfeited during the year
|
Number of options held at December 31, 2023
|
||||||||||||||||
|
Aris Kekedjian
|
20,000,000
|
1
|
-
|
-
|
12,000,000
|
8,000,000
|
||||||||||||||
|
John Gillard
|
10,000,000
|
1
|
14,000,000
|
-
|
4,000,000
|
20,000,000
|
||||||||||||||
|
Ronan O’Caoimh
|
9,037,336
|
-
|
-
|
-
|
9,037,336
|
|||||||||||||||
|
Jim Walsh
|
1,510,000
|
-
|
-
|
160,000
|
1,350,000
|
|||||||||||||||
|
Tom Lindsay
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Andrew Omidvar
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Director
|
Title
|
Salary/Other payments/
Benefits
US$’000
|
Performance
related bonus
US$’000
|
Transaction
related bonus
US$’000
|
Defined
contribution
pension
US$’000
|
Total
2022
US$’000
|
||||||||||||||||
|
Aris Kekedjian1
|
Former Chairman and Former Chief Executive Officer
|
1,171
|
—
|
—
|
—
|
1,171
|
||||||||||||||||
|
John Gillard 2
|
President and Chief Executive Officer
|
473
|
—
|
211
|
26
|
710
|
||||||||||||||||
|
Ronan O’Caoimh
|
Director, Founder & Executive Advisor
|
80
|
—
|
—
|
—
|
80
|
||||||||||||||||
|
Jim Walsh
|
Director of Business Development
|
50
|
—
|
—
|
—
|
50
|
||||||||||||||||
|
Tom Lindsay
|
Independent Director
|
63
|
—
|
—
|
—
|
63
|
||||||||||||||||
|
Andrew Omidvar 3
|
Independent Director
|
10
|
—
|
—
|
—
|
10
|
||||||||||||||||
|
|
|
1,847
|
-
|
211
|
26
|
2,084
|
||||||||||||||||
| • |
select suitable accounting policies and then apply them consistently;
|
| • |
make judgments and accounting estimates that are reasonable and prudent;
|
| • |
state whether the financial statements have been prepared in accordance with applicable accounting standards, identify those standards, and note the effect and the reasons for any material departure from those standards; and
|
| • |
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
|
| • |
require us to use a substantial portion of our cash flow from operations to make debt service payments;
|
| • |
limit our ability to use our cash flow or obtain additional financing for working capital, capital expenditures, acquisitions or other general business purposes;
|
| • |
limit our flexibility to plan for, or react to, changes in our business and industry;
|
| • |
result in dilution to our existing shareholders in the event we issue equity to fund our debt obligations;
|
| • |
place us at a competitive disadvantage compared to our less leveraged competitors; and
|
| • |
increase our vulnerability to the impact of adverse economic and industry conditions.
|
| • |
incur, assume or guarantee additional indebtedness;
|
| • |
repurchase capital stock;
|
| • |
make other restricted payments, including paying dividends and making investments;
|
| • |
create liens;
|
| • |
sell or otherwise dispose of assets, including capital stock of subsidiaries;
|
| • |
enter into agreements that restrict dividends from subsidiaries;
|
| • |
acquire another company or business or enter into mergers or consolidations;
|
| • | enter into certain inbound and outbound licenses of intellectual property, subject to certain exceptions; and |
| • | enter into transactions with affiliates. |
| • |
The success of our research and product development efforts, in particular the significant development effort required to develop and commercialise the biosensor technology, including the glucose monitoring technology acquired in January
2024;
|
| • |
The time, cost and degree of success of conducting clinical trials and obtaining regulatory approvals;
|
| • |
The costs and timing of expansion of sales and marketing activities;
|
| • |
The timing and size of any repayment requirements for existing debt obligations;
|
| • |
The timing and success of the commercial launch of new products;
|
| • |
The extent to which we gain or expand market acceptance for existing, new or enhanced products;
|
| • |
The costs and timing of the expansion of our manufacturing capacity;
|
| • |
The magnitude of capital expenditures;
|
| • |
Changes in existing and potential relationships with distributors and other business partners;
|
| • |
The costs involved in obtaining and enforcing patents, proprietary rights and necessary licences;
|
| • |
The costs and liability associated with patent infringement or other types of litigation;
|
| • |
The costs related to, and the success of, our operational efficiency focused activities;
|
| • |
Competing technological and market developments; and
|
| • |
The scope and timing of strategic acquisitions.
|
| • |
The acquisition of the CGM assets and the related integration activities may require greater capital and other resources than originally anticipated at the time of acquisition;
|
| • |
The benefits expected to be derived from the acquisition of the CGM assets may not materialize and could be affected by numerous factors, such as the failure to complete planned research and development objectives, regulatory
developments, general economic conditions and increased competition;
|
| • |
We may be unable to successfully integrate the CGM assets, products and technology into our business;
|
| • |
Worse than expected performance of the acquired assets may result in the impairment of intangible assets;
|
| • |
The acquisition will require substantial expense and management time and this could disrupt our business;
|
| • |
The biosensor industry, including the CGM industry, is a highly innovative area with several industry participants developing intellectual property portfolios over many years. As such there can be no assurance that the technology
acquired from Waveform or further developed by us, will not infringe on other parties’ existing IP portfolios. We could incur significant costs and management time in defending against IP infringement claims.
|
| • |
We may not be able to accurately forecast the performance or ultimate impact of an acquired CGM business; and
|
| • |
The acquisition may result in the incurrence of unexpected expenses, the dilution of our earnings or our existing stockholders’ percentage ownership, or potential losses from undiscovered liabilities not covered by an indemnification
from the seller(s) of the acquired business;
|
| • |
Suitable acquisitions or investments may not be found or consummated on terms or schedules that are satisfactory to us or consistent with our objectives;
|
| • |
The benefits expected to be derived from an acquisition may not materialize and could be affected by numerous factors, such as regulatory developments, insurance reimbursement, general economic conditions and increased competition;
|
| • |
We may be unable to successfully integrate an acquired company’s personnel, assets, management systems, products and/or technology into our business;
|
| • |
Worse than expected performance of an acquired business may result in the impairment of intangible assets;
|
| • |
Acquisitions may require substantial expense and management time and could disrupt our business;
|
| • |
We may not be able to accurately forecast the performance or ultimate impact of an acquired business;
|
| • |
An acquisition and subsequent integration activities may require greater capital and other resources than originally anticipated at the time of acquisition;
|
| • |
An acquisition may result in the incurrence of unexpected expenses, the dilution of our earnings or our existing stockholders’ percentage ownership, or potential losses from undiscovered liabilities not covered by an indemnification from
the seller(s) of the acquired business;
|
| • |
An acquisition may result in the loss of our or the acquired company’s key personnel, customers, distributors or suppliers;
|
| • |
An acquisition of a foreign business may involve additional risks, including, but not limited to, foreign currency exposure, liability or restrictions under foreign laws or regulations, and our inability to successfully assimilate
differences in foreign business practices or overcome language or cultural barriers; and
|
| • |
Our ability to integrate future acquisitions may be adversely affected by inexperience in dealing with new technologies.
|
| • |
Decreased demand for our products;
|
| • |
Lost revenues;
|
| • |
Damage to our image or reputation;
|
| • |
Costs related to litigation; and
|
| • |
Diversion of management time and attention;
|
| • |
contract manufacturers or suppliers may fail to comply with regulatory requirements or make errors in manufacturing that could negatively affect the efficacy or safety of our products or cause delays in shipments of our products;
|
| • |
we or our contract manufacturers and suppliers may not be able to respond to unanticipated changes in customer orders, and if orders do not match forecasts, we or our suppliers may have excess or inadequate inventory of materials and
components;
|
| • |
we or our contract manufacturers and suppliers may be subject to price fluctuations due to a lack of long-term supply arrangements for key components;
|
| • |
we or our contract manufacturers and suppliers may lose access to critical services and components, resulting in an interruption in the manufacture, assembly and shipment of our systems;
|
| • |
we may experience delays in delivery by our contract manufacturers and suppliers due to changes in demand from us or their other customers;
|
| • |
fluctuations in demand for products that our contract manufacturers and suppliers manufacture for others may affect their ability or willingness to deliver components to us in a timely manner;
|
| • |
our suppliers or those of our contract manufacturer may wish to discontinue supplying components or services to us for risk management reasons;
|
| • |
we may not be able to find new or alternative components or reconfigure our system and manufacturing processes in a timely manner if the necessary components become unavailable; and
|
| • |
our contract manufacturers and suppliers may encounter financial hardships unrelated to our demand, which could inhibit their ability to fulfil our orders and meet our requirements.
|
| • |
WMA Declaration of Helsinki – Ethical Principles for Medical Research Involving Human Subjects (2013);
|
| • |
ICH Harmonised Guidelines - Integrated Addendum to ICH E6 (R2) Guideline for Good Clinical Practice (Nov 2016);
|
| • |
ISO 20916:2019 In vitro diagnostic medical devices — Clinical performance studies using specimens from human subjects — Good study practice; and
|
| • |
ISO 14155:2020: Clinical investigation of medical devices for human subjects – Good clinical practice.
|
| • |
our inability to demonstrate to the FDA’s satisfaction that our products are safe and effective for their intended users;
|
| • |
insufficient data from our pre-clinical studies and clinical trials to support clearance or approval, where required; and
|
| • |
the failure of the manufacturing process or facilities we use to meet applicable requirements.
|
| • | untitled letters, warning letters, fines, injunctions, consent decrees and civil penalties; |
| • |
unanticipated expenditures to address or defend such actions;
|
| • |
customer notifications for repair, replacement and refunds;
|
| • |
recall, detention or seizure of our products;
|
| • |
operating restrictions or partial suspension or total shutdown of production;
|
| • |
refusing or delaying our requests for 510(k) clearance or premarket approval of new products or modified products;
|
| • |
operating restrictions;
|
| • |
withdrawing 510(k) clearances on PMA approvals that have already been granted;
|
| • |
refusal to grant export approval for our products; or
|
| • |
criminal prosecution.
|
| • |
the federal Anti-Kickback Statute, which prohibits, among other things, persons from knowingly and wilfully soliciting, receiving, offering or paying remuneration, directly or indirectly, in exchange for or to induce either the referral
of an individual for, or the purchase, order or recommendation of, any good or service for which payment may be made under federal healthcare programs, such as the Medicare and Medicaid programs. A person or entity does not need to have
actual knowledge of the federal Anti-Kickback Statute or specific intent to violate it to have committed a violation; in addition, the government may assert that a claim including items or services resulting from a violation of the federal
Anti-Kickback Statute constitutes a false or fraudulent claim for purposes of the False Claims Act;
|
| • |
the Physician Self-Referral Law, also known as the “Stark Law”, which provides for strict liability for referrals by physicians to entities with which they or their immediate family members have a financial arrangement for certain
designated health services, including clinical laboratory services provided by our CLIA-certified laboratory owned and operated by our subsidiary Immco Diagnostics Inc., that are reimbursable by
federal healthcare programs, unless an exception applies. Penalties for violating the Stark Law include denial of payment, civil monetary penalties of up to fifteen thousand dollars per claim submitted, and exclusion from federal health
care programs, as well as a penalty of up to one-hundred thousand dollars for attempts to circumvent the law;
|
| • |
federal false claims laws which prohibit, among other things, individuals or entities from knowingly presenting, or causing to be presented, claims for payment from Medicare, Medicaid or other federal third-party payers that are false or
fraudulent. Suits filed under the False Claims Act, known as “qui tam” actions, can be brought by any individual on behalf of the government and such individuals, commonly known as “whistleblowers”, may share in any amounts paid by the
entity to the government in fines or settlement. When an entity is determined to have violated the False Claims Act, it may be required to pay up to three times the actual damages sustained by the government, plus civil penalties for each
separate false claim. Often, to avoid the threat of treble damages and penalties under the False Claims Act, which in 2020 were $11,665 to $23,331 per false claim, companies will resolve allegations in a settlement without admitting
liability to avoid the potential treble damages. Any such settlement could materially affect our business, financial operations, and reputation;
|
| • |
the federal Civil Monetary Penalties Law, which prohibits, among other things, offering or transferring remuneration to a federal healthcare beneficiary that a person knows or should know is likely to influence the beneficiary’s decision
to order or receive items or services reimbursable by the government from a particular provider or supplier;
|
| • |
federal criminal laws that prohibit executing a scheme to defraud any federal healthcare benefit program or making false statements relating to healthcare matters. Similar to the federal Anti-Kickback Statute, a person or entity does not
need to have actual knowledge of the statute or specific intent to violate it to have committed a violation;
|
| • |
the federal Health Insurance Portability and Accountability Act of 1996, as amended by the Health Information Technology for Economic and Clinical Health Act, which governs the conduct of certain electronic healthcare transactions and
protects the security and privacy of protected health information;
|
| • |
the federal Physician Payment Sunshine Act, which requires manufacturers of drugs, devices, biologics and medical supplies for which payment is available under Medicare, Medicaid or the Children’s Health Insurance Program (with certain
exceptions) to report annually to the CMS, information related to payments or other “transfers of value” made to physicians (defined to include doctors, dentists, optometrists, podiatrists and chiropractors) and teaching hospitals, and
requires applicable manufacturers to report annually to the government ownership and investment interests held by the physicians described above and their immediate family members and payments or other “transfers of value” to such physician
owners. Manufacturers are required to submit reports to CMS by the 90th day of each calendar year. We cannot assure you that we have and will successfully report all transfers of value by us, and any failure to comply could
result in significant fines and penalties. Failure to submit the required information may result in civil monetary penalties up to an aggregate of $150,000 per year (and up to an aggregate of $1 million per year for “knowing failures”) for
all payments, transfers of value or ownership or investment interests not reported in an annual submission, and may result in liability under other federal laws or regulations;
|
| • |
federal and state laws governing the certification and licensing of clinical laboratories, including operational, personnel and quality requirements designed to ensure that testing services are accurate and timely, and federal and state
laws governing the health and safety of clinical laboratory employees;
|
| • |
the U.S. Foreign Corrupt Practices Act, or the FCPA, which prohibits corporations and individuals from paying, offering to pay or authorising the payment of anything of value to any foreign government official, government staff member,
political party or political candidate in an attempt to obtain or retain business or to otherwise influence a person working in an official capacity; the U.K. Bribery Act, which prohibits both domestic and international bribery, as well as
bribery across both public and private sectors; and bribery provisions contained in the German Criminal Code, which makes the corruption and corruptibility of physicians in private practice and other healthcare professionals a criminal
offense; and
|
| • |
analogous state and foreign law equivalents of each of the above federal laws, such as anti-kickback and false claims laws which may apply to items or services reimbursed by any payor, including commercial insurers; state laws that
require device companies to comply with the industry’s voluntary compliance guidelines and the applicable compliance guidance promulgated by the federal government or otherwise restrict payments that may be made to healthcare providers and
other potential referral sources; state laws that require device manufacturers to report information related to payments and other transfers of value to physicians and other healthcare providers or marketing expenditures; and state laws
governing the privacy and security of health information in certain circumstances, many of which differ from each other in significant ways and may not have the same effect, thus complicating compliance efforts.
|
| • |
announcements of new products by us or others;
|
| • |
announcements by us of significant acquisitions, disposals, strategic partnerships, in-licensing,
|
| • |
joint ventures or capital commitments;
|
| • |
the developments of the businesses and projects of our various subsidiaries;
|
| • |
expiration or terminations of licences, research contracts or other collaboration agreements;
|
| • |
public concern as to the safety of the products we sell;
|
| • |
the volatility of market prices for shares of companies with whom we compete;
|
| • |
developments concerning intellectual property rights or regulatory approvals;
|
| • |
variations in our and our competitors’ results of operations;
|
| • |
changes in revenues, gross profits and earnings announced by us;
|
| • |
changes in estimates or recommendations by securities analysts, if the ADSs are covered by analysts;
|
| • |
fluctuations in the share price of our publicly traded subsidiaries;
|
| • |
changes in government regulations or patent decisions; and
|
| • |
general market conditions and other factors, including factors unrelated to our operating performance.
|
| • |
the debt is for a liquidated or defined sum;
|
| • |
the procedural rules of the U.S. Court must have been observed and the U.S. Court must have had jurisdiction in relation to the particular defendant according to Irish conflict of law rules (the submission to jurisdiction by the
defendant would satisfy this rule); and
|
| • |
the judgment must be final and conclusive and the decree must be final and unalterable in the U.S. Court which pronounces it. A judgment can be final and conclusive even if it is subject to appeal or even if an appeal is pending. If the
effect of lodging an appeal under the applicable law is to stay execution of the judgment, it is possible that, in the meantime, the judgment should not be actionable in Ireland. It remains to be determined whether final judgment given in
default of appearance is final and conclusive.
|
| • |
if the judgment was obtained or alleged to have been obtained by fraud;
|
| • |
if the process and decision of the U.S. Courts were contrary to natural or constitutional justice under the laws of Ireland and if the enforcement of the judgment in Ireland would be contrary to natural or constitutional justice;
|
| • |
if the judgment is contrary to Irish public policy or involves certain United States laws which will not be enforced in Ireland or constitute the enforcement of a judgment of a penal or taxation nature;
|
| • |
if jurisdiction cannot be obtained by the Irish Courts over the judgment debtors in the enforcement proceedings by personal service in Ireland or outside Ireland under Order 11 of the Irish Superior Courts Rules; or
|
| • |
if the judgment is not consistent with a judgment of an Irish Court in respect of the same matter.
|
|
|
Year ended December 31,
|
|||||||||||
|
|
2023
US$’000
|
|
2022
US$’000
|
% Change
|
||||||||
|
Revenues
|
||||||||||||
|
Clinical laboratory goods
|
42,288
|
46,036
|
(8.1
|
)%
|
||||||||
|
Clinical laboratory services
|
5,453
|
7,272
|
(25.0
|
)%
|
||||||||
|
Point-of-Care
|
9,091
|
9,213
|
(1.3
|
)%
|
||||||||
|
|
||||||||||||
|
56,832
|
62,521
|
(9.1
|
)%
|
|||||||||
|
|
|
Year ended December 31, | ||||||||||
|
|
2023
US$‘000
|
|
2022
US$‘000
|
% Change
|
||||||||
|
Revenues
|
||||||||||||
|
Americas
|
32,282
|
35,557
|
(9.2
|
)%
|
||||||||
|
Asia/Africa
|
18,909
|
20,401
|
(7.3
|
)%
|
||||||||
|
Europe
|
5,641
|
6,563
|
(14.0
|
)%
|
||||||||
|
|
||||||||||||
|
Total
|
56,832
|
62,521
|
(9.1
|
)%
|
||||||||
| i) |
technical advisory, legal and professional fees were higher in 2023 compared to 2022 by US$1.6 million primarily due to costs associated with the acquisition of the biosensor assets of Waveform (which closed in January 2024) and other
corporate development and corporate finance activities as we continue to assess strategic opportunities for inorganic growth and balance sheet optimization,
|
| ii) |
an increase of US$1.5 million in foreign exchange losses largely relating to the accounting requirement to mark to market euro-denominated lease liabilities for right-of-use assets, and
|
| iii) |
higher non-cash share-based payments expense of US$0.3 million mainly due to the full year effect of options granted in 2022.
|
|
Year ended
December 31, 2023
|
Year ended
December 31, 2022
|
|||||||
|
US$m
|
US$m
|
|||||||
|
Interest on senior secured term loan
|
8.4
|
9.8
|
||||||
|
Interest on convertible note
|
1.1
|
0.7
|
||||||
|
Penalty for early partial settlement of term loan
|
0.9
|
3.5
|
||||||
|
Lease interest
|
0.6
|
0.7
|
||||||
|
Loss on disposal of exchangeable notes
|
0.0
|
9.7
|
||||||
|
Interest on exchangeable notes
|
0.0
|
0.4
|
||||||
|
Other non-cash financial expense
|
0.0
|
0.1
|
||||||
|
Total
|
11.1
|
24.7
|
||||||
| • |
the consolidated financial statements give a true and fair view, in accordance with IFRS as adopted by the European Union, of the assets, liabilities and financial position of the group as at December 31, 2023 and of its financial
performance and cash flows for the financial year then ended;
|
| • |
the parent company financial statements give a true and fair view, in accordance with IFRS as adopted by the European Union, of the assets, liabilities and financial position of the parent company as at December 31, 2023 and of its cash
flows for the financial year then ended; and
|
| • |
the financial statements have been properly prepared in accordance with the requirements of the Companies Act 2014.
|
| • |
We examined the directors’ assessment on going concern and performed an independent assessment of the inputs and assumptions used by the directors in preparing their assessment on going concern by comparing the assumptions and estimates
used elsewhere in the preparation of the financial statements;
|
| • |
We reviewed the increase in the existing loan facility and the acquisition of WaveForm assets in January 2024;
|
| • |
We evaluated the directors’ assessment of any liquidity issues with the group and parent company by reviewing if the group and parent company has sufficient liquidity sources from operating activities for at least 12 months from the date
of approval of the financial statements;
|
| • |
We made enquiries with the Directors and reviewed board minutes available up to and including the date of authorisation of the financial statements in order to understand the future plans of the group and parent company;
|
| • |
We assessed the adequacy of the disclosures with respect to the going concern assumption; and
|
| • |
We obtained a signed letter of representation from the Directors that it is appropriate to prepare the financial statements on a going concern basis and that the Directors have considered various financing options to meet its repayment
obligations regarding the exchangeable notes over the next 12 months.
|
| • |
We evaluated the design of relevant controls over management’s selection of the discount rates, short-term forecasts of future revenues and margins, and long-term growth rates used to determine the recoverable amount of each selected
CGU.
|
| • |
We identified relevant CGUs with significant non-current assets.
|
| • |
We agreed the underlying cash flow forecasts to the Board approved projections and we evaluated management’s ability to accurately forecast future revenues and margins by:
|
| • |
performing a look-back analysis and comparing actual results to management’s historical forecasts; and
|
| • |
assessing the reasonableness of the impact of new products, new partnerships and other macroeconomic activity on short-term cash flows.
|
| • |
We assessed the reasonableness of the valuation model used by the group compared to generally accepted valuation practices and accounting standards.
|
| • |
We tested the source information underlying the determination of the discount rates through the use of observable inputs from independent external sources.
|
| • |
We compared the long-term growth rates, used by management to estimate cash flows in order to calculate a terminal value at that point, to independent external sources to assess the reasonableness of these rates.
|
| • |
We performed sensitivity analyses around significant management assumptions, such as discount rate and growth rate, to account for uncertainties around assumptions in the valuation model.
|
| • |
We have obtained all the information and explanations which we consider necessary for the purposes of our audit.
|
| • |
In our opinion the accounting records of the group and parent company were sufficient to permit the financial statements to be readily and properly audited.
|
| • |
The financial statements are in agreement with the accounting records.
|
| • |
In our opinion the information given in the Directors’ report is consistent with the financial statements. Based solely on the work undertaken in the course of our audit, in our opinion, the Directors’ report has been
prepared in accordance with the requirements of the Companies Act 2014.
|
| • |
enquiries of management, board and Audit Committee on the policies and procedures in place regarding compliance with laws and regulations, including consideration of known or suspected instances of non-compliance and whether they have
knowledge of any actual, suspected or alleged fraud;
|
| • |
inspection of the group and parent company regulatory and legal correspondence and review of minutes of board meetings during the year to corroborate inquiries made;
|
| • |
gaining an understanding of the entity’s current activities, the scope of authorisation and the design effectiveness of its control environment to mitigate risks related to fraud;
|
| • |
discussion amongst the engagement team in relation to the identified laws and regulations and regarding the risk of fraud, and remaining alert to any indications of non-compliance or opportunities for fraudulent manipulation of financial
statements throughout the audit;
|
| • |
identifying and testing journal entries to address the risk of inappropriate journals and management override of controls;
|
| • |
designing audit procedures to incorporate unpredictability around the nature, timing or extent of our testing
|
| • |
challenging assumptions and judgements made by management in their significant accounting estimates, including impairment assessment of intangible assets and property, plant and equipment, and capitalisation of internal development
costs; and
|
| • |
review of the financial statement disclosures to underlying supporting documentation and inquiries of management.
|
|
|
Year ended December 31
|
|||||||||||||||
|
|
Notes
|
2023
Total
US$‘000
|
2022
Total
US$‘000
|
2021
Total
US$‘000
|
||||||||||||
|
Revenues
|
2
|
56,832
|
62,521
|
81,149
|
||||||||||||
|
Cost of sales
|
(37,382
|
)
|
(45,253
|
)
|
(47,695
|
)
|
||||||||||
|
Gross profit
|
19,450
|
17,268
|
33,454
|
|||||||||||||
|
Other operating income
|
4
|
141
|
343
|
4,428
|
||||||||||||
|
Research and development expenses
|
(4,379
|
)
|
(4,138
|
)
|
(4,497
|
)
|
||||||||||
|
Selling, general and administrative expenses
|
(31,152
|
)
|
(26,983
|
)
|
(22,503
|
)
|
||||||||||
|
Impairment charges
|
5
|
(11,105
|
)
|
(5,839
|
)
|
(6,944
|
)
|
|||||||||
|
Operating (loss)/profit
|
(27,045
|
)
|
(19,349
|
)
|
3,938
|
|||||||||||
|
Financial income
|
6
|
1,171
|
303
|
1,223
|
||||||||||||
|
Financial expenses
|
6
|
(11,053
|
)
|
(24,734
|
)
|
(7,085
|
)
|
|||||||||
|
Net financing expense
|
(9,882
|
)
|
(24,431
|
)
|
(5,862
|
)
|
||||||||||
|
Loss before tax
|
9
|
(36,927
|
)
|
(43,780
|
)
|
(1,924
|
)
|
|||||||||
|
Total income tax credit
|
2, 7
|
59
|
194
|
74
|
||||||||||||
|
Loss for the year on continuing operations
|
2
|
(36,868
|
)
|
(43,586
|
)
|
(1,850
|
)
|
|||||||||
|
Profit for the year on discontinued operations
|
8
|
12,850
|
2,577
|
2,725
|
||||||||||||
|
(Loss)/profit for the year (all attributable to owners of the parent)
|
2
|
(24,018
|
)
|
(41,009
|
)
|
875
|
||||||||||
|
Basic (loss)/profit per ADS (US Dollars) – continuing operations
|
10
|
(4.81
|
)
|
(6.46
|
)
|
(0.44
|
)
|
|||||||||
|
Diluted (loss)/profit per ADS (US Dollars) – continuing operations
|
10
|
(4.81
|
)
|
(6.46
|
)
|
(0.44
|
)
|
|||||||||
|
Basic (loss)/profit per A Ordinary Share (US Dollars) –continuing operations
|
10
|
(0.24
|
)
|
(0.32
|
)
|
(0.02
|
)
|
|||||||||
|
Diluted (loss)/profit) per A Ordinary Share (US Dollars) – continuing operations
|
10
|
(0.24
|
)
|
(0.32
|
)
|
(0.02
|
)
|
|||||||||
|
Basic (loss)/profit per ADS (US Dollars) – group
|
10
|
(3.14
|
)
|
(6.08
|
)
|
0.21
|
||||||||||
|
Diluted (loss)/profit per ADS (US Dollars) – group
|
10
|
(3.14
|
)
|
(6.08
|
)
|
0.16
|
||||||||||
|
Basic (loss)/profit per A Ordinary Share (US Dollars) – group
|
10
|
(0.16
|
)
|
(0.30
|
)
|
0.01
|
||||||||||
|
Diluted (loss)/profit) per A Ordinary Share (US Dollars) – group
|
10
|
(0.16
|
)
|
(0.30
|
)
|
0.01
|
||||||||||
|
|
Year ended December 31
|
|||||||||||||||
|
|
Notes
|
2023
US$‘000
|
2022
US$‘000
|
2021
US$‘000
|
||||||||||||
|
(Loss)/profit for the year
|
2
|
(24,018
|
)
|
(41,009
|
)
|
875
|
||||||||||
|
Other comprehensive profit/(loss)
|
||||||||||||||||
|
Items that will be reclassified subsequently to profit or loss
|
||||||||||||||||
|
Foreign exchange translation differences
|
69
|
(396
|
)
|
(86
|
)
|
|||||||||||
|
|
||||||||||||||||
|
Other comprehensive profit/(loss)
|
69
|
(396
|
)
|
(86
|
)
|
|||||||||||
|
|
||||||||||||||||
|
Total Comprehensive (Loss)/profit (all attributable to owners of the parent)
|
(23,949
|
)
|
(41,405
|
)
|
789
|
|||||||||||
|
|
At December 31
|
|||||||||||
|
|
Notes
|
2023
US$‘000
|
2022
US$‘000
|
|||||||||
|
ASSETS
|
||||||||||||
|
Non-current assets
|
||||||||||||
|
Property, plant and equipment
|
11
|
1,892
|
5,682
|
|||||||||
|
Goodwill and intangible assets
|
12
|
16,270
|
35,269
|
|||||||||
|
Deferred tax assets
|
14
|
1,975
|
4,218
|
|||||||||
|
Derivative financial instruments
|
23
|
178
|
128
|
|||||||||
|
Other assets
|
15
|
79
|
139
|
|||||||||
|
|
||||||||||||
|
Total non-current assets
|
20,394
|
45,436
|
||||||||||
|
|
||||||||||||
|
Current assets
|
||||||||||||
|
Inventories
|
16
|
19,933
|
22,503
|
|||||||||
|
Trade and other receivables
|
17
|
13,901
|
15,753
|
|||||||||
|
Income tax receivable
|
1,516
|
1,834
|
||||||||||
|
Cash and cash equivalents
|
18
|
3,691
|
6,578
|
|||||||||
|
|
||||||||||||
|
Total current assets
|
39,041
|
46,668
|
||||||||||
|
|
||||||||||||
|
TOTAL ASSETS
|
2
|
59,435
|
92,104
|
|||||||||
|
|
||||||||||||
|
EQUITY AND LIABILITIES
|
||||||||||||
|
Equity attributable to the equity holders of the parent
|
||||||||||||
|
Share capital
|
19
|
1,972
|
1,963
|
|||||||||
|
Share premium
|
46,619
|
46,458
|
||||||||||
|
Treasury shares
|
19
|
(24,922
|
)
|
(24,922
|
)
|
|||||||
|
Accumulated deficit
|
(48,644
|
)
|
(26,695
|
)
|
||||||||
|
Translation reserve
|
19
|
(5,706
|
)
|
(5,775
|
)
|
|||||||
|
Equity component of convertible note
|
19, 23
|
6,709
|
6,709
|
|||||||||
|
Other reserves
|
19
|
23
|
86
|
|||||||||
|
|
||||||||||||
|
Total deficit
|
(23,949
|
)
|
(2,176
|
)
|
||||||||
|
|
||||||||||||
|
Current liabilities
|
||||||||||||
|
Income tax payable
|
279
|
28
|
||||||||||
|
Trade and other payables
|
21
|
12,802
|
15,375
|
|||||||||
|
Provisions
|
22
|
50
|
50
|
|||||||||
|
Exchangeable notes and other borrowings
|
23
|
210
|
210
|
|||||||||
|
Lease liabilities
|
24
|
1,694
|
1,676
|
|||||||||
|
|
||||||||||||
|
Total current liabilities
|
15,035
|
17,339
|
||||||||||
|
|
||||||||||||
|
Non-current liabilities
|
||||||||||||
|
Senior secured term loan
|
23
|
40,109
|
44,301
|
|||||||||
|
Derivative financial liability
|
23
|
526
|
1,569
|
|||||||||
|
Convertible Note
|
23
|
14,542
|
13,746
|
|||||||||
|
Lease liabilities
|
24
|
10,872
|
12,267
|
|||||||||
|
Deferred tax liabilities
|
14
|
2,300
|
5,058
|
|||||||||
|
|
||||||||||||
|
Total non-current liabilities
|
68,349
|
76,941
|
||||||||||
|
|
||||||||||||
|
TOTAL LIABILITIES
|
2
|
83,384
|
94,280
|
|||||||||
|
|
||||||||||||
|
TOTAL EQUITY AND LIABILITIES
|
59,435
|
92,104
|
||||||||||
|
|
Share capital
A Ordinary Shares US$’000 |
Share
premium US$’000 |
Treasury
Shares US$’000 |
Translation
reserve US$’000 |
Equity Component of Convertible Note
US$’000
|
Other
reserves US$’000 |
Accumulated
(deficit)/surplus US$’000 |
Total
US$’000 |
||||||||||||||||||||||||
|
Balance at January 1, 2021
|
1,213
|
16,187
|
(24,922
|
)
|
(5,293
|
)
|
-
|
23
|
10,573
|
(2,219
|
)
|
|||||||||||||||||||||
|
Profit for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
875
|
875
|
||||||||||||||||||||||||
|
Other comprehensive income
|
-
|
-
|
-
|
(86
|
)
|
-
|
-
|
-
|
(86
|
)
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total comprehensive loss
|
-
|
-
|
-
|
(86
|
)
|
-
|
-
|
875
|
789
|
|||||||||||||||||||||||
|
Share-based payments (Note 20)
|
-
|
-
|
-
|
-
|
-
|
-
|
1,111
|
1,111
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Balance at December 31, 2021
|
1,213
|
16,187
|
(24,922
|
)
|
(5,379
|
)
|
-
|
23
|
12,559
|
(319
|
)
|
|||||||||||||||||||||
|
Balance at January 1, 2022
|
1,213
|
16,187
|
(24,922
|
)
|
(5,379
|
)
|
-
|
23
|
12,559
|
(319
|
)
|
|||||||||||||||||||||
|
Loss for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
(41,009
|
)
|
(41,009
|
)
|
||||||||||||||||||||||
|
Other comprehensive loss
|
-
|
-
|
-
|
(396
|
)
|
-
|
-
|
-
|
(396
|
)
|
||||||||||||||||||||||
|
Total comprehensive loss
|
-
|
-
|
-
|
(396
|
)
|
-
|
-
|
(41,009
|
)
|
(41,405
|
)
|
|||||||||||||||||||||
|
Shares issued in the year (Note 19)
|
750
|
30,271
|
-
|
-
|
-
|
-
|
-
|
31,021
|
||||||||||||||||||||||||
|
Shares to be issued
|
-
|
-
|
-
|
-
|
-
|
63
|
-
|
63
|
||||||||||||||||||||||||
|
Equity component of convertible note (Note 19)
|
-
|
-
|
-
|
-
|
6,709
|
-
|
-
|
6,709
|
||||||||||||||||||||||||
|
Share-based payments (Note 20)
|
-
|
-
|
-
|
-
|
-
|
-
|
1,755
|
1,755
|
||||||||||||||||||||||||
|
Balance at December 31, 2022
|
1,963
|
46,458
|
(24,922
|
)
|
(5,775
|
)
|
6,709
|
86
|
(26,695
|
)
|
(2,176
|
)
|
||||||||||||||||||||
|
Balance at January 1, 2023
|
1,963
|
46,458
|
(24,922
|
)
|
(5,775
|
)
|
6,709
|
86
|
(26,695
|
)
|
(2,176
|
)
|
||||||||||||||||||||
|
Loss for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
(24,018
|
)
|
(24,018
|
)
|
||||||||||||||||||||||
|
Other comprehensive income
|
-
|
-
|
-
|
69
|
-
|
-
|
-
|
69
|
||||||||||||||||||||||||
|
Total comprehensive loss
|
-
|
-
|
-
|
69
|
-
|
-
|
(24,018
|
)
|
(23,949
|
)
|
||||||||||||||||||||||
|
Shares issued in the year (Note 19)
|
9
|
161
|
-
|
-
|
-
|
(63
|
)
|
-
|
107
|
|||||||||||||||||||||||
|
Share-based payments (Note 20)
|
-
|
-
|
-
|
-
|
-
|
-
|
2,069
|
2,069
|
||||||||||||||||||||||||
|
Balance at December 31, 2023
|
1,972
|
46,619
|
(24,922
|
)
|
(5,706
|
)
|
6,709
|
23
|
(48,644
|
)
|
(23,949
|
)
|
||||||||||||||||||||
|
|
Year ended December 31,
|
|||||||||||||||
|
|
Notes
|
2023
US$‘000
|
2022
US$‘000
|
2021
US$‘000
|
||||||||||||
|
Cash flows from operating activities
|
||||||||||||||||
|
(Loss)/profit for the year
|
(24,018
|
)
|
(41,009
|
)
|
875
|
|||||||||||
|
Adjustments to reconcile net profit/(loss) to cash provided by operating activities:
|
||||||||||||||||
|
Depreciation
|
9, 11
|
831
|
1,410
|
1,827
|
||||||||||||
|
Amortisation
|
9,12
|
946
|
923
|
917
|
||||||||||||
|
Income tax credit
|
7
|
(59
|
)
|
(192
|
)
|
(167
|
)
|
|||||||||
|
Financial income
|
6
|
(1,171
|
)
|
(303
|
)
|
(1,223
|
)
|
|||||||||
|
Financial expense
|
6
|
11,053
|
24,745
|
7,097
|
||||||||||||
|
Share-based payments (net of capitalized amounts)
|
20
|
2,069
|
1,755
|
1,100
|
||||||||||||
|
Foreign exchange gains on operating cash flows
|
238
|
(76
|
)
|
(251
|
)
|
|||||||||||
|
Loss/(gain) on disposal or retirement of property, plant and equipment
|
9
|
-
|
2
|
(1
|
)
|
|||||||||||
|
Movement in inventory provision
|
16
|
2,291
|
7,391
|
5,589
|
||||||||||||
|
Impairment of prepayments
|
5, 17
|
-
|
482
|
583
|
||||||||||||
|
Impairment of property, plant and equipment
|
5, 11
|
3,772
|
733
|
2,508
|
||||||||||||
|
Impairment of intangible assets
|
5, 12
|
5,833
|
4,624
|
3,853
|
||||||||||||
|
Impairment of financial assets
|
5, 13
|
1,500
|
-
|
-
|
||||||||||||
|
Gain on sale of business
|
8
|
(12,718
|
)
|
-
|
-
|
|||||||||||
|
Other non-cash items
|
257
|
269
|
(5,317
|
)
|
||||||||||||
|
|
||||||||||||||||
|
Operating cash flows before changes in working capital
|
(9,176
|
)
|
754
|
17,390
|
||||||||||||
|
Decrease/(increase) in trade and other receivables
|
1,047
|
(966
|
)
|
6,236
|
||||||||||||
|
Increase in inventories
|
(971
|
)
|
(877
|
)
|
(4,406
|
)
|
||||||||||
|
(Decrease)/increase in trade and other payables
|
(2,769
|
)
|
181
|
(7,591
|
)
|
|||||||||||
|
|
||||||||||||||||
|
Cash (used in)/generated from operations
|
(11,869
|
)
|
(908
|
)
|
11,629
|
|||||||||||
|
Interest paid
|
-
|
-
|
(11
|
)
|
||||||||||||
|
Interest received
|
-
|
2
|
1
|
|||||||||||||
|
Income taxes received/(paid)
|
312
|
(15
|
)
|
1,619
|
||||||||||||
|
|
||||||||||||||||
|
Net cash (used in)/generated by operating activities
|
(11,557
|
)
|
(921
|
)
|
13,238
|
|||||||||||
|
|
||||||||||||||||
|
Cash flows from investing activities
|
||||||||||||||||
|
Payments to acquire intangible assets
|
(1,901
|
)
|
(4,876
|
)
|
(6,879
|
)
|
||||||||||
|
Acquisition of property, plant and equipment
|
(803
|
)
|
(1,101
|
)
|
(1,812
|
)
|
||||||||||
|
Payments to acquire financial asset
|
13
|
(700
|
)
|
-
|
-
|
|||||||||||
|
Proceeds from sale of business (net of transaction costs)
|
8
|
28,160
|
-
|
-
|
||||||||||||
|
|
||||||||||||||||
|
Net cash generated by/(used in) investing activities
|
24,756
|
(5,977
|
)
|
(8,691
|
)
|
|||||||||||
|
|
||||||||||||||||
|
Cash flows from financing activities
|
||||||||||||||||
|
Issue of ordinary share capital including share premium (net of issuance costs)
|
19
|
-
|
25,336
|
-
|
||||||||||||
|
Proceeds from shares to be issued
|
-
|
63
|
-
|
|||||||||||||
|
Net proceeds from senior secured term loan
|
23
|
5,000
|
80,015
|
-
|
||||||||||||
|
Proceeds from convertible note issued
|
23
|
-
|
20,000
|
-
|
||||||||||||
|
Expenses paid in connection with debt financing
|
23
|
(147
|
)
|
(2,356
|
)
|
(848
|
)
|
|||||||||
|
Purchase of exchangeable notes
|
23
|
-
|
(86,730
|
)
|
-
|
|||||||||||
|
Repayment of senior secured term loan
|
23
|
(10,050
|
)
|
(34,500
|
)
|
-
|
||||||||||
|
Penalty for early settlement of term loan
|
23
|
(905
|
)
|
(3,450
|
)
|
-
|
||||||||||
|
Repayment of other loan
|
-
|
(23
|
)
|
-
|
||||||||||||
|
Interest paid on senior secured term loan
|
(7,314
|
)
|
(6,424
|
)
|
-
|
|||||||||||
|
Interest paid on convertible note
|
(300
|
)
|
(199
|
)
|
-
|
|||||||||||
|
Proceeds from Paycheck Protection loans
|
-
|
-
|
1,764
|
|||||||||||||
|
Interest paid on exchangeable notes
|
28
|
(8
|
)
|
(1,293
|
)
|
(3,996
|
)
|
|||||||||
|
Payment of lease liabilities
|
28
|
(2,318
|
)
|
(2,761
|
)
|
(2,939
|
)
|
|||||||||
|
|
||||||||||||||||
|
Net cash used in financing activities
|
(16,042
|
)
|
(12,322
|
)
|
(6,019
|
)
|
||||||||||
|
|
||||||||||||||||
|
Decrease in cash and cash equivalents and short-term investments
|
(2,843
|
)
|
(19,220
|
)
|
(1,472
|
)
|
||||||||||
|
Effects of exchange rate movements on cash held
|
(44
|
)
|
(112
|
)
|
55
|
|||||||||||
|
Cash and cash equivalents and short-term investments at beginning of year
|
6,578
|
25,910
|
27,327
|
|||||||||||||
|
|
||||||||||||||||
|
Cash and cash equivalents and short-term investments at end of year
|
18
|
3,691
|
6,578
|
25,910
|
||||||||||||
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES
|
| i) |
General information
Trinity Biotech is a commercial stage biotechnology company focused on diabetes management solutions and human diagnostics, including wearable biosensors. The Company develops, acquires, manufactures and markets diagnostic systems,
including both reagents and instrumentation, for the point-of-care and clinical laboratory segments of the diagnostic market. The products are used to detect infectious diseases and to quantify the level of Haemoglobin A1c and other
chemistry parameters in serum, plasma and whole blood and the Company intends to develop a range of biosensor devices and related services, starting with a continuous glucose monitoring product.
|
| ii) | Statement of compliance |
| iii) |
Basis of preparation
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| iv) |
Basis of consolidation
|
| v) |
Property, plant and equipment
|
|
• Leasehold improvements
|
5-15 years
|
|
|
|
||
|
• Buildings
|
50 years
|
|
|
|
||
|
• Office equipment and fittings
|
10 years
|
|
|
|
||
|
• Computer equipment
|
3-5 years
|
|
|
|
||
|
• Plant and equipment
|
5-15 years
|
|
| • |
the contract contains an identified asset, which is either explicitly identified in the contract or implicitly specified by being identified at the time the asset is made available to the Group
|
| • |
the Group has the right to obtain substantially all of the economic benefits from use of the identified asset throughout the period of use, considering its rights within the defined scope of the contract
|
| • |
the Group has the right to direct the use of the identified asset throughout the period of use. The Group assess whether it has the right to direct ‘how and for what purpose’ the asset is used throughout the period of use.
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| vi) |
Goodwill
|
| vii) |
Intangibles, including research and development (other than goodwill)
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
|
• Capitalised development costs
|
15 years
|
|
|
|
||
|
• Patents and licences
|
6-15 years
|
|
|
|
||
|
• Other (including acquired customer and supplier lists)
|
6-15 years
|
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| (a) |
once a diagnostic test becomes established, customers are reluctant to change to new technology until it is fully proven, thus resulting in relatively long product life cycles. There is also reluctance in customers to change to a new
product as it can be costly both in terms of the initial changeover cost and as new technology is typically more expensive.
|
| (b) |
demand for the diagnostic tests is enduring and robust within a wide geographic base. The diseases that the products diagnose are widely prevalent (HIV, Diabetes and Chlamydia being just three examples) in many countries. There is a
general consensus that these diseases will continue to be widely prevalent in the future. Demand for biosensors is showing high growth in recent years due to the ease of use and the appeal of real time information.
|
| (c) |
there are significant barriers to new entrants in this industry. Patents and/or licences are in place for several of our products, though this is not the only barrier to entry. There is a significant cost and time to develop new
products, it is necessary to obtain regulatory approval and tests are protected by proprietary know-how, manufacturing techniques and trade secrets.
|
| viii) |
Impairment
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| viii) |
Impairment (continued)
|
| ix) | Financial Assets |
| x) |
Inventories |
| xi) |
Trade and other receivables
|
| xii) |
Trade and other payables
|
| xiii) |
Cash and cash equivalents
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| xiv) |
Share-based payments
|
| xv) |
Government grants and financial support
|
| xvi) |
Revenue recognition
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| xvii) |
Employee benefits
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| xviii) |
Foreign currency
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| xx) |
Exchangeable notes and derivative financial instruments
|
| xxi) |
Senior secured term loan
|
| xxii) |
Warrants and loan prepayment option
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| xxiii) |
Convertible Note
|
| xxiv) |
Segment reporting
|
| xxv) |
Tax (current and deferred)
|
| i. |
Where the deferred tax liability arises from goodwill not deductible for tax purposes or the initial recognition of an asset or a liability in a transaction that is not a business combination and affects neither the accounting profit nor
the taxable profit or loss at the time of the transaction; and
|
| ii. |
Where, in respect of temporary differences associated with investments in subsidiary undertakings, the timing of the reversal of the temporary difference is subject to control and it is probable that the temporary difference will not
reverse in the foreseeable future.
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| xxvi) |
Provisions and contingent liabilities
|
| xxvii) | Cost of sales |
| xxviii) |
Finance income and costs
|
| xxix) |
Treasury shares
|
| xxx) |
Equity
|
| xxxi) |
Profit or loss from discontinued operations
|
| xxxii) |
Fair values
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| xxxiii) |
New IFRS Standards
|
| • |
Classification of Liabilities as Current or Non-current (Amendments to IAS 1), effective from 1 January 2024
|
| • |
Lease Liability in a Sale and Leaseback (Amendments to IFRS 16), effective from 1 January 2024
|
| • |
Supplier Finance Arrangements (Amendments to IAS 7 and IFRS 7), effective from 1 January 2024
|
| • |
Non-current Liabilities with Covenants (Amendments to IAS 1), effective from 1 January 2024
|
| • |
General Requirements for Disclosure of Sustainability-related Financial Information (IFRS S1), effective from 1 January 2024
|
| • |
Climate-related Disclosures (IFRS S2), effective from 1 January 2024
|
| • |
Lack of Exchangeability (Amendments to IAS 21), effective from 1 January 2025
|
| xxxiv) |
Standards, amendments and interpretations to existing IFRS Standards that are not yet effective
|
| 2. |
SEGMENT INFORMATION
|
| i) |
The distribution of revenue by geographical area based on location of assets was as follows:
|
|
Revenue
|
Americas
|
Rest of World Ireland
|
Eliminations
|
Total
|
||||||||||||
|
Year ended December 31, 2023
|
US$‘000
|
US$‘000
|
US$’000
|
US$‘000
|
||||||||||||
|
Revenue from external customers
|
44,984
|
11,848
|
-
|
56,832
|
||||||||||||
|
Inter-segment revenue
|
21,867
|
872
|
(22,739
|
)
|
-
|
|||||||||||
|
|
||||||||||||||||
|
Total revenue
|
66,851
|
12,720
|
(22,739
|
)
|
56,832
|
|||||||||||
|
Revenue
|
Americas
|
Rest of World Ireland
|
Eliminations
|
Total
|
||||||||||||
|
Year ended December 31, 2022
|
US$‘000
|
US$‘000
|
US$’000
|
US$‘000
|
||||||||||||
|
Revenue from external customers
|
50,508
|
12,013
|
-
|
62,521
|
||||||||||||
|
Inter-segment revenue
|
26,110
|
828
|
(26,938
|
)
|
-
|
|||||||||||
|
|
||||||||||||||||
|
Total revenue
|
76,618
|
12,841
|
(26,938
|
)
|
62,521
|
|||||||||||
| 2. |
SEGMENT INFORMATION (CONTINUED)
|
|
Revenue
|
Americas
|
Rest of World Ireland
|
Eliminations
|
Total
|
||||||||||||
|
Year ended December 31, 2021
|
US$‘000
|
US$‘000
|
US$’000
|
US$‘000
|
||||||||||||
|
Revenue from external customers
|
67,249
|
13,900
|
-
|
81,149
|
||||||||||||
|
Inter-segment revenue
|
49,059
|
2,517
|
(51,576
|
)
|
-
|
|||||||||||
|
|
||||||||||||||||
|
Total revenue
|
116,308
|
16,417
|
(51,576
|
)
|
81,149
|
|||||||||||
| ii) |
The distribution of revenue by customers’ geographical area was as follows:
|
|
Revenue
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
December 31, 2021
US$‘000
|
|||||||||
|
Americas
|
32,282
|
35,557
|
52,779
|
|||||||||
|
Asia / Africa
|
18,909
|
20,401
|
21,402
|
|||||||||
|
Europe (including Ireland) *
|
5,641
|
6,563
|
6,968
|
|||||||||
|
|
||||||||||||
|
|
56,832
|
62,521
|
81,149
|
|||||||||
| * |
Revenue from customers in Ireland is not disclosed separately due to the immateriality of these revenues.
|
| iii) |
The distribution of revenue by major product group was as follows:
|
|
Revenue
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
December 31, 2021
US$‘000
|
|||||||||
|
Clinical laboratory goods
|
42,288
|
46,036
|
62,884
|
|||||||||
|
Clinical laboratory services
|
5,453
|
7,272
|
7,928
|
|||||||||
|
Point-of-care
|
9,091
|
9,213
|
10,337
|
|||||||||
|
|
||||||||||||
|
|
56,832
|
62,521
|
81,149
|
|||||||||
| iv) |
The group has recognised the following amounts relating to revenue in the consolidated statement of operations:
|
|
Revenue
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
December 31, 2021
US$‘000
|
|||||||||
|
Revenue from contracts with customers
|
56,832
|
62,521
|
81,149
|
|||||||||
|
|
||||||||||||
|
|
56,832
|
62,521
|
81,149
|
|||||||||
| 2. |
SEGMENT INFORMATION (CONTINUED)
|
| (v) |
Disaggregation of revenue from contracts with customers:
|
|
Timing of revenue recognition
|
Americas
|
Rest of World Ireland
|
Total
|
|||||||||
|
Year ended December 31, 2023
|
US$‘000
|
US$‘000
|
US$‘000
|
|||||||||
|
At a point in time
|
44,692
|
11,848
|
56,540
|
|||||||||
|
Over time
|
292
|
-
|
292
|
|||||||||
|
|
||||||||||||
|
Total
|
44,984
|
11,848
|
56,832
|
|||||||||
|
Timing of revenue recognition
|
Americas
|
Rest of World
Ireland
|
Total
|
|||||||||
|
Year ended December 31, 2022
|
US$‘000
|
US$‘000
|
US$‘000
|
|||||||||
|
At a point in time
|
50,174
|
12,013
|
62,187
|
|||||||||
|
Over time
|
334
|
—
|
334
|
|||||||||
|
Total
|
50,508
|
12,013
|
62,521
|
|||||||||
|
Timing of revenue recognition
|
Americas
|
Rest of World
Ireland
|
Total
|
|||||||||
|
Year ended December 31, 2021
|
US$‘000
|
US$‘000
|
US$‘000
|
|||||||||
|
At a point in time
|
66,806
|
13,900
|
80,706
|
|||||||||
|
Over time
|
443
|
—
|
443
|
|||||||||
|
Total
|
67,249
|
13,900
|
81,149
|
|||||||||
| (vi) |
The Group derives revenue from the transfer of goods and services over time and at a point in time based on customers’ geographical area as follows:
|
|
Timing of revenue recognition
|
Americas
|
Asia / Africa
|
Europe
|
Total
|
||||||||||||
|
Year ended December 31, 2023
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
||||||||||||
|
At a point in time
|
31,990
|
18,909
|
5,641
|
56,540
|
||||||||||||
|
Over time
|
292
|
-
|
-
|
292
|
||||||||||||
|
Total
|
32,282
|
18,909
|
5,641
|
56,832
|
||||||||||||
|
Timing of revenue recognition
|
Americas
|
Asia / Africa
|
Europe
|
Total
|
||||||||||||
|
Year ended December 31, 2022
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
||||||||||||
|
At a point in time
|
35,223
|
20,401
|
6,563
|
62,187
|
||||||||||||
|
Over time
|
334
|
—
|
—
|
334
|
||||||||||||
|
Total
|
35,557
|
20,401
|
6,563
|
62,521
|
||||||||||||
| 2. |
SEGMENT INFORMATION (CONTINUED)
|
|
Timing of revenue recognition
|
Americas
|
Asia / Africa
|
Europe
|
Total
|
||||||||||||
|
Year ended December 31, 2021
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
||||||||||||
|
At a point in time
|
52,336
|
21,402
|
6,968
|
80,706
|
||||||||||||
|
Over time
|
443
|
—
|
—
|
443
|
||||||||||||
|
Total
|
52,779
|
21,402
|
6,968
|
81,149
|
||||||||||||
|
|
Rest of World | |||||||||||||||
|
|
Americas
|
Ireland
|
Other
|
Total
|
||||||||||||
|
Year ended December 31, 2023
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
||||||||||||
|
Result before impairment and unallocated expenses
|
(4,365
|
)
|
(7,886
|
)
|
(104
|
)
|
(12,355
|
)
|
||||||||
|
Impairment charges
|
(11,105
|
)
|
-
|
-
|
(11,105
|
)
|
||||||||||
|
Result after impairment
|
(15,470
|
)
|
(7,886
|
)
|
(104
|
)
|
(23,460
|
)
|
||||||||
|
Unallocated expenses *
|
(3,585
|
)
|
||||||||||||||
|
Operating loss
|
(27,045
|
)
|
||||||||||||||
|
Net financing expense (Note 6)
|
(9,882
|
)
|
||||||||||||||
|
Loss before tax
|
(36,927
|
)
|
||||||||||||||
|
Income tax credit (Note 7)
|
59
|
|||||||||||||||
|
Loss for the year on continuing operations
|
(36,868
|
)
|
||||||||||||||
|
Profit for the year on discontinued operations (Note 8)
|
12,850
|
|||||||||||||||
|
Loss for the year
|
(24,018
|
)
|
||||||||||||||
|
|
Rest of World
|
|||||||||||||||
|
|
Americas
|
Ireland
|
Other
|
Total
|
||||||||||||
|
Year ended December 31, 2022
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
||||||||||||
|
Result before impairment and unallocated expenses
|
(5,892
|
)
|
(5,112
|
)
|
(33
|
)
|
(11,037
|
)
|
||||||||
|
Impairment charges
|
(2,331
|
)
|
(3,508
|
)
|
-
|
(5,839
|
)
|
|||||||||
|
Result after impairment
|
(8,223
|
)
|
(8,620
|
)
|
(33
|
)
|
(16,876
|
)
|
||||||||
|
Unallocated expenses *
|
(2,473
|
)
|
||||||||||||||
|
Operating loss
|
(19,349
|
)
|
||||||||||||||
|
Net financing expense (Note 6)
|
(24,431
|
)
|
||||||||||||||
|
Loss before tax
|
(43,780
|
)
|
||||||||||||||
|
Income tax charge (Note 7)
|
194
|
|||||||||||||||
|
Loss for the year on continuing operations
|
(43,586
|
)
|
||||||||||||||
|
Profit for the year on discontinued operations (Note 8)
|
2,577
|
|||||||||||||||
|
Loss for the year
|
(41,009
|
)
|
||||||||||||||
| 2. |
SEGMENT INFORMATION (CONTINUED)
|
|
|
Rest of World
|
|||||||||||||||
|
|
Americas
|
Ireland
|
Other
|
Total
|
||||||||||||
|
Year ended December 31, 2021
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
||||||||||||
|
Result before impairment and unallocated expenses
|
9,276
|
2,397
|
(12
|
)
|
11,661
|
|||||||||||
|
Impairment
|
(6,088
|
)
|
(856
|
)
|
—
|
(6,944
|
)
|
|||||||||
|
Result after impairment
|
3,188
|
1,541
|
(12
|
)
|
4,717
|
|||||||||||
|
Unallocated expenses *
|
(779
|
)
|
||||||||||||||
|
Operating profit
|
3,938
|
|||||||||||||||
|
Net financing expense (Note 6)
|
(5,862
|
)
|
||||||||||||||
|
Loss before tax
|
(1,924
|
)
|
||||||||||||||
|
Income tax credit (Note 7)
|
74
|
|||||||||||||||
|
Loss for the year on continuing operations
|
(1,850
|
)
|
||||||||||||||
|
Profit for the year on discontinued operations (Note 8)
|
2,725
|
|||||||||||||||
|
Profit for the year
|
875
|
|||||||||||||||
| * |
Unallocated expenses represent head office general and administration costs of the Group, which cannot be allocated to the results of any specific geographical area.
|
| viii) |
The distribution of segment assets and segment liabilities by geographical area was as follows:
|
|
|
Rest of World
|
|||||||||||||||
|
|
Americas
|
Ireland
|
Other
|
Total
|
||||||||||||
|
As at December 31, 2023
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
||||||||||||
|
Assets and liabilities
|
||||||||||||||||
|
Segment assets
|
26,230
|
26,023
|
-
|
52,253
|
||||||||||||
|
Unallocated assets:
|
||||||||||||||||
|
Income tax assets (current and deferred)
|
3,491
|
|||||||||||||||
|
Cash and cash equivalents and short-term investments
|
3,691
|
|||||||||||||||
|
Total assets as reported in the Group balance sheet
|
59,435
|
|||||||||||||||
|
Segment liabilities
|
49,398
|
31,387
|
20
|
80,805
|
||||||||||||
|
Unallocated liabilities:
|
||||||||||||||||
|
Income tax liabilities (current and deferred)
|
2,579
|
|||||||||||||||
|
Total liabilities as reported in the Group balance sheet
|
83,384
|
|||||||||||||||
| 2. |
SEGMENT INFORMATION (CONTINUED)
|
|
|
Rest of World
|
|||||||||||||||
|
|
Americas
|
Ireland
|
Other
|
Total
|
||||||||||||
|
As at December 31, 2022
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
||||||||||||
|
Assets and liabilities
|
||||||||||||||||
|
Segment assets
|
41,779
|
37,695
|
-
|
79,474
|
||||||||||||
|
Unallocated assets:
|
||||||||||||||||
|
Income tax assets (current and deferred)
|
6,052
|
|||||||||||||||
|
Cash and cash equivalents and short-term investments
|
6,578
|
|||||||||||||||
|
Total assets as reported in the Group balance sheet
|
92,104
|
|||||||||||||||
|
Segment liabilities
|
58,307
|
30,845
|
42
|
89,194
|
||||||||||||
|
Unallocated liabilities:
|
||||||||||||||||
|
Income tax liabilities (current and deferred)
|
5,086
|
|||||||||||||||
|
Total liabilities as reported in the Group balance sheet
|
94,280
|
|||||||||||||||
| ix) |
The distribution of long-lived assets, which are property, plant and equipment, goodwill and intangible assets and other non-current assets (excluding deferred tax assets and derivative financial instruments), by geographical area was
as follows:
|
|
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
||||||
|
Rest of World – Ireland
|
12,448
|
21,180
|
||||||
|
Americas
|
5,793
|
19,910
|
||||||
|
|
18,241
|
41,090
|
||||||
| x) |
The distribution of depreciation and amortisation by geographical area was as follows:
|
|
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
December 31, 2021
US$‘000
|
|||||||||
|
Depreciation:
|
||||||||||||
|
Rest of World – Ireland
|
162
|
123
|
159
|
|||||||||
|
Americas
|
668
|
1,282
|
1,662
|
|||||||||
|
|
||||||||||||
|
|
830
|
1,405
|
1,821
|
|||||||||
|
|
||||||||||||
|
Rest of World – Ireland
|
458
|
89
|
51
|
|||||||||
|
Americas
|
487
|
800
|
848
|
|||||||||
|
|
||||||||||||
|
|
945
|
889
|
899
|
|||||||||
| xi) |
The distribution of share-based payment expense by geographical area was as follows:
|
|
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000 |
December 31, 2021
US$‘000 |
|||||||||
|
Rest of World – Ireland
|
1,650
|
632
|
1,072
|
|||||||||
|
Americas
|
419
|
1,123
|
28
|
|||||||||
|
|
||||||||||||
|
|
2,069
|
1,755
|
1,100
|
|||||||||
| 2. |
SEGMENT INFORMATION (CONTINUED)
|
| xii) |
The distribution of taxation credit/(expense) by geographical area was as follows:
|
|
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
December 31, 2021
US$‘000
|
|||||||||
|
Rest of World – Ireland
|
(385
|
)
|
286
|
436
|
||||||||
|
Rest of World – Other
|
(235
|
)
|
(4
|
)
|
(2
|
)
|
||||||
|
Americas
|
679
|
(88
|
)
|
(360
|
)
|
|||||||
|
|
59
|
194
|
74
|
|||||||||
| xiii) |
During 2023 and 2022 there were no customers generating 10% or more of total revenues. In 2021, one customer accounted for more than 10% of total revenues.
|
| xiv) |
The distribution of capital expenditure by geographical area was as follows:
|
|
|
December 31 2023
US$‘000
|
December 31, 2022
US$‘000
|
||||||
|
Rest of World – Ireland
|
251
|
2,443
|
||||||
|
Rest of World – Other
|
-
|
-
|
||||||
|
Americas
|
2,547
|
4,370
|
||||||
|
|
2,798
|
6,813
|
||||||
| 3. |
EMPLOYMENT
|
|
|
December 31, 2023
|
December 31, 2022
|
December 31, 2021
|
|||||||||
|
Research and development
|
23
|
26
|
25
|
|||||||||
|
Administration and sales
|
99
|
105
|
119
|
|||||||||
|
Manufacturing and quality
|
258
|
253
|
318
|
|||||||||
|
|
380
|
384
|
462
|
|||||||||
|
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
December 31, 2021
US$‘000
|
|||||||||
|
Wages and salaries
|
23,718
|
22,364
|
25,320
|
|||||||||
|
Social welfare costs
|
2,061
|
1,965
|
2,346
|
|||||||||
|
Pension costs
|
508
|
347
|
351
|
|||||||||
|
Share-based payments
|
2,069
|
1,755
|
1,100
|
|||||||||
|
Restructuring cost
|
485
|
274
|
270
|
|||||||||
|
|
28,841
|
26,705
|
29,387
|
|||||||||
| 3. |
EMPLOYMENT (CONTINUED)
|
|
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
December 31, 2021
US$‘000
|
|||||||||
|
Wages and salaries
|
24,343
|
23,608
|
26,561
|
|||||||||
|
Social welfare costs
|
2,097
|
2,036
|
2,403
|
|||||||||
|
Pension costs
|
510
|
352
|
352
|
|||||||||
|
Share-based payments
|
2,069
|
1,755
|
1,100
|
|||||||||
|
Restructuring cost
|
485
|
274
|
270
|
|||||||||
|
|
29,504
|
28,025
|
30,686
|
|||||||||
| 4. |
OTHER OPERATING INCOME
|
|
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
December 31, 2021
US$‘000
|
|||||||||
|
Other income
|
138
|
-
|
-
|
|||||||||
|
Rental income from premises
|
3
|
3
|
4
|
|||||||||
|
Government supports - COVID-19
|
-
|
7
|
4,424
|
|||||||||
|
Government grants
|
-
|
333
|
-
|
|||||||||
|
|
141
|
343
|
4,428
|
|||||||||
| 5. |
IMPAIRMENT CHARGES
|
|
December
|
December
|
December
|
||||||||||
|
31, 2023
|
31, 2022
|
31, 2021
|
||||||||||
|
|
US$’000
|
US$’000
|
US$’000
|
|||||||||
|
Selling, general & administration expenses
|
||||||||||||
|
Impairment of PP&E (Note 11)
|
3,772
|
733
|
2,508
|
|||||||||
|
Impairment of goodwill and other intangible assets (Note 12)
|
5,833
|
4,624
|
3,853
|
|||||||||
|
Impairment of prepayments (Note 17)
|
-
|
482
|
583
|
|||||||||
|
Impairment of financial assets (Note 13)
|
1,500
|
-
|
-
|
|||||||||
|
|
||||||||||||
|
Total impairment loss
|
11,105
|
5,839
|
6,944
|
|||||||||
| 6. | FINANCIAL INCOME AND EXPENSES |
|
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
December 31, 2021
US$‘000
|
|||||||||
|
Financial income:
|
||||||||||||
|
Non-cash financial income
|
1,171
|
303
|
1,220
|
|||||||||
|
Interest income
|
-
|
-
|
3
|
|||||||||
|
|
1,171
|
303
|
1,223
|
|||||||||
|
|
||||||||||||
|
Financial expense:
|
||||||||||||
|
Interest on leases (Note 28)
|
(624
|
)
|
(647
|
)
|
(803
|
)
|
||||||
|
Loss on disposal of exchangeable notes (Note 23, 28)
|
-
|
(9,678
|
)
|
-
|
||||||||
|
Penalty for early partial settlement of senior secured term loan (Note 23)
|
(905
|
)
|
(3,450
|
)
|
-
|
|||||||
|
Cash interest payable on senior secured term loan
|
(7,289
|
)
|
(7,039
|
)
|
-
|
|||||||
|
Cash interest payable on convertible note
|
(300
|
)
|
(199
|
)
|
-
|
|||||||
|
Cash interest on exchangeable notes
|
(8
|
)
|
(296
|
)
|
(3,996
|
)
|
||||||
|
Loan origination costs
|
-
|
-
|
(1,638
|
)
|
||||||||
|
Non-cash interest on exchangeable notes
|
-
|
(84
|
)
|
(648
|
)
|
|||||||
|
Non-cash interest on senior secured term loan
|
(1,131
|
)
|
(2,772
|
)
|
-
|
|||||||
|
Non-cash interest on convertible note
|
(796
|
)
|
(495
|
)
|
-
|
|||||||
|
Non-cash financial expense
|
-
|
(74
|
)
|
-
|
||||||||
|
(11,053
|
)
|
(24,734
|
)
|
(7,085
|
)
|
|||||||
|
Net financing expense
|
(9,882
|
)
|
(24,431
|
)
|
(5,862
|
)
|
||||||
| 7. | INCOME TAX CREDIT |
|
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
December 31, 2021
US$‘000
|
|||||||||
|
Current tax expense/(credit)
|
||||||||||||
|
Irish Corporation tax
|
-
|
(336
|
)
|
(520
|
)
|
|||||||
|
Foreign taxes (a)
|
462
|
(5
|
)
|
296
|
||||||||
|
Adjustment in respect of prior years
|
(198
|
)
|
61
|
113
|
||||||||
|
|
||||||||||||
|
Total current tax expense/(credit)
|
264
|
(280
|
)
|
(111
|
)
|
|||||||
|
|
||||||||||||
|
Deferred tax credit (b)
|
||||||||||||
|
Origination and reversal of temporary differences (see Note 14)
|
(547
|
)
|
324
|
620
|
||||||||
|
Origination and reversal of net operating losses (see Note 14)
|
224
|
(238
|
)
|
(583
|
)
|
|||||||
|
|
||||||||||||
|
Total deferred tax (credit)/charge
|
(323
|
)
|
86
|
37
|
||||||||
|
|
||||||||||||
|
Total income tax credit on continuing operations in statement of operations
|
(59
|
)
|
(194
|
)
|
(74
|
)
|
||||||
|
|
||||||||||||
|
Tax charge/(credit) on discontinued operations (see Note 8)
|
-
|
2
|
(92
|
)
|
||||||||
|
|
||||||||||||
|
Total tax credit
|
(59
|
)
|
(192
|
)
|
(166
|
)
|
||||||
| (a) |
In 2023, the foreign taxes relate primarily to Luxembourg and Canada.
|
| (b) |
In 2023, there was a deferred tax charge of US$174,000 (2022: charge of US$109,000) (2021: charge of US$18,000) recognised in respect of Ireland and a deferred tax credit of US$497,000 (2022: credit of US$26,000) (2021: credit of
US$81,000) recognised in respect of overseas tax jurisdictions.
|
|
Effective tax rate
|
December 31, 2023
|
December 31, 2022
|
December 31, 2021
|
|||||||||
|
Loss before taxation – continuing operations (US$‘000)
|
(36,927
|
)
|
(43,780
|
)
|
(1,924
|
)
|
||||||
|
As a percentage of loss before tax:
|
||||||||||||
|
Current tax %
|
(0.72
|
%)
|
(0.64
|
%)
|
(5.77
|
)%
|
||||||
|
Total (current and deferred) %
|
(0.16
|
%)
|
(0.44
|
%)
|
(3.85
|
)%
|
||||||
| 7. | INCOME TAX CREDIT (CONTINUED) |
|
|
December 31, 2023
|
December 31, 2022
|
December 31, 2021
|
|||||||||
|
Irish corporation tax
|
(12.5
|
)
|
(12.5
|
)%
|
(12.5
|
)%
|
||||||
|
Effect of current year net operating losses and temporary differences for which no deferred tax asset was recognised (a)
|
17.19
|
%
|
10.97
|
%
|
19.41
|
%
|
||||||
|
Effect of tax rates on overseas earnings
|
(7.82
|
)%
|
(7.30
|
)%
|
(0.09
|
)%
|
||||||
|
Effect of Irish income taxable at higher tax rate
|
2.62
|
%
|
3.93
|
%
|
38.60
|
%
|
||||||
|
Adjustments in respect of prior years
|
(0.53
|
)%
|
0.14
|
%
|
5.93
|
%
|
||||||
|
R&D tax credits
|
-
|
(0.75
|
)%
|
(30.99
|
)%
|
|||||||
|
Other items (b)
|
0.88
|
%
|
5.07
|
%
|
(16.51
|
)%
|
||||||
|
Effective tax rate
|
(0.16
|
)%
|
(0.44
|
)%
|
(3.85
|
)%
|
||||||
| (a) |
No deferred tax asset was recognised because there was no reversing deferred tax liability in the same jurisdiction reversing in the same period and insufficient future projected taxable income in the same jurisdiction.
|
| (b) |
Other items comprise items not chargeable to tax and expenses not deductible for tax purposes. In 2022, other items mainly related to the loss on disposal of the exchangeable notes which was non-recurring. In 2021 other items mainly
related to the US$4.4 million income from the Paycheck Protection Program loans which was not chargeable for tax purposes. There was no Paycheck Protection Program income in 2023 or 2022.
|
|
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
December 31, 2021
US$‘000
|
|||||||||
|
Rest of World – Ireland
|
(12,922
|
)
|
(22,354
|
)
|
(813
|
)
|
||||||
|
Rest of World – Other
|
(104
|
)
|
(33
|
)
|
3,939
|
|||||||
|
Americas
|
(23,901
|
)
|
(21,393
|
)
|
(5,050
|
)
|
||||||
|
|
(36,927
|
)
|
(43,780
|
)
|
(1,924
|
)
|
||||||
|
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
December 31, 2021
US$‘000
|
|||||||||
|
Rest of World – Ireland
|
69,851
|
62,731
|
68,132
|
|||||||||
|
Rest of World – Other
|
52,511
|
448
|
1,000
|
|||||||||
|
Americas
|
13,840
|
12,778
|
4,761
|
|||||||||
|
|
136,202
|
75,957
|
73,893
|
|||||||||
| 7. |
INCOME TAX CREDIT (CONTINUED)
|
|
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
December 31, 2021
US$‘000
|
|||||||||
|
Rest of World – Ireland – unused tax losses
|
8,464
|
7,489
|
9,272
|
|||||||||
|
Rest of World – Other – unused tax losses
|
14,701
|
124
|
279
|
|||||||||
|
Americas – unused tax losses
|
3,395
|
3,163
|
5,891
|
|||||||||
|
Americas – unused tax credits
|
5,806
|
4,658
|
3,368
|
|||||||||
|
Unrecognised deferred tax asset
|
32,366
|
15,434
|
18,810
|
|||||||||
| 8. |
PROFIT FOR THE YEAR ON DISCONTINUED OPERATIONS
|
|
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
December 31, 2021
US$‘000
|
|||||||||
|
Revenue
|
2,784
|
12,258
|
11,817
|
|||||||||
|
Operating expenses
|
(2,652
|
)
|
(9,679
|
)
|
(9,142
|
)
|
||||||
|
Closure provision
|
—
|
—
|
(42
|
)
|
||||||||
|
Tax (expense)/credit
|
—
|
(2
|
)
|
92
|
||||||||
|
|
||||||||||||
|
Profit from operating activities
|
132
|
2,577
|
2,725
|
|||||||||
|
Gain on sale of discontinued operations
|
12,718
|
-
|
-
|
|||||||||
|
|
||||||||||||
|
Profit for the year from discontinued operations
|
12,850
|
2,577
|
2,725
|
|||||||||
| 8. |
PROFIT FOR THE YEAR ON DISCONTINUED OPERATIONS (CONTINUED)
|
|
US$’000
|
||||
|
Cash received from sale of the discontinued operations net of transaction costs
|
28,935
|
|||
|
Cash sold as a part of discontinued operations
|
(775
|
)
|
||
|
Net cash inflow on date of disposal
|
28,160
|
|||
|
|
US$’000
|
|||
|
Property plant & equipment
|
103
|
|||
|
Goodwill and intangible assets
|
14,123
|
|||
|
Inventory
|
1,160
|
|||
|
Cash
|
775
|
|||
|
Trade and other receivables
|
1,309
|
|||
|
Trade and other payables
|
(864
|
)
|
||
|
Lease liabilities
|
(106
|
)
|
||
|
Current Corporation tax
|
(2
|
)
|
||
|
Deferred tax liability
|
(195
|
)
|
||
|
Total net assets disposed
|
16,303
|
|||
| 8. |
PROFIT FOR THE YEAR ON DISCONTINUED OPERATION (CONTINUED)
|
|
|
December 31,
2023 |
December 31,
2022 |
December 31,
2021 |
|||||||||
|
Basic earnings per ‘A’ share (US Dollars) – discontinued operations
|
0.08
|
0.02
|
0.03
|
|||||||||
|
Diluted earnings per ‘A’ share (US Dollars) – discontinued operations
|
0.07
|
0.02
|
0.03
|
|||||||||
|
|
December 31,
2023 |
December 31,
2022 |
December 31,
2021 |
|||||||||
|
Basic earnings per ADS (US Dollars) – discontinued operations
|
1.68
|
0.38
|
0.65
|
|||||||||
|
Diluted earnings per ADS (US Dollars) – discontinued operations
|
1.44
|
0.33
|
0.51
|
|||||||||
|
|
December 31,
2023 |
December 31,
2022 |
December 31,
2021 |
|||||||||
|
US$000
|
US$000
|
US$000
|
||||||||||
|
Cash (outflow)/inflow from operating activities
|
(177
|
)
|
3,798
|
5,140
|
||||||||
|
Cash inflow from investing activities
|
28,160
|
-
|
-
|
|||||||||
|
Cash (outflow)/inflow from financing activities
|
-
|
(10,800
|
)
|
104
|
||||||||
| 9. | LOSS BEFORE TAX |
|
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
December 31, 2021
US$‘000
|
|||||||||
|
Directors’ emoluments (including non- executive directors):
|
||||||||||||
|
Remuneration
|
2,058
|
1,639
|
1,391
|
|||||||||
|
Pension
|
26
|
24
|
24
|
|||||||||
|
Share based payments
|
1,601
|
1,707
|
986
|
|||||||||
|
Auditor’s remuneration
|
||||||||||||
|
Audit fees
|
861
|
888
|
580
|
|||||||||
|
Tax fees
|
407
|
89
|
77
|
|||||||||
|
Depreciation (Note 11) 1
|
830
|
1,405
|
1,821
|
|||||||||
|
Amortisation (Note 12)
|
945
|
889
|
899
|
|||||||||
|
Loss/(profit) on the disposal of property, plant and equipment
|
-
|
2
|
(1
|
)
|
||||||||
|
Net foreign exchange differences
|
336
|
(1,210
|
)
|
(789
|
)
|
|||||||
| 10. |
(LOSS)/EARNINGS PER SHARE
|
| 10. | (LOSS)/EARNINGS PER SHARE (CONTINUED) |
|
|
December 31,
2023 |
December 31,
2022 |
December 31,
2021 |
|||||||||
|
‘A’ ordinary shares
|
153,099,405
|
134,939,327
|
83,606,810
|
|||||||||
|
|
||||||||||||
|
Basic (loss)/earnings per share denominator
|
153,099,405
|
134,939,327
|
83,606,810
|
|||||||||
|
|
||||||||||||
|
Reconciliation to weighted average (loss)/earnings per share denominator:
|
||||||||||||
|
Number of ‘A’ ordinary shares at January 1 (Note 19)
|
164,985,882
|
96,162,410
|
96,162,410
|
|||||||||
|
Weighted average number of ‘A’ ordinary shares issued during the year*
|
669,123
|
51,332,517
|
-
|
|||||||||
|
Weighted average number of treasury shares
|
(12,555,600
|
)
|
(12,555,600
|
)
|
(12,555,600
|
)
|
||||||
|
|
||||||||||||
|
Basic (loss)/earnings per share denominator
|
153,099,405
|
134,939,327
|
83,606,810
|
|||||||||
|
|
December 31,
2023
|
December 31,
2022
|
December 31,
2021
|
|||||||||
|
Potentially Dilutive Instruments:
|
||||||||||||
|
Issuable on exercise of options (Note 20)
|
186,908
|
2,752,153
|
4,648,586
|
|||||||||
|
Issuable on exercise of warrants to Perceptive (Note 23)
|
-
|
-
|
-
|
|||||||||
|
Issuable on conversion of Exchangeable notes (Note 23)
|
38,391
|
1,436,463
|
18,263,254
|
|||||||||
|
Issuable on conversion of Convertible notes (Note 23)
|
24,691,358
|
16,370,709
|
-
|
|||||||||
|
Total number of potentially dilutive instruments excluded from the weighted average number of ‘A’ ordinary shares in calculating dilutive (loss)/earnings per ‘A’
ordinary share
|
24,916,657
|
20,559,325
|
22,911,840
|
|||||||||
| 10. |
(LOSS)/EARNINGS PER SHARE (CONTINUED)
|
| o |
Options over 12,100,000 ‘A’ ordinary shares were granted, of which 6,250,000 are contingently issuable as their issue is contingent upon satisfaction of specified performance conditions in addition to the passage of time.
|
| o |
In connection with the acquisition of the Waveform Assets and the Amendment of the Term Loan in January 2024, Perceptive received new warrants to purchase an additional 10,000,000 ‘A’ shares and the Company has agreed to price these
additional warrants and reprice the existing warrants to purchase the 10,00,000 shares that were issued to Perceptive under the original term loan, with an exercise price of US$0.11, subject to adjustment.
|
| o |
Warrants to purchase 1,200,000 ‘A’ shares have been issued to a consultant assisting with our CGM business. The exercise price is US$0.11 per share. The warrants are exercisable, in whole or part, until the fifth anniversary of the
issue date in January 2024.
|
|
|
December 31,
2023
|
December 31,
2022
|
December 31,
2021
|
|||||||||
|
ADS
|
7,654,970
|
6,746,966
|
4,180,340
|
|||||||||
|
|
||||||||||||
|
Basic (loss)/earnings per ADS denominator
|
7,654,970
|
6,746,966
|
4,180,340
|
|||||||||
|
Reconciliation to weighted average (loss)/earnings per ADS denominator:
|
||||||||||||
|
Number of ADS at January 1 (Note 19)
|
8,249,294
|
4,808,120
|
4,808,120
|
|||||||||
|
Weighted average number of shares issued during the year*
|
33,456
|
2,566,626
|
-
|
|||||||||
|
Weighted average number of treasury shares
|
(627,780
|
)
|
(627,780
|
)
|
(627,780
|
)
|
||||||
|
Basic (loss)/earnings per ADS denominator
|
7,654,970
|
6,746,966
|
4,180,340
|
|||||||||
| 10. |
(LOSS)/EARNINGS PER SHARE (CONTINUED)
|
|
|
December 31,
2023
|
December 31,
2022
|
December 31,
2021
|
|||||||||
|
Potentially Dilutive Instruments:
|
||||||||||||
|
Issuable on exercise of options (Note 20)
|
9,345
|
137,608
|
232,429
|
|||||||||
|
Issuable on exercise of warrants to Perceptive (Note 23)
|
-
|
-
|
-
|
|||||||||
|
Issuable on conversion of Exchangeable notes (Note 23)
|
1,920
|
71,823
|
913,163
|
|||||||||
|
Issuable on conversion of Convertible notes (Note 23)
|
1,234,568
|
818,535
|
-
|
|||||||||
|
Total number of potentially dilutive instruments excluded from the weighted average number of ADS in calculating dilutive (loss)/earnings per ADS
|
1,245,833
|
1,027,966
|
1,145,592
|
|||||||||
| o |
Options over 605,000 ADS were granted, of which 312,500 are contingently issuable as their issue is contingent upon satisfaction of specified performance conditions in addition to the passage of time.
|
| o |
Perceptive received new warrants to purchase an additional 500,000 ADSs and the Company has agreed to price these additional warrants and reprice the existing warrants to purchase the 500,000 ADSs that were issued to Perceptive under
the original term loan, with an exercise price of US$2.20 per ADS, subject to adjustment.
|
| o |
Warrants to purchase 60,000 ADS shares have been issued to a consultant assisting with our CGM business. The exercise price is US$2.20 per ADS. The warrants are exercisable, in whole or part, until the fifth anniversary of the issue
date in January 2024.
|
| 11. |
PROPERTY, PLANT AND EQUIPMENT
|
|
|
Land & Buildings
US$‘000
|
Leasehold Improvements
US$‘000
|
Computer & Office Equipment
US$‘000
|
Plant & Equipment
US$‘000
|
Total
US$‘000
|
|||||||||||||||
|
Cost
|
||||||||||||||||||||
|
At January 1, 2022
|
24,334
|
2,592
|
4,200
|
32,337
|
63,463
|
|||||||||||||||
|
Additions
|
379
|
93
|
362
|
1,100
|
1,934
|
|||||||||||||||
|
Disposals or retirements
|
-
|
-
|
(25
|
)
|
(42
|
)
|
(67
|
)
|
||||||||||||
|
Reallocations/ reclassifications
|
-
|
-
|
(2
|
)
|
2
|
-
|
||||||||||||||
|
Exchange adjustments
|
(31
|
)
|
16
|
5
|
286
|
276
|
||||||||||||||
|
|
||||||||||||||||||||
|
At December 31, 2022
|
24,682
|
2,701
|
4,540
|
33,683
|
65,606
|
|||||||||||||||
|
|
||||||||||||||||||||
|
At January 1, 2023
|
24,682
|
2,701
|
4,540
|
33,683
|
65,606
|
|||||||||||||||
|
Additions
|
55
|
87
|
173
|
596
|
911
|
|||||||||||||||
|
Disposals or retirements
|
(480
|
)
|
(40
|
)
|
(115
|
)
|
(220
|
)
|
(855
|
)
|
||||||||||
|
Reallocations/ reclassifications
|
-
|
(8
|
)
|
8
|
-
|
-
|
||||||||||||||
|
Exchange adjustments
|
11
|
20
|
6
|
370
|
407
|
|||||||||||||||
|
|
||||||||||||||||||||
|
At December 31, 2023
|
24,268
|
2,760
|
4,612
|
34,429
|
66,069
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Accumulated depreciation and Impairment losses
|
||||||||||||||||||||
|
At January 1, 2022
|
(21,432
|
)
|
(2,131
|
)
|
(3,950
|
)
|
(30,032
|
)
|
(57,545
|
)
|
||||||||||
|
Charge for the year
|
(414
|
)
|
(133
|
)
|
(214
|
)
|
(649
|
)
|
(1,410
|
)
|
||||||||||
|
Disposals or retirements
|
-
|
-
|
22
|
43
|
65
|
|||||||||||||||
|
Impairment losses
|
(48
|
)
|
(4
|
)
|
(31
|
)
|
(650
|
)
|
(733
|
)
|
||||||||||
|
Exchange adjustments
|
9
|
(16
|
)
|
(5
|
)
|
(289
|
)
|
(301
|
)
|
|||||||||||
|
|
||||||||||||||||||||
|
At December 31, 2022
|
(21,885
|
)
|
(2,284
|
)
|
(4,178
|
)
|
(31,577
|
)
|
(59,924
|
)
|
||||||||||
|
|
||||||||||||||||||||
|
At January 1, 2023
|
(21,885
|
)
|
(2,284
|
)
|
(4,178
|
)
|
(31,577
|
)
|
(59,924
|
)
|
||||||||||
|
Charge for the year
|
(272
|
)
|
(64
|
)
|
(178
|
)
|
(317
|
)
|
(831
|
)
|
||||||||||
|
Disposals or retirements
|
385
|
38
|
115
|
213
|
751
|
|||||||||||||||
|
Impairment losses
|
(2,246
|
)
|
(339
|
)
|
(101
|
)
|
(1,086
|
)
|
(3,772
|
)
|
||||||||||
|
Exchange adjustments
|
(4
|
)
|
(20
|
)
|
(7
|
)
|
(370
|
)
|
(401
|
)
|
||||||||||
|
|
||||||||||||||||||||
|
At December 31, 2023
|
(24,022
|
)
|
(2,669
|
)
|
(4,349
|
)
|
(33,137
|
)
|
(64,177
|
)
|
||||||||||
|
|
||||||||||||||||||||
|
Carrying amounts
|
||||||||||||||||||||
|
At December 31, 2023
|
246
|
91
|
263
|
1,292
|
1,892
|
|||||||||||||||
|
|
||||||||||||||||||||
|
At December 31, 2022
|
2,797
|
417
|
362
|
2,106
|
5,682
|
|||||||||||||||
| 11. |
PROPERTY, PLANT AND EQUIPMENT (CONTINUED)
|
|
Carrying
amount
|
Depreciation Charge
|
Impairment Charge
|
||||||||||
|
At December 31,
2023
|
Year ended December 31, 2023
|
Year ended December 31, 2023
|
||||||||||
|
US$000
|
US$000
|
US$000
|
||||||||||
|
Buildings
|
229
|
(196
|
)
|
(1,930
|
)
|
|||||||
|
Computer equipment
|
166
|
(51
|
)
|
-
|
||||||||
|
Plant and Equipment, vehicles
|
-
|
(26
|
)
|
(86
|
)
|
|||||||
|
395
|
(273
|
)
|
(2,016
|
)
|
||||||||
|
Carrying
amount
|
Depreciation Charge
|
Impairment Charge
|
||||||||||
|
At December 31,
2022
|
Year ended December 31, 2022
|
Year ended December 31, 2022
|
||||||||||
|
US$000
|
US$000
|
US$000
|
||||||||||
|
Buildings
|
2,482
|
(398
|
)
|
(48
|
)
|
|||||||
|
Computer equipment
|
217
|
(40
|
)
|
-
|
||||||||
|
Plant and Equipment, vehicles
|
-
|
(17
|
)
|
(200
|
)
|
|||||||
|
2,699
|
(455
|
)
|
(248
|
)
|
||||||||
|
Right-of-Use assets at 31 December 2023
|
No. of Right-of-Use leased assets
|
Range of remaining term in years
|
Average remaining lease term (years)
|
No. of Leases with extension options
|
No. of Leases with options to purchase
|
No. of leases with variable payments linked to index
|
No. of leases with termination options
|
||||||||||||||||||||
|
Building
|
7
|
1 to 10
|
5
|
1
|
-
|
-
|
-
|
||||||||||||||||||||
|
Vehicle
|
22
|
1 to 3
|
2
|
-
|
22
|
-
|
22
|
||||||||||||||||||||
|
I.T. and office equipment
|
5
|
3
|
3
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
|
Right-of-Use assets at 31 December 2022
|
No. of Right-of-Use leased assets
|
Range of remaining term in years
|
Average remaining lease term (years)
|
No. of Leases with extension options
|
No. of Leases with options to purchase
|
No. of leases with variable payments linked to index
|
No. of leases with termination options
|
||||||||||||||||||||
|
Building
|
9
|
1 to 11
|
5
|
2
|
-
|
-
|
-
|
||||||||||||||||||||
|
Vehicle
|
20
|
0.4 to 3
|
2
|
-
|
20
|
-
|
20
|
||||||||||||||||||||
|
I.T. and office equipment
|
5
|
4
|
4
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
| 11. |
PROPERTY, PLANT AND EQUIPMENT (CONTINUED)
|
| 12. |
GOODWILL AND INTANGIBLE ASSETS
|
|
|
Goodwill
US$‘000
|
Development
costs
US$‘000
|
Patents and
licenses
US$‘000
|
Other
US$‘000
|
Total
US$‘000
|
|||||||||||||||
|
Cost
|
||||||||||||||||||||
|
At January 1, 2022
|
79,182
|
121,173
|
8,707
|
33,198
|
242,260
|
|||||||||||||||
|
Additions
|
4,475
|
22
|
382
|
4,879
|
||||||||||||||||
|
Exchange adjustments
|
—
|
(64
|
)
|
—
|
—
|
(64
|
)
|
|||||||||||||
|
|
||||||||||||||||||||
|
At December 31, 2022
|
79,182
|
125,584
|
8,729
|
33,580
|
247,075
|
|||||||||||||||
|
|
||||||||||||||||||||
|
At January 1, 2023
|
79,182
|
125,584
|
8,729
|
33,580
|
247,075
|
|||||||||||||||
|
Additions
|
-
|
1,758
|
19
|
110
|
1,887
|
|||||||||||||||
|
Disposals or retirements
|
(12,591
|
)
|
—
|
—
|
(14,488
|
)
|
(27,079
|
)
|
||||||||||||
|
Reclassifications
|
54
|
—
|
(54
|
)
|
—
|
—
|
||||||||||||||
|
Exchange adjustments
|
—
|
23
|
—
|
—
|
23
|
|||||||||||||||
|
|
||||||||||||||||||||
|
At December 31, 2023
|
66,645
|
127,365
|
8,694
|
19,202
|
221,906
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Accumulated amortisation and Impairment losses
|
||||||||||||||||||||
|
At January 1, 2022
|
(66,645
|
)
|
(103,494
|
)
|
(8,561
|
)
|
(27,579
|
)
|
(206,279
|
)
|
||||||||||
|
Charge for the year
|
—
|
(479
|
)
|
(9
|
)
|
(435
|
)
|
(923
|
)
|
|||||||||||
|
Impairment losses
|
—
|
(4,623
|
)
|
—
|
(1
|
)
|
(4,624
|
)
|
||||||||||||
|
Exchange adjustments
|
—
|
20
|
—
|
—
|
20
|
|||||||||||||||
|
|
||||||||||||||||||||
|
At December 31, 2022
|
(66,645
|
)
|
(108,576
|
)
|
(8,570
|
)
|
(28,015
|
)
|
(211,806
|
)
|
||||||||||
|
|
||||||||||||||||||||
|
At January 1, 2023
|
(66,645
|
)
|
(108,576
|
)
|
(8,570
|
)
|
(28,015
|
)
|
(211,806
|
)
|
||||||||||
|
Charge for the year
|
—
|
(753
|
)
|
30
|
(223
|
)
|
(946
|
)
|
||||||||||||
|
Disposals or retirements
|
—
|
—
|
—
|
12,956
|
12,956
|
|||||||||||||||
|
Impairment losses
|
—
|
(2,926
|
)
|
(9
|
)
|
(2,898
|
)
|
(5,833
|
)
|
|||||||||||
|
Exchange adjustments
|
—
|
(7
|
)
|
—
|
—
|
(7
|
)
|
|||||||||||||
|
|
||||||||||||||||||||
|
At December 31, 2023
|
(66,645
|
)
|
(112,262
|
)
|
(8,549
|
)
|
(18,180
|
)
|
(205,636
|
)
|
||||||||||
|
|
||||||||||||||||||||
|
Carrying amounts
|
||||||||||||||||||||
|
At December 31, 2023
|
—
|
15,103
|
145
|
1,022
|
16,270
|
|||||||||||||||
|
|
||||||||||||||||||||
|
At December 31, 2022
|
12,537
|
17,008
|
159
|
5,565
|
35,269
|
|||||||||||||||
|
Product Name
|
|
2023
US$’000 |
|
2022
US$’000 |
||||
|
Premier Instruments for A1c and haemoglobinopathies testing
|
1,669
|
1,904
|
||||||
|
COVID-19 tests
|
-
|
1,378
|
||||||
|
Mid-tier haemoglobins instrument
|
51
|
484
|
||||||
|
HIV screening rapid test
|
6
|
379
|
||||||
|
Tri-stat point-of-care instrument
|
-
|
163
|
||||||
|
Other projects
|
32
|
167
|
||||||
|
Total capitalised development costs
|
1,758
|
4,475
|
| 12. |
GOODWILL AND INTANGIBLE ASSETS (CONTINUED)
|
|
December 31,
2023
|
December 31,
2022
|
|||||||
|
US$’000
|
US$’000
|
|||||||
|
Immco Diagnostics inc.
|
9,331
|
-
|
||||||
|
Trinity Biotech Manufacturing Limited (Note 13)
|
1,500
|
3,599
|
||||||
|
Trinity Biotech Do Brasil
|
274
|
454
|
||||||
|
Primus Corp
|
-
|
1,024
|
||||||
|
Clark Laboratories Inc.
|
-
|
407
|
||||||
|
Biopool US Inc.
|
-
|
355
|
||||||
|
11,10517,
|
||||||||
|
Total impairment loss
|
11,105
|
5,839
|
||||||
| 12. |
GOODWILL AND INTANGIBLE ASSETS (CONTINUED)
|
|
|
December 31, 2023
|
December 31, 2022
|
||||||
|
US$’000
|
US$’000
|
|||||||
|
Goodwill and other intangible assets
|
5,833
|
4,624
|
||||||
|
Property, plant and equipment (see Note 11)
|
3,772
|
733
|
||||||
|
Financial assets (see Note 13)
|
1,500
|
-
|
||||||
|
Prepayments (see Note 16)
|
-
|
482
|
||||||
|
Total impairment loss
|
11,105
|
5,839
|
||||||
|
Asset name
|
Entity
|
2022
US$’000 |
||||
|
Rapid COVID-19 antigen test
|
Trinity Biotech Manufacturing Ltd
|
2,214
|
||||
|
Autoimmune smart reader
|
Trinity Biotech Manufacturing Ltd
|
1,266
|
||||
|
Tri-stat instrument
|
Primus Corp.
|
1,024
|
||||
|
COVID-19 ELISA test
|
Trinity Biotech Manufacturing Ltd
|
120
|
||||
|
Total
|
4,624
|
|||||
| 12. |
GOODWILL AND INTANGIBLE ASSETS (CONTINUED)
|
| • |
In the event that there was a reduction of 10% in the assumed level of future growth in revenue growth rate, which would represent a reasonably likely range of outcomes, there would be no additional impairment loss recorded at
December 31, 2023.
|
| • |
In the event there was a 10% increase in the discount rate used to calculate the potential impairment of the carrying values, which would represent a reasonably likely range of outcomes, there would be no additional impairment loss
recorded at December 31, 2023.
|
|
Fitzgerald Industries
|
December 31,
2022 |
|||
|
Carrying amount of goodwill (US$’000)
|
12,591
|
|||
|
Discount rate applied (real pre-tax)
|
15.77%
|
|
||
|
Excess value-in-use over carrying amount (US$’000)
|
7,432
|
|||
|
% EBITDA would need to decrease for an impairment to arise
|
31.28%
|
|
||
|
Long-term growth rate
|
2.0%
|
|
||
|
Intangible Assets with Indefinite Useful lives
(included in other intangibles)
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
||||||
|
Immco Diagnostic CGU
|
||||||||
|
Immco Diagnostic trade name
|
-
|
2,069
|
||||||
|
Fitzgerald Industries CGU
|
||||||||
|
Fitzgerald trade name
|
-
|
970
|
||||||
|
RDI trade name
|
-
|
560
|
||||||
|
Primus Corporation CGU
|
||||||||
|
Primus trade name
|
365
|
365
|
||||||
|
Total
|
365
|
3,964
|
||||||
| 12. |
GOODWILL AND INTANGIBLE ASSETS (CONTINUED)
|
| 13. |
FINANCIAL ASSETS
|
|
December 31, 2023
US$‘000
|
||||
|
Cost
|
||||
|
At January 1
|
-
|
|||
|
Additions in year
|
1,500
|
|||
|
At December 31
|
1,500
|
|||
|
Provision for impairment
|
||||
|
At January 1
|
-
|
|||
|
Impairment in the current year
|
(1,500
|
)
|
||
|
At December 31
|
(1,500
|
)
|
||
|
Carrying amount
|
||||
|
At December 31
|
–
|
|||
|
14.
|
DEFERRED TAX ASSETS AND LIABILITIES
|
|
|
Assets
|
Liabilities
|
Net
|
|||||||||||||||||||||
|
|
2023
US$’000 |
2022
US$’000 |
2023
US$’000 |
2022
US$’000 |
2023
US$’000 |
2022
US$’000 |
||||||||||||||||||
|
Property, plant and equipment
|
168
|
229
|
—
|
(5
|
)
|
168
|
224
|
|||||||||||||||||
|
Intangible assets
|
—
|
—
|
(931
|
)
|
(3,950
|
)
|
(931
|
)
|
(3,950
|
)
|
||||||||||||||
|
Inventories
|
105
|
423
|
—
|
—
|
105
|
423
|
||||||||||||||||||
|
Provisions
|
558
|
2,194
|
—
|
—
|
558
|
2,194
|
||||||||||||||||||
|
Tax value of loss carry-forwards
|
1,030
|
1,254
|
—
|
—
|
1,030
|
1,254
|
||||||||||||||||||
|
Other items
|
114
|
118
|
(1,369
|
)
|
(1,103
|
)
|
(1,255
|
)
|
(985
|
)
|
||||||||||||||
|
Deferred tax assets/(liabilities)
|
1,975
|
4,218
|
(2,300
|
)
|
(5,058
|
)
|
(325
|
)
|
(840
|
)
|
||||||||||||||
|
|
Balance
January 1,
2023 |
Recognised
in income |
Recognised
in discontinued operations |
Balance
December 31,
2023 |
||||||||||||
|
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
||||||||||||
|
Property, plant and equipment
|
224
|
(56
|
)
|
-
|
168
|
|||||||||||
|
Intangible assets
|
(3,950
|
)
|
2,827
|
192
|
(931
|
)
|
||||||||||
|
Inventories
|
423
|
(318
|
)
|
-
|
105
|
|||||||||||
|
Provisions
|
2,194
|
(1,636
|
)
|
-
|
558
|
|||||||||||
|
Tax value of loss carry-forwards
|
1,254
|
(224
|
)
|
-
|
1,030
|
|||||||||||
|
Other items
|
(985
|
)
|
(270
|
)
|
-
|
(1,255
|
)
|
|||||||||
|
|
(840
|
)
|
323
|
192
|
(325
|
)
|
||||||||||
|
14.
|
DEFERRED TAX ASSETS AND LIABILITIES (CONTINUED)
|
|
|
Balance
January 1,
2022 |
Recognised
in income |
Recognised
in discontinued operations |
Balance
December 31,
2022 |
||||||||||||
|
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
||||||||||||
|
Property, plant and equipment
|
466
|
(242
|
)
|
-
|
224
|
|||||||||||
|
Intangible assets
|
(3,969
|
)
|
16
|
3
|
(3,950
|
)
|
||||||||||
|
Inventories
|
620
|
(197
|
)
|
-
|
423
|
|||||||||||
|
Provisions
|
1,871
|
323
|
-
|
2,194
|
||||||||||||
|
Tax value of loss carry-forwards
|
1,016
|
238
|
-
|
1,254
|
||||||||||||
|
Other items
|
(761
|
)
|
(224
|
)
|
-
|
(985
|
)
|
|||||||||
|
|
||||||||||||||||
|
|
(757
|
)
|
(86
|
)
|
3
|
(840
|
)
|
|||||||||
|
|
December 31,
2023 |
December 31,
2022 |
||||||
|
|
US$’000
|
US$’000
|
||||||
|
Capital losses
|
8,293
|
8,293
|
||||||
|
Net operating losses
|
136,202
|
75,957
|
||||||
|
US alternative minimum tax credits
|
1,790
|
1,906
|
||||||
|
Other temporary timing differences
|
57,986
|
38,960
|
||||||
|
US state credit carryforwards
|
4,015
|
2,753
|
||||||
|
|
||||||||
|
|
208,286
|
127,869
|
||||||
| 15. |
OTHER NON-CURRENT ASSETS
|
|
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
||||||
|
Finance lease receivables (see Note 17)
|
36
|
84
|
||||||
|
Other assets
|
43
|
55
|
||||||
|
|
||||||||
|
|
79
|
139
|
||||||
| 16. |
INVENTORIES
|
|
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
||||||
|
Raw materials and consumables
|
10,053
|
12,094
|
||||||
|
Work-in-progress
|
4,498
|
3,948
|
||||||
|
Finished goods
|
5,382
|
6,461
|
||||||
|
|
||||||||
|
|
19,933
|
22,503
|
||||||
|
|
December 31,
2023
US$‘000
|
December 31,
2022
US$‘000
|
December 31,
2021
US$‘000
|
|||||||||
|
Opening provision at January 1
|
16,274
|
12,063
|
9,781
|
|||||||||
|
Charged during the year
|
2,291
|
7,391
|
5,589
|
|||||||||
|
Utilised during the year
|
(5,456
|
)
|
(3,180
|
)
|
(3,307
|
)
|
||||||
|
Eliminated on disposal of business
|
(1,765
|
)
|
-
|
-
|
||||||||
|
|
||||||||||||
|
Closing provision at December 31
|
11,344
|
16,274
|
12,063
|
|||||||||
| 17. |
TRADE AND OTHER RECEIVABLES
|
|
|
December 31,
2023
US$‘000
|
December 31,
2022
US$‘000
|
||||||
|
Trade receivables, net of impairment losses
|
10,698
|
12,620
|
||||||
|
Prepayments
|
2,036
|
1,932
|
||||||
|
Contract assets
|
525
|
739
|
||||||
|
Value added tax
|
43
|
43
|
||||||
|
Finance lease receivables
|
119
|
86
|
||||||
|
Consideration due from sale of business (Note 8)
|
373
|
-
|
||||||
|
Other receivables
|
107
|
-
|
||||||
|
Grant receivable
|
-
|
333
|
||||||
|
|
||||||||
|
|
13,901
|
15,753
|
||||||
| 17. |
TRADE AND OTHER RECEIVABLES (CONTINUED)
|
|
|
December 31, 2023
US$‘000
|
|||||||||||
|
|
Gross
investment |
Unearned
income |
Minimum
payments receivable |
|||||||||
|
Less than one year
|
170
|
4
|
119
|
|||||||||
|
Between one and five years (Note 15)
|
54
|
3
|
36
|
|||||||||
|
|
||||||||||||
|
|
224
|
7
|
155
|
|||||||||
|
|
December 31, 2022
US$‘000
|
|||||||||||
|
|
Gross
investment |
Unearned
income |
Minimum
payments receivable |
|||||||||
|
Less than one year
|
180
|
6
|
86
|
|||||||||
|
Between one and five years (Note 15)
|
173
|
6
|
84
|
|||||||||
|
|
||||||||||||
|
|
353
|
12
|
170
|
|||||||||
|
December 31, 2023
US$‘000
|
||||||||
|
|
Instruments
|
Total
|
||||||
|
Less than one year
|
1,995
|
1,995
|
||||||
|
|
||||||||
|
|
1,995
|
1,995
|
||||||
| 17. |
TRADE AND OTHER RECEIVABLES (CONTINUED)
|
|
December 31, 2022
US$‘000
|
||||||||
|
|
Instruments
|
Total
|
||||||
|
Less than one year
|
1,589
|
1,589
|
||||||
|
|
1,589
|
1,589
|
||||||
| 18. |
CASH AND CASH EQUIVALENTS
|
|
|
December 31, 2023
US$’000
|
December 31, 2022
US$’000
|
||||||
|
Cash at bank and in hand
|
3,691
|
6,578
|
||||||
|
|
||||||||
|
Cash and cash equivalents
|
3,691
|
6,578
|
||||||
| 19. |
CAPITAL AND RESERVES
|
|
December 31, 2023
|
December 31, 2022
|
|||||||
|
|
Class ‘A’
Ordinary shares ‘000s
|
Class ‘A’
Ordinary shares ‘000s
|
||||||
|
In thousands of shares
|
||||||||
|
In issue at January 1
|
164,986
|
96,162
|
||||||
|
Issued for cash (a)
|
880
|
47,492
|
||||||
|
Issued as consideration for exchangeable notes purchase
|
-
|
21,332
|
||||||
|
|
||||||||
|
At period end
|
165,866
|
164,986
|
||||||
|
December 31, 2023
|
December 31, 2022
|
|||||||
|
|
ADS
|
ADS
|
||||||
|
In thousands of ADSs
|
||||||||
|
Balance at January 1
|
8,249
|
4,808
|
||||||
|
Issued for cash
|
44
|
2,374
|
||||||
|
Issued as consideration for Exchangeable Notes purchase
|
-
|
1,067
|
||||||
|
|
||||||||
|
At period end
|
8,293
|
8,249
|
||||||
| 19. |
CAPITAL AND RESERVES (CONTINUED)
|
|
December 31,
2023
|
December 31,
2022
|
|||||||
|
|
Class ‘A’
Treasury shares ‘000s
|
Class ‘A’
Treasury shares ‘000s
|
||||||
|
In thousands of shares
|
||||||||
|
Balance at January 1
|
12,556
|
12,556
|
||||||
|
Purchased during period
|
-
|
-
|
||||||
|
|
||||||||
|
At period end
|
12,556
|
12,556
|
||||||
|
December 31,
2023
|
December 31,
2022
|
|||||||
|
|
Class ‘A’
Treasury shares ‘000s
|
Class ‘A’
Treasury shares ‘000s
|
||||||
|
In thousands of ADSs
|
||||||||
|
Balance at January 1
|
628
|
628
|
||||||
|
Purchased during period
|
-
|
-
|
||||||
|
|
||||||||
|
At period end
|
628
|
628
|
||||||
| (a) |
During the year ended December 31, 2023, the Company issued 880,000 ‘A’ Ordinary shares for a consideration of US$170,800 settled in cash. The Company incurred expenses of US$11,000 in connection with the issuances. The total shares
issued for cash comprises 880,000‘A’ Ordinary from the exercise of employee share options.
|
| 20. |
SHARE OPTIONS
|
| 20. |
SHARE OPTIONS (CONTINUED)
|
|
|
Share
Options
|
Weighted-
average exercise price US$
|
Range
US$
|
|||||||||
|
|
‘A’ Ordinary
Shares |
Per ‘A’ Ordinary
Share
|
Per ‘A’ Ordinary
Share |
|||||||||
|
Outstanding January 1, 2021
|
19,485,990
|
0.79
|
0.19-4.36
|
|||||||||
|
Granted
|
-
|
-
|
-
|
|||||||||
|
Exercised
|
-
|
-
|
-
|
|||||||||
|
Expired / Forfeited
|
(758,000
|
)
|
1.07
|
0.19-4.21
|
||||||||
|
Outstanding December 31, 2021
|
18,727,990
|
0.78
|
0.19-4.36
|
|||||||||
|
Exercisable December 31, 2021
|
13,401,322
|
0.93
|
0.19-4.36
|
|||||||||
|
Outstanding January 1, 2022
|
18,727,990
|
0.78
|
0.19-4.36
|
|||||||||
|
Granted
|
29,400,000
|
0.27
|
0.27-0.29
|
|||||||||
|
Exercised
|
(2,733,328
|
)
|
0.19
|
0.19-0.19
|
||||||||
|
Expired / Forfeited
|
(579,990
|
)
|
1.87
|
0.69-4.36
|
||||||||
|
Outstanding December 31, 2022
|
44,814,672
|
0.47
|
0.19-2.43
|
|||||||||
|
Exercisable December 31, 2022
|
14,138,004
|
0.89
|
0.19-2.43
|
|||||||||
|
Outstanding January 1, 2023
|
44,814,672
|
0.47
|
0.19-2.43
|
|||||||||
|
Granted
|
19,600,000
|
0.14
|
0.12-0.25
|
|||||||||
|
Exercised
|
(880,000
|
)
|
0.19
|
0.19-0.19
|
||||||||
|
Expired / Forfeited
|
(16,620,000
|
)
|
0.33
|
0.27-2.43
|
||||||||
|
Outstanding December 31, 2023
|
46,914,672
|
0.39
|
0.12-1.34
|
|||||||||
|
Exercisable December 31, 2023
|
19,764,672
|
0.67
|
0.19-1.34
|
|||||||||
| 20. |
SHARE OPTIONS (CONTINUED)
|
|
|
Share
Options
|
Weighted-
average exercise price US$
|
Range
US$
|
|||||||||
|
|
‘ADS’ Equivalent
|
Per ‘ADS’
|
Per ‘ADS’
|
|||||||||
|
Outstanding January 1, 2021
|
974,300
|
15.80
|
3.80-87.20
|
|||||||||
|
Granted
|
||||||||||||
|
Exercised
|
||||||||||||
|
Expired / Forfeited
|
(37,900
|
)
|
21.40
|
3.80-84.20
|
||||||||
|
Outstanding December 31, 2021
|
936,400
|
15.60
|
3.80-87.20
|
|||||||||
|
Exercisable December 31, 2021
|
670,066
|
18.60
|
3.80-87.20
|
|||||||||
|
Outstanding January 1, 2022
|
936,400
|
15.60
|
3.80-87.20
|
|||||||||
|
Granted
|
1,470,000
|
5.40
|
5.40-5.80
|
|||||||||
|
Exercised
|
(136,666
|
)
|
3.80
|
3.80-3.80
|
||||||||
|
Expired / Forfeited
|
(29,000
|
)
|
37.40
|
13.80-87.20
|
||||||||
|
|
0
|
|||||||||||
|
Outstanding December 31, 2022
|
2,240,734
|
9.40
|
3.80-48.60
|
|||||||||
|
Exercisable December 31, 2022
|
706,900
|
17.80
|
3.80-48.60
|
|||||||||
|
Outstanding January 1, 2023
|
2,240,734
|
9.40
|
3.80-48.60
|
|||||||||
|
Granted
|
980,000
|
2.80
|
2.40-5.00
|
|||||||||
|
Exercised
|
(44,000
|
)
|
3.80
|
3.80-3.80
|
||||||||
|
Expired / Forfeited
|
(831,000
|
)
|
6.60
|
5.40-48.60
|
||||||||
|
Outstanding December 31, 2023
|
2,345,734
|
7.80
|
2.40-26.80
|
|||||||||
|
Exercisable December 31, 2023
|
988,234
|
13.40
|
3.80-26.80
|
|||||||||
| 20. |
SHARE OPTIONS (CONTINUED)
|
|
|
Outstanding
|
Exercisable
|
||||||||||||||||||||||
|
Exercise price range
|
No. of
options ‘A’ ordinary shares |
Weighted–
average exercise price |
Weighted-
average contractual life remaining (years) |
No. of
options ‘A’ ordinary shares |
Weighted–
average exercise price |
Weighted-
average contractual life remaining (years) |
||||||||||||||||||
|
US$0.12-US$0.99
|
42,266,672
|
0.28
|
5.50
|
15,116,672
|
0.47
|
4.16
|
||||||||||||||||||
|
US$1.00-US$1.74
|
4,648,000
|
1.33
|
0.79
|
4,648,000
|
1.33
|
0.79
|
||||||||||||||||||
|
46,914,672
|
19,764,672
|
|||||||||||||||||||||||
|
|
Outstanding
|
Exercisable
|
||||||||||||||||||||||
|
Exercise price range
|
No. of
options ‘ADS equivalent’ |
Weighted–
average exercise price |
Weighted-
average contractual life remaining (years) |
No. of
options ‘ADS equivalent’ |
Weighted–
average exercise price |
Weighted-
average contractual life remaining (years) |
||||||||||||||||||
|
US$2.40-US$19.80
|
2,113,334
|
5.64
|
5.50
|
755,834
|
9.32
|
4.16
|
||||||||||||||||||
|
US$20.00-US$34.80
|
232,400
|
26.54
|
0.79
|
232,400
|
26.54
|
0.79
|
||||||||||||||||||
|
2,345,734
|
988,234
|
|||||||||||||||||||||||
|
|
Outstanding
|
Exercisable
|
||||||||||||||||||||||
|
Exercise price range
|
No. of
options ‘A’ ordinary shares |
Weighted–
average exercise price |
Weighted-
average contractual life remaining (years) |
No. of
options ‘A’ ordinary shares |
Weighted–
average exercise price |
Weighted-
average contractual life remaining (years) |
||||||||||||||||||
|
US$0.12-US$0.99
|
39,546,672
|
0.35
|
6.10
|
8,930,004
|
0.59
|
4.05
|
||||||||||||||||||
|
US$1.00-US$1.74
|
4,988,000
|
1.34
|
1.78
|
4,928,000
|
1.34
|
1.74
|
||||||||||||||||||
|
US$1.75- US$2.43
|
280,000
|
2.43
|
0.15
|
280,000
|
2.43
|
0.15
|
||||||||||||||||||
|
|
44,814,672
|
14,138,004
|
||||||||||||||||||||||
|
|
Outstanding
|
Exercisable
|
||||||||||||||||||||||
|
Exercise price range
|
No. of
options ‘ADS equivalent’ |
Weighted–
average exercise price |
Weighted-
average contractual life remaining (years) |
No. of
options ‘ADS equivalent’ |
Weighted–
average exercise price |
Weighted-
average contractual life remaining (years) |
||||||||||||||||||
|
US$2.40-US$19.99
|
1,977,334
|
7.00
|
6.10
|
446,500
|
11.80
|
4.05
|
||||||||||||||||||
|
US$20.00-US$34.80
|
249,400
|
26.80
|
1.78
|
246,400
|
26.80
|
1.74
|
||||||||||||||||||
|
US$35.00- US$48.60
|
14,000
|
48.60
|
0.15
|
14,000
|
48.60
|
0.15
|
||||||||||||||||||
|
|
2,240,734
|
706,900
|
||||||||||||||||||||||
| 20. |
SHARE OPTIONS (CONTINUED)
|
|
|
December 31,
2023
US$‘000
|
December 31,
2022
US$‘000
|
December 31,
2021
US$‘000
|
|||||||||
|
Share-based payments – cost of sales
|
-
|
-
|
5
|
|||||||||
|
Share-based payments – selling, general and administrative
|
2,069
|
1,755
|
1,095
|
|||||||||
|
|
||||||||||||
|
Total – continuing operations
|
2,069
|
1,755
|
1,100
|
|||||||||
|
Share-based payments – discontinued operations
|
-
|
-
|
-
|
|||||||||
|
|
||||||||||||
|
Total
|
2,069
|
1,755
|
1,100
|
|||||||||
|
|
Key
management personnel |
Key
management personnel |
Key
management personnel |
|||
|
|
2023
|
2022
|
2021
|
|||
|
Weighted average fair value at measurement date per ‘A’ share / (per ADS)
|
US$0.50 /
(US$10.04)
|
US$0.19 /
(US$3.80)
|
- /
-
|
|||
|
Total ‘A’ share options granted / (ADS’s equivalent)
|
19,600,000/
(980,000)
|
29,400,000 /
(1,470,000)
|
- /
-
|
|||
|
Weighted average share price per ‘A’ share / (per ADS)
|
US$0.14/
(US$2.80)
|
US$0.27 /
(US$5.40)
|
- /
-
|
|||
|
Weighted average exercise price per ‘A’ share / (per ADS)
|
US$0.14 /
(US$2.80)
|
US$0.27 /
(US$5.40)
|
- /
-
|
|||
|
Weighted average expected volatility
|
40.21%
|
76.79%
|
-
|
|||
|
Weighted average expected life
|
7
|
6.82
|
-
|
|||
|
Weighted average risk-free interest rate
|
4.13%
|
3.59%
|
-
|
| 20. |
SHARE OPTIONS (CONTINUED)
|
| 21. |
TRADE AND OTHER PAYABLES
|
|
|
December 31, 2023
US$’000
|
December 31, 2022
US$’000
|
||||||
|
Trade payables
|
3,885
|
6,205
|
||||||
|
Accruals and other liabilities
|
7,552
|
8,585
|
||||||
|
Amounts payable for financial assets (Note 13)
|
800
|
-
|
||||||
|
Payroll taxes
|
405
|
368
|
||||||
|
Employee related social insurance
|
110
|
103
|
||||||
|
Deferred income
|
50
|
114
|
||||||
|
|
||||||||
|
|
12,802
|
15,375
|
||||||
| 22. |
PROVISIONS
|
|
|
December 31, 2023
US$’000
|
December 31, 2022
US$’000
|
||||||
|
Product warranty provision
|
50
|
50
|
||||||
|
50
|
50
|
|||||||
| 23. |
INTEREST-BEARING LOANS AND BORROWINGS
|
|
|
December 31,
2023 US$’000
|
December 31,
2022 US$’000
|
||||||
|
Current liabilities
|
||||||||
|
Exchangeable senior notes
|
210
|
210
|
||||||
|
|
||||||||
|
Total
|
210
|
210
|
||||||
|
|
December 31,
2023 US$’000
|
December 31,
2022 US$’000
|
||||||
|
Non-Current liabilities
|
||||||||
|
Senior secured term loan
|
40,109
|
44,301
|
||||||
|
Derivative financial liability
|
526
|
1,569
|
||||||
|
Convertible note
|
14,542
|
13,746
|
||||||
|
|
||||||||
|
Total non-current liabilities
|
55,177
|
59,616
|
||||||
|
|
December 31,
2023 US$’000
|
December 31,
2022 US$’000
|
||||||
|
Non-Current assets
|
||||||||
|
Derivative financial asset
|
178
|
128
|
||||||
|
|
||||||||
|
Total non-current assets
|
178
|
128
|
||||||
| 23. |
INTEREST-BEARING LOANS AND BORROWINGS (CONTINUED)
|
|
December 31,
2023
US$000
|
December 31,
2022
US$000
|
|||||||
|
Balance at January 1
|
(210
|
)
|
(83,312
|
)
|
||||
|
Accretion interest
|
-
|
(83
|
)
|
|||||
|
Repaid to Note holders
|
-
|
86,730
|
||||||
|
Shares issued to Note holders as consideration
|
-
|
6,133
|
||||||
|
Loss on disposal
|
-
|
(9,678
|
)
|
|||||
|
Liability
|
(210
|
)
|
(210
|
)
|
||||
| 23. |
INTEREST-BEARING LOANS AND BORROWINGS (CONTINUED)
|
|
December 31,
2023
US$000
|
December 31,
2022
US$000
|
|||||||
|
Balance at January 1
|
(44,301
|
)
|
-
|
|||||
|
Principal amount loaned
|
(5,000
|
)
|
(81,250
|
)
|
||||
|
Loan drawdown costs
|
194
|
3,551
|
||||||
|
Derivative financial liability at date of drawdown
|
90
|
1,872
|
||||||
|
Derivative financial asset at date of drawdown
|
(11
|
)
|
(202
|
)
|
||||
|
Accretion interest
|
(1,131
|
)
|
(2,772
|
)
|
||||
|
Cash repayment of principal
|
10,050
|
34,500
|
||||||
|
Balance at December 31
|
(40,109
|
)
|
(44,301
|
)
|
||||
|
December 31,
2023
US$000
|
December 31,
2022
US$000
|
|||||||
|
Balance at January 1
|
128
|
-
|
||||||
|
Derivative financial asset at date of drawdown
|
11
|
202
|
||||||
|
Fair value adjustments in the period
|
39
|
(74
|
)
|
|||||
|
Non-current asset at December 31
|
178
|
128
|
||||||
|
December 31,
2023
US$000
|
December 31,
2022
US$000
|
|||||||
|
Balance at January 1
|
(1,569
|
)
|
-
|
|||||
|
Derivative financial liability at date of drawdown
|
(90
|
)
|
(1,872
|
)
|
||||
|
Fair value adjustments in the period
|
1,133
|
303
|
||||||
|
Non-current liability at December 31
|
(526
|
)
|
(1,569
|
)
|
||||
| 23. |
INTEREST-BEARING LOANS AND BORROWINGS (CONTINUED)
|
|
December 31,
2023
US$000
|
December 31,
2022
US$000
|
|||||||
|
Balance at January 1
|
(13,746
|
)
|
-
|
|||||
|
Principal amount loaned
|
-
|
(20,000
|
)
|
|||||
|
Loan origination costs
|
-
|
40
|
||||||
|
Equity component at date of issue
|
-
|
6,709
|
||||||
|
Accretion interest
|
(796
|
)
|
(495
|
)
|
||||
|
Non-current liability at December 31
|
(14,542
|
)
|
(13,746
|
)
|
||||
| 24. |
LEASE LIABILITIES
|
|
|
December 31, 2023
US$’000
|
December 31, 2022
US$’000
|
||||||
|
Current liabilities
|
||||||||
|
Lease liabilities related to Right of Use assets
|
1,694
|
1,631
|
||||||
|
Sale and leaseback liabilities
|
-
|
45
|
||||||
|
|
||||||||
|
|
1,694
|
1,676
|
||||||
|
|
||||||||
|
Non-Current liabilities
|
||||||||
|
Lease liabilities related to Right of Use assets
|
10,872
|
12,267
|
||||||
|
|
December 31, 2023
US$’000
|
|||||||||||
|
Lease liabilities related to
Right of Use assets
|
||||||||||||
|
|
Minimum
lease
payments
|
Interest
|
Principal
|
|||||||||
|
Less than one year
|
2,221
|
577
|
1,644
|
|||||||||
|
In more than one year, but not more than two
|
2,243
|
498
|
1,745
|
|||||||||
|
In more than two years but not more than five
|
5,442
|
1,017
|
4,425
|
|||||||||
|
More than five years
|
5,400
|
648
|
4,752
|
|||||||||
|
|
||||||||||||
|
|
15,306
|
2,740
|
12,566
|
|||||||||
| 24. |
LEASE LIABILITIES (CONTINUED)
|
|
|
December 31, 2022
US$’000
|
December 31, 2022
US$’000
|
||||||||||||||||||||||
|
Lease liabilities related to
Right of Use assets
|
Sale and leaseback
Liabilities
|
|||||||||||||||||||||||
|
|
Minimum
lease
payments
|
Interest
|
Principal
|
Minimum
lease
payments
|
Interest
|
Principal
|
||||||||||||||||||
|
Less than one year
|
2,249
|
618
|
1,631
|
46
|
1
|
45
|
||||||||||||||||||
|
In more than one year, but not more than two
|
2,240
|
561
|
1,679
|
-
|
-
|
-
|
||||||||||||||||||
|
In more than two years but not more than five
|
5,739
|
1,217
|
4,522
|
-
|
-
|
-
|
||||||||||||||||||
|
more than five years
|
6,968
|
902
|
6,066
|
-
|
-
|
-
|
||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
17,196
|
3,298
|
13,898
|
46
|
1
|
45
|
||||||||||||||||||
| 25. |
COMMITMENTS AND CONTINGENCIES
|
| (a) |
Capital Commitments
|
| (b) |
Leasing Commitments
|
|
25.
|
COMMITMENTS AND CONTINGENCIES (CONTINUED)
|
|
(c)
|
Bank Security
|
| (d) |
Group Company Guarantees
|
| (e) |
Government Grant Contingencies
|
| (f) |
Contingency relating to the sale of Fitzgerald Industries
|
|
(g)
|
Other Contingencies
|
| 26. |
RELATED PARTY TRANSACTIONS
|
|
|
December 31, 2023
|
December 31, 2022
|
||||||
|
|
US$’000
|
US$’000
|
||||||
|
Short-term employee benefits
|
1,774
|
1,074
|
||||||
|
Performance related bonus
|
211
|
512
|
||||||
|
Post-employment benefits
|
26
|
24
|
||||||
|
Share-based compensation benefits as calculated under IFRS 2
|
1,601
|
1,690
|
||||||
|
|
||||||||
|
|
3,612
|
3,300
|
||||||
| 26. |
RELATED PARTY TRANSACTIONS (CONTINUED)
|
|
|
‘A’ Ordinary Shares
|
Share options
|
||||||
|
At January 1, 2023
|
11,117,777
|
40,547,336
|
||||||
|
Shares of retired / resigned directors
|
-
|
-
|
||||||
|
Options of retired / resigned directors
|
-
|
(20,000,000
|
)
|
|||||
|
Shares purchased during the year
|
-
|
-
|
||||||
|
Shares sold during the year
|
-
|
-
|
||||||
|
Granted
|
-
|
14,000,000
|
||||||
|
Expired / forfeited
|
-
|
(4,160,000
|
)
|
|||||
|
|
||||||||
|
At December 31, 2023
|
11,117,777
|
30,387,336
|
||||||
|
|
‘A’ Ordinary Shares
|
Share options
|
||||||
|
At January 1, 2022
|
9,077,713
|
16,738,000
|
||||||
|
Shares of retired director
|
(626,600
|
)
|
-
|
|||||
|
Options of retired director
|
-
|
(2,924,000
|
)
|
|||||
|
Shares purchased during the year
|
2,666,664
|
(2,666,664
|
)
|
|||||
|
Shares sold during the year
|
-
|
-
|
||||||
|
Granted
|
-
|
29,400,000
|
||||||
|
Expired / forfeited
|
-
|
-
|
||||||
|
|
||||||||
|
At December 31, 2022
|
11,117,777
|
40,547,336
|
||||||
| 27. |
CAPITAL AND FINANCIAL RISK MANAGEMENT
|
|
|
Level 1
|
Level 2
|
Total
carrying
amount
|
Fair
Value
|
|||||||||||||||
|
|
Note
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
||||||||||||||
|
December 31, 2023
|
|||||||||||||||||||
|
Loans and receivables at amortised cost
|
|||||||||||||||||||
|
Trade receivables
|
17
|
10,698
|
-
|
10,698
|
10,698
|
||||||||||||||
|
Cash and cash equivalents
|
18
|
3,691
|
-
|
3,691
|
3,691
|
||||||||||||||
|
Finance lease receivable
|
15, 17
|
155
|
-
|
155
|
155
|
||||||||||||||
|
|
|||||||||||||||||||
|
|
14,544
|
-
|
14,544
|
14,544
|
|||||||||||||||
|
Liabilities at amortised cost
|
|||||||||||||||||||
|
Senior secured term loan
|
23
|
-
|
(40,109
|
)
|
(40,109
|
)
|
(40,109
|
)
|
|||||||||||
|
Convertible note
|
23
|
-
|
(14,542
|
)
|
(14,542
|
)
|
(14,542
|
)
|
|||||||||||
|
Exchangeable note
|
23
|
-
|
(210
|
)
|
(210
|
)
|
(210
|
)
|
|||||||||||
|
Lease liabilities
|
24
|
(12,566
|
)
|
-
|
(12,566
|
)
|
(12,566
|
)
|
|||||||||||
|
Trade and other payables (excluding deferred income)
|
21
|
(12,752
|
)
|
-
|
(12,752
|
)
|
(12,752
|
)
|
|||||||||||
|
Provisions
|
22
|
(50
|
)
|
-
|
(50
|
)
|
(50
|
)
|
|||||||||||
|
|
|||||||||||||||||||
|
|
(25,368
|
)
|
(54,861
|
)
|
(80,229
|
)
|
(80,229
|
)
|
|||||||||||
|
|
|||||||||||||||||||
|
Fair value through profit and loss (FVPL)
|
|||||||||||||||||||
|
Derivative liability - warrants
|
23
|
-
|
(526
|
)
|
(526
|
)
|
(526
|
)
|
|||||||||||
|
Derivative asset – prepayment option
|
23
|
-
|
178
|
178
|
178
|
||||||||||||||
|
|
|||||||||||||||||||
|
|
-
|
(348
|
)
|
(348
|
)
|
(348
|
)
|
||||||||||||
|
|
|||||||||||||||||||
|
|
(10,824
|
)
|
(55,209
|
)
|
(66,033
|
)
|
(66,033
|
)
|
|||||||||||
| 27. |
CAPITAL AND FINANCIAL RISK MANAGEMENT (CONTINUED)
|
|
|
Level 1
|
Level 2
|
Total
carrying
amount
|
Fair
Value
|
|||||||||||||||
|
|
Note
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
||||||||||||||
|
December 31, 2022
|
|||||||||||||||||||
|
Loans and receivables at amortised cost
|
|||||||||||||||||||
|
Trade receivables
|
17
|
12,620
|
-
|
12,620
|
12,620
|
||||||||||||||
|
Cash and cash equivalents
|
18
|
6,578
|
-
|
6,578
|
6,578
|
||||||||||||||
|
Finance lease receivable
|
15, 17
|
170
|
-
|
170
|
170
|
||||||||||||||
|
|
19,368
|
-
|
19,368
|
19,368
|
|||||||||||||||
|
|
|||||||||||||||||||
|
Liabilities at amortised cost
|
|||||||||||||||||||
|
Senior secured term loan
|
23
|
-
|
(44,301
|
)
|
(44,301
|
)
|
(44,301
|
)
|
|||||||||||
|
Convertible note
|
23
|
-
|
(13,746
|
)
|
(13,746
|
)
|
(13,746
|
)
|
|||||||||||
|
Exchangeable note¹
|
23
|
-
|
(210
|
)
|
(210
|
)
|
(210
|
)
|
|||||||||||
|
Lease liabilities
|
24
|
(13,943
|
)
|
-
|
(13,943
|
)
|
(13,943
|
)
|
|||||||||||
|
Trade and other payables (excluding deferred income)
|
21
|
(15,261
|
)
|
-
|
(15,261
|
)
|
(15,261
|
)
|
|||||||||||
|
Provisions
|
22
|
(50
|
)
|
-
|
(50
|
)
|
(50
|
)
|
|||||||||||
|
|
|||||||||||||||||||
|
|
(29,254
|
)
|
(58,257
|
)
|
(87,511
|
)
|
(87,511
|
)
|
|||||||||||
|
|
|||||||||||||||||||
|
Fair value through profit and loss (FVPL)
|
|||||||||||||||||||
|
Derivative liability - warrants
|
23
|
-
|
(1,569
|
)
|
(1,569
|
)
|
(1,569
|
)
|
|||||||||||
|
Derivative asset – prepayment option
|
23
|
-
|
128
|
128
|
128
|
||||||||||||||
|
|
|||||||||||||||||||
|
|
-
|
(1,441
|
)
|
(1,441
|
)
|
(1,441
|
)
|
||||||||||||
|
|
|||||||||||||||||||
|
|
(9,886
|
)
|
(59,698
|
)
|
(69,584
|
)
|
(69,584
|
)
|
|||||||||||
| 27. |
CAPITAL AND FINANCIAL RISK MANAGEMENT (CONTINUED)
|
|
As at December 31, 2023
|
Note
|
Effective
interest
rate |
Total
US$’000
|
6 mths or less
US$’000
|
6 –12 mths
US$’000
|
1-2 years
US$’000
|
2-5 years
US$’000
|
> 5 years
US$’000
|
|||||||||||||||||||||||
|
Cash and cash equivalents
|
18
|
0.00%
|
3,691
|
3,691
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
|
Lease receivable
|
15,17
|
4.0%
|
155
|
62
|
39
|
49
|
5
|
-
|
|||||||||||||||||||||||
|
Exchangeable note1
|
23
|
4.8%
|
(210
|
)
|
-
|
-
|
-
|
-
|
(210
|
)
|
|||||||||||||||||||||
|
Senior secured term loan2
|
23
|
16.3%
|
(40,109
|
)
|
-
|
-
|
-
|
(40,109
|
)
|
-
|
|||||||||||||||||||||
|
Convertible note3
|
23
|
1.5%
|
(14,542
|
)
|
-
|
-
|
-
|
-
|
(14,542
|
)
|
|||||||||||||||||||||
|
Lease payable on Right of Use assets
|
24
|
5.0%
|
(12,566
|
)
|
(812
|
)
|
(832
|
)
|
(1,745
|
)
|
(4,425
|
)
|
(4,752
|
)
|
|||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
Total
|
(63,581
|
)
|
2,941
|
(793
|
)
|
(1,696
|
)
|
(44,529
|
)
|
(19,504
|
)
|
||||||||||||||||||||
|
As at December 31, 2022
|
Note
|
Effective
interest
rate |
Total
US$’000
|
6 mths or less
US$’000
|
6 –12 mths
US$’000
|
1-2 years
US$’000
|
2-5 years
US$’000
|
> 5 years
US$’000
|
|||||||||||||||||||||||
|
Cash and cash equivalents
|
18
|
0.00%
|
6,578
|
6,578
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
|
Lease receivable
|
15,17
|
4.0%
|
170
|
46
|
41
|
49
|
34
|
-
|
|||||||||||||||||||||||
|
Exchangeable note1
|
23
|
4.8%
|
(210
|
)
|
-
|
-
|
-
|
-
|
(210
|
)
|
|||||||||||||||||||||
|
Senior secured term loan2
|
23
|
15.4%
|
(44,301
|
)
|
-
|
-
|
-
|
(44,301
|
)
|
||||||||||||||||||||||
|
Convertible note3
|
23
|
1.5%
|
(13,746
|
)
|
-
|
-
|
-
|
-
|
(13,746
|
)
|
|||||||||||||||||||||
|
Lease payable on Right of Use assets
|
5.0%
|
(13,898
|
)
|
(812
|
)
|
(819
|
)
|
(1,679
|
)
|
(4,522
|
)
|
(6,066
|
)
|
||||||||||||||||||
|
Lease payable on sale & leaseback transactions
|
24
|
5.0%
|
(45
|
)
|
(35
|
)
|
(10
|
)
|
-
|
-
|
-
|
||||||||||||||||||||
|
Total
|
(65,452
|
)
|
5,777
|
(788
|
)
|
(1,630
|
)
|
(48,789
|
)
|
(20,022
|
)
|
||||||||||||||||||||
|
27.
|
CAPITAL AND FINANCIAL RISK MANAGEMENT (CONTINUED)
|
|
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
||||||
|
Variable rate instruments
|
||||||||
|
Cash at bank and in hand
|
3,691
|
6,578
|
||||||
|
Variable rate financial liabilities (senior secured term loan)
|
(40,109
|
)
|
(44,301
|
)
|
||||
|
|
||||||||
|
|
(36,418
|
)
|
(37,723
|
)
|
||||
|
|
||||||||
|
Fixed rate instruments
|
||||||||
|
Fixed rate financial liabilities (exchangeable note)
|
(210
|
)
|
(210
|
)
|
||||
|
Fixed rate financial liabilities (convertible note)
|
(14,542
|
)
|
(13,746
|
)
|
||||
|
Fixed rate financial liabilities (lease payables)
|
(12,566
|
)
|
(13,943
|
)
|
||||
|
Financial assets (lease receivables)
|
155
|
170
|
||||||
|
|
||||||||
|
|
(27,163
|
)
|
(27,729
|
)
|
||||
|
As at December 31, 2023
US$’000
|
Carrying
amount US$’000
|
Contractual
cash flows US$’000
|
6 mths or
less US$’000
|
6 mths –
12 mths
US$’000
|
1-2 years
US$’000
|
2-5 years
US$’000
|
>5 years
US$’000
|
|||||||||||||||||||||
|
Financial liabilities
|
||||||||||||||||||||||||||||
|
Trade and other payables (excluding deferred income)
|
12,752
|
12,752
|
12,752
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
|
Lease payable on Right of Use assets
|
12,566
|
15,306
|
1,107
|
1,114
|
2,243
|
5,442
|
5,400
|
|||||||||||||||||||||
|
Senior secured term loan¹
|
40,109
|
56,121
|
3,461
|
3,461
|
6,922
|
42,277
|
-
|
|||||||||||||||||||||
|
Convertible note
|
14,542
|
21,650
|
150
|
150
|
300
|
900
|
20,150
|
|||||||||||||||||||||
|
Exchangeable notes
|
210
|
389
|
4
|
4
|
8
|
24
|
349
|
|||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
80,179
|
106,218
|
17,474
|
4,729
|
9,473
|
48,643
|
25,899
|
|||||||||||||||||||||
| 27. |
CAPITAL AND FINANCIAL RISK MANAGEMENT (CONTINUED)
|
|
As at December 31, 2022
US$’000
|
Carrying
amount US$’000
|
Contractual
cash flows US$’000
|
6 mths or
less US$’000
|
6 mths –
12 mths
US$’000
|
1-2 years
US$’000
|
2-5 years
US$’000
|
>5 years
US$’000
|
|||||||||||||||||||||
|
Financial liabilities
|
||||||||||||||||||||||||||||
|
Trade and other payables (excluding deferred income)
|
15,261
|
15,261
|
15,261
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
|
Lease payable on Right of Use assets
|
13,898
|
17,196
|
1,120
|
1,130
|
2,240
|
5,739
|
6,967
|
|||||||||||||||||||||
|
Lease payable on sale & leaseback transactions
|
45
|
46
|
36
|
10
|
-
|
-
|
-
|
|||||||||||||||||||||
|
Senior secured term loan¹
|
44,301
|
69,519
|
4,194
|
3,595
|
7,190
|
54,540
|
-
|
|||||||||||||||||||||
|
Convertible note
|
13,746
|
21,900
|
150
|
150
|
300
|
900
|
20,400
|
|||||||||||||||||||||
|
Exchangeable notes
|
210
|
397
|
4
|
4
|
8
|
24
|
357
|
|||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
87,461
|
124,319
|
20,765
|
4,889
|
9,738
|
61,203
|
27,724
|
|||||||||||||||||||||
|
EUR
|
GBP
|
SEK
|
CAD
|
BRL
|
Other
|
|||||||||||||||||||
|
As at December 31, 2023
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
||||||||||||||||||
|
Cash
|
219
|
15
|
5
|
191
|
854
|
-
|
||||||||||||||||||
|
Trade and other receivable
|
856
|
100
|
-
|
533
|
1,533
|
-
|
||||||||||||||||||
|
Trade and other payables
|
(3,766
|
)
|
(100
|
)
|
(12
|
)
|
(220
|
)
|
(704
|
)
|
(1
|
)
|
||||||||||||
|
Lease liabilities
|
(8,349
|
)
|
-
|
-
|
-
|
(241
|
)
|
-
|
||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total exposure
|
(11,040
|
)
|
15
|
(7
|
)
|
504
|
1,442
|
(1
|
)
|
|||||||||||||||
|
As at December 31, 2022
|
EUR
|
GBP
|
SEK
|
CAD
|
BRL
|
Other
|
||||||||||||||||||
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
|||||||||||||||||||
|
Cash
|
700
|
199
|
5
|
2,061
|
756
|
-
|
||||||||||||||||||
|
Trade and other receivable
|
1,001
|
27
|
-
|
950
|
1,443
|
-
|
||||||||||||||||||
|
Trade and other payables
|
(3,481
|
)
|
(5
|
)
|
(6
|
)
|
(473
|
)
|
(662
|
)
|
-
|
|||||||||||||
|
Lease liabilities
|
(9,024
|
)
|
-
|
-
|
-
|
(277
|
)
|
-
|
||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total exposure
|
(10,804
|
)
|
221
|
(1
|
)
|
2,538
|
1,260
|
-
|
||||||||||||||||
| 27. |
CAPITAL AND FINANCIAL RISK MANAGEMENT (CONTINUED)
|
|
|
Profit or Loss
US$’000
|
|||
|
December 31, 2023
|
||||
|
Euro
|
1,004
|
|||
|
December 31, 2022
|
||||
|
Euro
|
982
|
|||
|
Profit or Loss
US$000
|
||||
|
December 31, 2023
|
||||
|
Euro
|
(1,227
|
)
|
||
|
December 31, 2022
|
||||
|
Euro
|
(1,200
|
)
|
||
| 27. |
CAPITAL AND FINANCIAL RISK MANAGEMENT (CONTINUED)
|
|
|
Carrying Value
December 31, 2023 US$’000 |
Carrying Value
December 31, 2022 US$’000 |
||||||
|
Third party trade receivables (Note 17)
|
10,698
|
12,620
|
||||||
|
Finance lease income receivable (Note 17)
|
155
|
170
|
||||||
|
Cash and cash equivalents (Note 18)
|
3,691
|
6,578
|
||||||
|
|
||||||||
|
|
14,544
|
19,368
|
||||||
|
|
Carrying Value
December 31, 2023 US$’000 |
Carrying Value
December 31, 2022 US$’000 |
||||||
|
United States
|
4,041
|
6,061
|
||||||
|
Euro-zone countries
|
851
|
1,183
|
||||||
|
United Kingdom
|
126
|
67
|
||||||
|
Other regions
|
5,835
|
5,479
|
||||||
|
|
||||||||
|
|
10,853
|
12,790
|
||||||
|
|
Carrying Value
December 31, 2023 US$’000 |
Carrying Value
December 31, 2022 US$’000 |
||||||
|
End-user customers
|
5,029
|
7,365
|
||||||
|
Distributors
|
5,399
|
4,630
|
||||||
|
Non-governmental organisations
|
425
|
795
|
||||||
|
|
||||||||
|
|
10,853
|
12,790
|
||||||
| 27. |
CAPITAL AND FINANCIAL RISK MANAGEMENT (CONTINUED)
|
|
|
Gross
|
Impairment
|
Expected Credit Loss Rate
|
Gross
|
Impairment
|
Expected Credit Loss Rate
|
||||||||||||||||||
|
|
2023
|
2023
|
2023
|
2022
|
2022
|
2022
|
||||||||||||||||||
|
|
US$’000
|
US$’000
|
%
|
US$’000
|
US$’000
|
%
|
||||||||||||||||||
|
Not past due
|
8,031
|
-
|
-
|
8,341
|
-
|
-
|
||||||||||||||||||
|
Past due 0-30 days
|
1,534
|
-
|
-
|
1,622
|
-
|
-
|
||||||||||||||||||
|
Past due 31-120 days
|
856
|
22
|
2.6
|
%
|
1,564
|
23
|
1.5
|
%
|
||||||||||||||||
|
Greater than 120 days
|
2,601
|
2,302
|
88.5
|
%
|
3,783
|
2,668
|
70.5
|
%
|
||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
13,022
|
2,324
|
-
|
15,310
|
2,691
|
-
|
||||||||||||||||||
|
|
2023
|
2022
|
||||||
|
|
US$’000
|
US$’000
|
||||||
|
Balance at January 1
|
2,691
|
2,986
|
||||||
|
Charged to costs and expenses
|
715
|
1,240
|
||||||
|
Amounts written off during the year
|
(977
|
)
|
(1,535
|
)
|
||||
|
Eliminated on disposal of business
|
(105
|
)
|
-
|
|||||
|
|
||||||||
|
Balance at December 31
|
2,324
|
2,691
|
||||||
|
28.
|
RECONCILIATION OF LIABILITIES ARISING FROM FINANCING ACTIVITIES
|
|
|
Note
|
Borrowings & derivative
financial instruments
US$’000 |
Lease liabilities
US$’000 |
||||||||
|
Balance at January 1, 2023
|
23,24
|
59,826
|
13,943
|
||||||||
|
Cash-flows:
|
|||||||||||
|
Principal amount loaned – term loan
|
5,000
|
-
|
|||||||||
|
Loan origination costs paid
|
(194
|
)
|
-
|
||||||||
|
Interest paid for senior secured term loan
|
(7,314
|
)
|
-
|
||||||||
|
Interest paid for convertible note
|
(300
|
)
|
-
|
||||||||
|
Interest paid for exchangeable notes
|
(8
|
)
|
-
|
||||||||
|
Repayment of term loan
|
(10,050
|
)
|
|||||||||
|
Repayment of leases
|
-
|
(2,318
|
)
|
||||||||
|
Penalty paid for early settlement of term loan
|
(905
|
)
|
-
|
||||||||
|
Non-cash:
|
—
|
||||||||||
|
Interest charged
|
7,622
|
-
|
|||||||||
|
Penalty for early settlement charged
|
905
|
-
|
|||||||||
|
Derivative financial asset at date of issue
|
23
|
11
|
-
|
||||||||
|
Disposals (related to Right of Use assets)
|
-
|
(106
|
)
|
||||||||
|
Additions (related to Right of Use assets)
|
-
|
112
|
|||||||||
|
Exchange adjustment
|
-
|
311
|
|||||||||
|
Accretion interest
|
1,927
|
624
|
|||||||||
|
Fair value of derivative liability - warrants
|
(1,133
|
)
|
-
|
||||||||
|
|
|||||||||||
|
Balance at December 31, 2023
|
23,24
|
55,387
|
12,566
|
||||||||
|
28.
|
RECONCILIATION OF LIABILITIES ARISING FROM FINANCING ACTIVITIES (CONTINUED)
|
|
|
Note
|
Borrowings & derivative financial instruments
US$’000 |
Lease liabilities
US$’000 |
||||||||
|
Balance at January 1, 2022
|
23,24
|
83,343
|
15,845
|
||||||||
|
Cash-flows:
|
|||||||||||
|
Principal amount loaned – term loan
|
81,250
|
-
|
|||||||||
|
Principal amount loaned – convertible note
|
20,000
|
-
|
|||||||||
|
Loan origination costs paid
|
(3,591
|
)
|
-
|
||||||||
|
Interest paid for term loan
|
(6,424
|
)
|
-
|
||||||||
|
Interest paid for convertible note
|
(199
|
)
|
-
|
||||||||
|
Interest paid for exchangeable notes
|
(1,293
|
)
|
-
|
||||||||
|
Repayment of exchangeable notes
|
(86,730
|
)
|
-
|
||||||||
|
Repayment of term loan
|
(34,500
|
)
|
-
|
||||||||
|
Repayment of CEBA loan
|
(23
|
)
|
(2,761
|
)
|
|||||||
|
Penalty paid for early settlement of term loan
|
(3,450
|
)
|
-
|
||||||||
|
Non-cash:
|
|||||||||||
|
Interest charged
|
7,914
|
-
|
|||||||||
|
Penalty for early settlement charged
|
3,450
|
-
|
|||||||||
|
Shares issued as consideration for purchase of Exchangeable Notes
|
(6,133
|
)
|
-
|
||||||||
|
Equity component of convertible note at date of issue
|
(6,709
|
)
|
-
|
||||||||
|
Derivative financial asset at date of issue
|
202
|
-
|
|||||||||
|
Loss on disposal of Exchangeable Notes
|
9,678
|
-
|
|||||||||
|
Additions (related to Right of Use assets)
|
-
|
830
|
|||||||||
|
Exchange adjustment
|
-
|
(628
|
)
|
||||||||
|
Loan forgiven
|
(7
|
)
|
-
|
||||||||
|
Accretion interest
|
3,351
|
657
|
|||||||||
|
Fair value of derivative liability - warrants
|
(303
|
)
|
-
|
||||||||
|
|
|||||||||||
|
Balance at December 31, 2022
|
23,24
|
59,826
|
13,943
|
||||||||
| 29. |
POST BALANCE SHEET EVENTS
|
|
|
US$’000
|
|||
|
ASSETS ACQUIRED
|
||||
|
Non-current assets
|
||||
|
Property, plant and equipment
|
1,569
|
|||
|
Goodwill
|
12,071
|
|||
|
Other intangible assets
|
9,360
|
|||
|
Financial assets
|
9
|
|||
|
Total non-current assets
|
23,009
|
|||
|
Current assets
|
||||
|
Inventory
|
1,296
|
|||
|
Other receivables
|
135
|
|||
|
Total current assets
|
1,431
|
|||
|
Total assets acquired
|
24,440
|
|||
|
|
||||
|
LIABILITIES ASSUMED
|
||||
|
Current liabilities
|
||||
|
Trade and other payables
|
50
|
|||
|
Total current liabilities
|
50
|
|||
|
Non-current liabilities
|
||||
|
Deferred tax liability
|
1,170
|
|||
|
Total non-current liabilities
|
1,170
|
|||
|
Total liabilities assumed
|
1,220
|
|||
|
|
||||
|
NET ASSETS ACQUIRED
|
23,220
|
|||
|
29.
|
POST BALANCE SHEET EVENTS (CONTINUED)
|
| • |
Trading Trigger: a US$5.0 million payment if, within 12 months from acquisition date, the (i) the closing price of the Company’s ADSs does not exceed US$7.50 per ADS for at a least 20 consecutive trading days and (ii) the average
daily trading volume of the Company’s ADSs does not equal or exceed 20,000 ADSs for 20 consecutive trading days, and
|
| • |
Partnership trigger: 50% of the proceeds received by the Company (up to a maximum payment of additional consideration of US$15.0 million) on our entering into certain commercial partnering agreements with certain glucose pump
manufacturers within 24 months from acquisition date.
|
| 1. |
Consolidation of our main manufacturing operations into a considerably smaller number of sites and move to an outsourced model for a significant amount of our less complex manufacturing activities. As part of this initiative, we
intend to cease manufacturing at our Kansas City manufacturing plant which currently serves our Haemoglobin business. We expect to have fully executed this change by the end of 2024 and expect this will deliver significant annualised
savings.
|
| 2. |
Product cost reduction from changing suppliers and negotiating new deals with existing suppliers. This is an area we have already successfully executed on a number of cost saving initiatives, which we expect will deliver
multi-million-dollar annualised savings.
|
|
29.
|
POST BALANCE SHEET EVENTS (CONTINUED
|
| 3. |
Transfer of significant aspects of our business support functions to a lower cost and centralised offshore location. We plan to complete this activity by the end of 2024 and it is expected to deliver significant reductions to our
existing indirect overheads, plus provide an efficient scalable business support platform to facilitate efficient growth in our wearable biosensor business.
|
|
30.
|
ACCOUNTING ESTIMATES AND JUDGEMENTS
|
|
30.
|
ACCOUNTING ESTIMATES AND JUDGEMENTS (CONTINUED)
|
| • |
Significant underperformance relative to expected historical or projected future operating results;
|
|
•
|
Significant changes in the manner of our use of the acquired assets or the strategy for our overall business;
|
| • |
Obsolescence of products;
|
| • |
Significant decline in our stock price for a sustained period; and
|
| • |
Our market capitalisation relative to net book value.
|
|
30.
|
ACCOUNTING ESTIMATES AND JUDGEMENTS (CONTINUED)
|
| 31. |
GROUP UNDERTAKINGS
|
|
Name and registered office
|
Principal activity
|
Principal Country of
incorporation and operation |
Group % holding
|
|||
|
Trinity Biotech Manufacturing Limited
IDA Business Park, Bray
County Wicklow, Ireland
|
Manufacture and sale
of diagnostic test kits |
Ireland
|
100%
|
|||
|
Trinity Research Limited
IDA Business Park, Bray
County Wicklow, Ireland
|
Research and
development |
Ireland
|
100%
|
|||
|
Trinity Biotech Manufacturing Services Limited
IDA Business Park, Bray
County Wicklow, Ireland
|
Dormant
|
Ireland
|
100%
|
|||
|
Trinity Biotech Luxembourg Sarl
1, rue Bender,
L-1229 Luxembourg
|
Investment and
provision of financial services |
Luxembourg
|
100%
|
|||
|
Trinity Biotech Inc
Girts Road,
Jamestown,
NY 14702, USA
|
Holding Company
|
U.S.A.
|
100%
|
|||
|
Clark Laboratories Inc
Trading as Trinity Biotech (USA)
Girts Road, Jamestown
NY14702, USA
|
Manufacture and sale
of diagnostic test kits |
U.S.A.
|
100%
|
|||
|
Mardx Diagnostics Inc
5919 Farnsworth Court
Carlsbad
CA 92008, USA
|
Dormant
|
U.S.A.
|
100%
|
|||
|
Biopool US Inc (trading as Trinity Biotech Distribution)
Girts Road, Jamestown
NY14702, USA
|
Sale of diagnostic test
kits |
U.S.A.
|
100%
|
|||
|
Primus Corporation
4231 E 75th Terrace
Kansas City,
MO 64132, USA
|
Manufacture and sale
of diagnostic test kits and instrumentation |
U.S.A.
|
100%
|
| 31. |
GROUP UNDERTAKINGS (CONTINUED)
|
|
Name and registered office
|
Principal activity
|
Principal Country of
incorporation and operation |
Group % holding
|
|||
|
Phoenix Bio-tech Corp.
1166 South Service Road West
Oakville, ON L6L 5T7
Canada.
|
Dormant
|
Canada
|
100%
|
|||
|
Fiomi Diagnostics Holding AB
Dag Hammarskjöldsv 52A
SE-752 37 Uppsala
Sweden
|
Holding Company
|
Sweden
|
100%
|
|||
|
Fiomi Diagnostics AB
Dag Hammarskjöldsv 52A
SE-752 37 Uppsala
Sweden
|
Discontinued operation
|
Sweden
|
100%
|
|||
|
Trinity Biotech Do Brasil
Comercio e Importacao Ltda
Rua Silva Bueno
1.660 – Cj. 101/102
Ipiranga
Sao Paulo
Brazil
|
Sale of diagnostic test
kits |
Brazil
|
100%
|
|||
|
Trinity Biotech (UK) Ltd
Mills and Reeve LLP
Botanic House
100 Hills Road
Cambridge, CB2 1PH
United Kingdom
|
Sales & marketing
activities |
UK
|
100%
|
|||
|
Immco Diagnostics Inc
60 Pineview Drive
Buffalo
NY 14228, USA
|
Manufacture and sale of
autoimmune products and laboratory services |
U.S.A.
|
100%
|
|||
|
Nova Century Scientific Inc
5022 South Service Road
Burlington
Ontario
Canada
|
Manufacture and sale of
autoimmune products and infectious diseases |
Canada
|
100%
|
|||
|
Trinity Biotech Investment Ltd
PO Box 309
Ugland House
Grand Cayman
KY1-1104
Cayman Islands
|
Investment and
provision of financial services |
Cayman Islands
|
100%
|
| 31. |
GROUP UNDERTAKINGS (CONTINUED)
|
|
Name and registered office
|
Principal activity
|
Principal Country of
incorporation and operation |
Group % holding
|
|||
|
Trib Biosensors Inc.
27700 S.W. 95th Avenue,
Wilsonville,
Oregon 97070, USA
|
Research and development and manufacturing
|
USA
|
100%
|
|||
|
Konamite Limited
IDA Business Park, Bray
County Wicklow, Ireland
|
Manufacturing, development and sale of biosensors
|
Ireland
|
100%
|
|||
|
Trinity Biotech Joint Venture Limited
IDA Business Park, Bray
County Wicklow, Ireland
|
Holding Company
|
Ireland
|
100%
|
|
Year ended December 31,
|
||||||||
|
2023
US$‘000
|
2022
US$‘000
|
|||||||
|
Loss for the year
|
(22,741
|
)
|
(16,021
|
)
|
||||
|
Total comprehensive loss (all attributable to equity holders)
|
(22,741
|
)
|
(16,021
|
)
|
||||
|
Notes
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
|||||||||
|
ASSETS
|
|||||||||||
|
Non-current assets
|
|||||||||||
|
Investment in subsidiaries
|
33
|
4,894
|
6,026
|
||||||||
|
Total non-current assets
|
4,894
|
6,026
|
|||||||||
|
Current assets
|
|||||||||||
|
Receivables from Group undertakings and other receivables
|
34
|
17,687
|
36,213
|
||||||||
|
Cash and cash equivalents
|
35
|
332
|
47
|
||||||||
|
Total current assets
|
18,019
|
36,260
|
|||||||||
|
TOTAL ASSETS
|
22,913
|
42,286
|
|||||||||
|
EQUITY AND LIABILITIES
|
|||||||||||
|
Equity attributable to the equity holders of the parent
|
|||||||||||
|
Share capital
|
19
|
1,972
|
1,963
|
||||||||
|
Share premium
|
19
|
46,619
|
46,458
|
||||||||
|
Equity component of convertible note
|
36
|
6,709
|
6,709
|
||||||||
|
Treasury Shares
|
19
|
(24,922
|
)
|
(24,922
|
)
|
||||||
|
Other reserves
|
19
|
-
|
63
|
||||||||
|
Accumulated deficit
|
(24,876
|
)
|
(4,204
|
)
|
|||||||
|
Total equity
|
5,502
|
26,067
|
|||||||||
|
Current liabilities
|
|||||||||||
|
Other payables
|
37
|
2,869
|
2,473
|
||||||||
|
Total current liabilities
|
2,869
|
2,473
|
|||||||||
|
Non-Current liabilities
|
|||||||||||
|
Convertible note
|
36
|
14,542
|
13,746
|
||||||||
|
Total Non-Current liabilities
|
14,542
|
13,746
|
|||||||||
|
TOTAL LIABILITIES
|
17,411
|
16,219
|
|||||||||
|
TOTAL EQUITY AND LIABILITIES
|
22,913
|
42,286
|
|||||||||
| Ronan O’Caoimh | John Gillard | |
| Director | Director |
|
Share capital
‘A’ ordinary shares
|
Share premium
|
Treasury Shares
|
Equity component of convertible note
|
Other reserves
|
Accumulated
(deficit)/surplus |
Total
|
||||||||||||||||||||||
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
||||||||||||||||||||||
|
Balance at January 1, 2022
|
1,213
|
16,187
|
(24,922
|
)
|
-
|
-
|
10,062
|
2,540
|
||||||||||||||||||||
|
Loss for the period
|
-
|
-
|
-
|
-
|
-
|
(16,021
|
)
|
(16,021
|
)
|
|||||||||||||||||||
|
Total comprehensive loss
|
-
|
-
|
-
|
-
|
-
|
(16,021
|
)
|
(16,021
|
)
|
|||||||||||||||||||
|
Equity component of convertible note (Note 36)
|
-
|
-
|
-
|
6,709
|
-
|
6,709
|
||||||||||||||||||||||
|
Shares issued in the year (Note 19)
|
750
|
30,271
|
-
|
-
|
-
|
31,021
|
||||||||||||||||||||||
|
Shares to be issued (Note 19)
|
-
|
-
|
-
|
-
|
63
|
-
|
63
|
|||||||||||||||||||||
|
Share-based payments (Note 20)
|
-
|
-
|
-
|
-
|
1,755
|
1,755
|
||||||||||||||||||||||
|
Balance at December 31, 2022
|
1,963
|
46,458
|
(24,922
|
)
|
6,709
|
63
|
(4,204
|
)
|
26,067
|
|||||||||||||||||||
|
Balance at January 1, 2023
|
1,963
|
46,458
|
(24,922
|
)
|
6,709
|
63
|
(4,204
|
)
|
26,067
|
|||||||||||||||||||
|
Loss for the period
|
-
|
-
|
-
|
-
|
-
|
(22,741
|
)
|
(22,741
|
)
|
|||||||||||||||||||
|
Total comprehensive loss
|
-
|
-
|
-
|
-
|
-
|
(22,741
|
)
|
(22,741
|
)
|
|||||||||||||||||||
|
Shares issued in the year (Note 19)
|
9
|
161
|
-
|
-
|
-
|
170
|
||||||||||||||||||||||
|
Shares to be issued (Note 19)
|
-
|
-
|
-
|
-
|
(63
|
)
|
-
|
(63
|
)
|
|||||||||||||||||||
|
Share-based payments (Note 20)
|
-
|
-
|
-
|
-
|
2,069
|
2,069
|
||||||||||||||||||||||
|
Balance at December 31, 2023
|
1,972
|
46,619
|
(24,922
|
)
|
6,709
|
-
|
(24,876
|
)
|
5,502
|
|||||||||||||||||||
|
Year ended December 31,
|
|||||||||||
|
Notes
|
2023
US$‘000
|
2022
US$‘000
|
|||||||||
|
Cash flows from operating activities
|
|||||||||||
|
Loss for the year
|
(22,741
|
)
|
(16,021
|
)
|
|||||||
|
Adjustments to reconcile net loss/profit to cash provided by operating activities:
|
|||||||||||
|
Gain on sale of subsidiary undertaking
|
(14,225
|
)
|
-
|
||||||||
|
Income tax credit
|
-
|
(59
|
)
|
||||||||
|
Financial expense
|
1,124
|
(3,682
|
)
|
||||||||
|
Share-based payments
|
-
|
17
|
|||||||||
|
Provision for impairment of investment in subsidiaries
|
33
|
418
|
25,024
|
||||||||
|
Provision for impairment on amounts due from subsidiaries
|
31,552
|
(54
|
)
|
||||||||
|
Operating cash (outflow)/inflow before changes in working capital
|
(3,872
|
)
|
5,225
|
||||||||
|
Decrease in receivables from group undertakings and other receivables
|
(100
|
)
|
7,002
|
||||||||
|
(Increase)/decrease in other payables
|
369
|
(118
|
)
|
||||||||
|
Net cash (outflow) / inflow from operating activities
|
(3,603
|
)
|
12,109
|
||||||||
|
Cash flows from investing activities
|
|||||||||||
|
Issue of ordinary share capital including share premium (net of issuance costs)
|
19
|
-
|
32,836
|
||||||||
|
Proceeds from sale of investment
|
17,077
|
-
|
|||||||||
|
Proceeds from shares to be issued
|
19
|
-
|
63
|
||||||||
|
Proceeds from convertible note issued
|
36
|
-
|
20,000
|
||||||||
|
Interest paid on convertible note
|
(300
|
)
|
(199
|
)
|
|||||||
|
Subscription for shares in a subsidiary
|
33
|
-
|
(7,500
|
)
|
|||||||
|
Net cash paid to group undertakings
|
(12,889
|
)
|
(61,060
|
)
|
|||||||
|
Net cash inflow / (outflow) from investing activities
|
3,888
|
(15,860
|
)
|
||||||||
|
Increase/(decrease) in cash and cash equivalents
|
285
|
(3,751
|
)
|
||||||||
|
Cash and cash equivalents at beginning of year
|
47
|
3,798
|
|||||||||
|
Cash and cash equivalents at end of year
|
35
|
332
|
47
|
||||||||
|
31.
|
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES – COMPANY
|
|
a)
|
Statement of compliance
|
| b) |
Non-current assets
|
| c) |
Investments in subsidiaries
|
| d) |
Amounts due from Group undertakings
|
|
32.
|
PERSONNEL EXPENSES AND AUDITORS’ REMUNERATION - COMPANY
|
|
Company
December 31, 2023
US$‘000
|
Company
December 31, 2022
US$‘000
|
|||||||
|
Wages and salaries
|
2,018
|
1,607
|
||||||
|
Social welfare costs
|
117
|
109
|
||||||
|
Pension costs
|
26
|
24
|
||||||
|
Share-based payments
|
1,601
|
1,707
|
||||||
|
3,762
|
3,447
|
|||||||
|
Less costs related to subsidiaries*
|
(3,622
|
)
|
(3,319
|
)
|
||||
|
Total personnel expenses charge
|
140
|
128
|
||||||
|
2023
|
2022
|
|||||||
|
Company
|
US$’000
|
US$’000
|
||||||
|
Audit of individual company accounts
|
97
|
97
|
||||||
|
Other assurance services
|
-
|
-
|
||||||
|
Tax advisory services
|
10
|
10
|
||||||
|
Other non-audit services
|
-
|
-
|
||||||
|
33.
|
INVESTMENT IN SUBSIDIARIES – COMPANY
|
|
Company
December 31, 2023
US$‘000
|
Company
December 31, 2022
US$‘000
|
|||||||
|
Balance at January 1
|
6,026
|
21,812
|
||||||
|
Subscription for shares in subsidiary undertaking
|
-
|
7,500
|
||||||
|
Capital contribution – share based payments
|
2,069
|
1,738
|
||||||
|
Disposal of investment in Fitzgerald
|
(2,783
|
)
|
-
|
|||||
|
Impairment of investments
|
(418
|
)
|
(25,024
|
)
|
||||
|
Balance at December 31
|
4,894
|
6,026
|
||||||
|
34.
|
AMOUNTS DUE FROM GROUP UNDERTAKINGS AND OTHER RECEIVABLES - COMPANY
|
|
Company
December 31, 2023
US$‘000
|
Company
December 31, 2022
US$‘000
|
|||||||
|
Amounts due from Group undertakings falling due in less than one year
|
17,456
|
36,189
|
||||||
|
Consideration owing on sale of subsidiary undertaking
|
9
|
-
|
||||||
|
Prepayments
|
222
|
24
|
||||||
|
17,687
|
36,213
|
|||||||
|
35.
|
CASH AND CASH EQUIVALENTS - COMPANY
|
|
Company
December 31, 2023
US$ ‘000
|
Company
December 31, 2022
US$ ‘000
|
|||||||
|
Cash at bank
|
332
|
47
|
||||||
|
36.
|
CONVERTIBLE NOTE - COMPANY
|
|
December 31,2023
US$000
|
December 31,2022
US$000
|
|||||||
|
Balance at January 1
|
(13,746
|
)
|
-
|
|||||
|
Principal amount loaned
|
-
|
(20,000
|
)
|
|||||
|
Loan origination costs
|
-
|
40
|
||||||
|
Equity component at date of issue
|
-
|
6,709
|
||||||
|
Accretion interest
|
(796
|
)
|
(495
|
)
|
||||
|
Non-current liability at December 31
|
(14,542
|
)
|
(13,746
|
)
|
||||
|
37.
|
OTHER PAYABLES – COMPANY
|
|
December 31, 2023
US$ ‘000
|
December 31, 2022
US$ ‘000
|
|||||||
|
Amounts owed to Group undertakings
|
1,292
|
1,265
|
||||||
|
Accrued liabilities
|
1,577
|
1,208
|
||||||
|
2,869
|
2,473
|
|||||||
|
38.
|
DEFERRED TAX LIABILITIES - COMPANY
|
|
2022
|
2021
|
|||||||
|
Deductible temporary differences
|
US$’000
|
US$’000
|
||||||
|
Investment in subsidiaries and interest-bearing loans to subsidiaries
|
-
|
-
|
||||||
|
Total
|
-
|
-
|
||||||
|
Balance
January 1, 2023
|
Recognised in income
|
Recognised in investment in subsidiaries
|
Balance
December 31, 2023
|
|||||||||||||
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
|||||||||||||
|
Investment in subsidiaries and advances to subsidiaries
|
-
|
-
|
-
|
-
|
||||||||||||
|
Balance
January 1, 2022
|
Recognised in income
|
Recognised in investment in subsidiaries
|
Balance
December 31, 2022
|
|||||||||||||
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
|||||||||||||
|
Investment in subsidiaries and advances to subsidiaries
|
(59
|
)
|
59
|
-
|
-
|
|||||||||||
|
December 31, 2023
|
December 31, 2022
|
|||||||
|
US$’000
|
US$’000
|
|||||||
|
Management expenses carried forward
|
-
|
447
|
||||||
|
Timing difference related to interest expenses
|
-
|
-
|
||||||
|
Total
|
-
|
447
|
||||||
|
39.
|
CAPITAL AND FINANCIAL RISK MANAGEMENT – COMPANY
|
|
Company
As at December 31, 2023
US$’000
|
Note
|
Effective interest rate
|
Total Gross
US$’000
|
6 mths or less
US$’000
|
6 – 12 mths
US$’000
|
Impairment
US$’000
|
Net
US$’000
|
||||||||||||||||||||
|
Cash and cash equivalents
|
35
|
0
|
%
|
332
|
332
|
-
|
-
|
332
|
|||||||||||||||||||
|
Amounts due from Group
undertakings falling due within one year
|
34
|
0%-8
|
%
|
197,681
|
197,681
|
-
|
(180,225
|
)
|
17,456
|
||||||||||||||||||
|
Total
|
198,013
|
198,013
|
-
|
(180,225
|
)
|
17,788
|
|||||||||||||||||||||
|
Company
As at December 31, 2022
US$’000
|
Note
|
Effective interest rate
|
Total Gross
US$’000
|
6 mths or less
US$’000
|
6 – 12 mths
US$’000
|
Impairment
US$’000
|
Net
US$’000
|
||||||||||||||||||||
|
Cash and
cash equivalents
|
35
|
0
|
%
|
47
|
47
|
-
|
-
|
47
|
|||||||||||||||||||
|
Amounts due from Group
undertakings falling due within one year
|
34
|
0%-5.3
|
%
|
182,848
|
182,848
|
-
|
(146,659
|
)
|
36,189
|
||||||||||||||||||
|
Total
|
182,895
|
182,895
|
-
|
(146,659
|
)
|
36,236
|
|||||||||||||||||||||
|
39.
|
CAPITAL AND FINANCIAL RISK MANAGEMENT – COMPANY (CONTINUED)
|
|
December 31, 2023
US$ ‘000
|
December 31, 2022
US$ ‘000
|
|||||||
|
Variable rate instruments
|
||||||||
|
Amounts owed by Group undertakings
|
17,456
|
36,189
|
||||||
|
Amounts owed to Group undertakings
|
(1,292
|
)
|
(1,265
|
)
|
||||
|
16,164
|
34,924
|
|||||||
|
Note
|
Loans and receivables
|
Liabilities at amortised cost
|
Total carrying amount
|
Fair value
|
|||||||||||||||
|
December 31, 2023
|
|||||||||||||||||||
|
US$’000
|
|||||||||||||||||||
|
Amounts due from Group undertakings
|
34
|
17,456
|
-
|
17,456
|
17,456
|
||||||||||||||
|
Cash and cash equivalents
|
35
|
332
|
-
|
332
|
332
|
||||||||||||||
|
Convertible note
|
36
|
-
|
(14,542
|
)
|
(14,542
|
)
|
(14,542
|
)
|
|||||||||||
|
Inter-company and other payables
|
37
|
-
|
(2,869
|
)
|
(2,869
|
)
|
(2,869
|
)
|
|||||||||||
|
17,788
|
(17,411
|
)
|
377
|
377
|
|||||||||||||||
|
Note
|
Loans and receivables
|
Liabilities at amortised cost
|
Total carrying amount
|
Fair value
|
|||||||||||||||
|
December 31, 2022
|
|||||||||||||||||||
|
US$’000
|
|||||||||||||||||||
|
Amounts due from Group undertakings
|
34
|
36,189
|
-
|
36,189
|
36,189
|
||||||||||||||
|
Cash and cash equivalents
|
35
|
47
|
-
|
47
|
47
|
||||||||||||||
|
Convertible note
|
36
|
-
|
(13,746
|
)
|
(13,746
|
)
|
(13,746
|
)
|
|||||||||||
|
Inter-company and other payables
|
37
|
-
|
(2,473
|
)
|
(2,473
|
)
|
(2,473
|
)
|
|||||||||||
|
36,236
|
(16,219
|
)
|
20,017
|
20,017
|
|||||||||||||||
|
39.
|
CAPITAL AND FINANCIAL RISK MANAGEMENT – COMPANY (CONTINUED)
|
|
As at December 31, 2023
US$’000
|
Note
|
Carrying amount
US$’000
|
Contractual cash flows
US$’000
|
6 mths or less
US$’000
|
6 mths –
12 mths
US$’000
|
1-2 years
US$’000
|
2-5 years
US$’000
|
>5 years
US$’000
|
|||||||||||||||||||||||
|
Financial liabilities
|
|||||||||||||||||||||||||||||||
|
Convertible note
|
36
|
14,542
|
21,650
|
150
|
150
|
300
|
900
|
20,150
|
|||||||||||||||||||||||
|
Inter-company and other payables
|
37
|
2,869
|
2,869
|
2,869
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
|
17,411
|
24,519
|
3,019
|
150
|
300
|
900
|
20,150
|
|||||||||||||||||||||||||
|
As at December 31, 2022
US$’000
|
Note
|
Carrying amount
US$’000
|
Contractual cash flows
US$’000
|
6 mths or less
US$’000
|
6 mths –
12 mths
US$’000
|
1-2 years
US$’000
|
2-5 years
US$’000
|
>5 years
US$’000
|
|||||||||||||||||||||||
|
Financial liabilities
|
|||||||||||||||||||||||||||||||
|
Convertible note
|
36
|
13,746
|
21,900
|
150
|
150
|
300
|
900
|
20,400
|
|||||||||||||||||||||||
|
Inter-company and other payables
|
37
|
2,473
|
2,473
|
2,473
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
|
16,219
|
24,373
|
2,623
|
150
|
300
|
900
|
20,400
|
|||||||||||||||||||||||||
|
Note
|
Carrying value
December 31, 2023
US$’000
|
Carrying value
December 31, 2022
US$’000
|
|||||||||
|
Amounts due from Group undertakings
|
34
|
17,456
|
36,189
|
||||||||
|
Cash and cash equivalents
|
35
|
332
|
47
|
||||||||
|
17,788
|
36,236
|
||||||||||
|
40.
|
RELATED PARTY TRANSACTIONS - COMPANY
|
|
41.
|
BOARD APPROVAL
|