TIDMSUN
RNS Number : 8338M
Surgical Innovations Group PLC
19 September 2023
Surgical Innovations Group plc
("Surgical Innovations", the "Group" or the "Company")
Half-year Report
Interim results for the six months ended 30 June 2023
Surgical Innovations Group plc (AIM: SUN), the designer,
manufacturer and distributor of innovative medical technology for
minimally invasive surgery, reports its unaudited financial results
for the six-month period ended 30 June 2023 ("2023 H1") and
provides an update on current trading and the outlook for the
Group.
Commercial and operational highlights:
-- Strong sales in key markets, UK, Japan and Europe driving overall sales growth
-- New strategy in key new geographical markets gaining traction
after slower than anticipated start
-- Improvement plan being implemented mid Q2 to drive future
efficiencies and improve margins throughout operations
-- Overhaul of supply chain process and structure to drive down costs
-- Transition to MDR remains on track and UKCA mark achieved
-- Higher levels of inventory maintained to support service levels to customers
-- Positive orderbook for Q3, including a positive OEM forecast for H2
Financial highlights:
-- Revenues increased 4.4% on prior year to GBP5.65m (2022 H1: GBP5.41m)
-- Commercial gross margins at 40.5% within target range but
decreased compared to 2022 due to short-term operational
inefficiencies (2022 H1: 45.5%; 2022 FY: 42.6%)
-- Adjusted EBITDA(1) profit of GBP0.01m (2022 H1: GBP0.29m)
-- Small adjusted operating loss(1) of GBP0.28m (2022 H1: GBP0.01m profit)
-- Adjusted EPS amounted to a loss(1) of 0.037p per share (2022 H1: 0.004p)
-- Net cash(2) at end of period of GBP0.38m (31 Dec 2022: GBP0.99m)
-- Gross cash headroom at the end of period of GBP2.41m (as at
31 Dec 2022: GBP3.20m), including GBP1.0m undrawn invoice
discounting facility
1 Adjusted EBITDA, adjusted operating (loss)/ profit and
adjusted EPS are stated before deducting non-recurring exceptional
costs of GBP0.01m (2022 H1: GBP0.03) and share based payment costs
of GBP0.02m (2022 H1 GBP0.02m).
2 Net cash equals cash less bank debt
Current Trading and Outlook
-- Sales in key markets have continued the strong growth
momentum from H1 and, in addition, the backlog of OEM orders has
been addressed and there is an encouraging positive orderbook for
H2
-- Group revenues have continued to grow in H2 in line with the
Board's expectations, with key markets and OEM in particular
performing strongly
-- The Group continues to trade profitably at the adjusted
EBITDA level, notwithstanding some operational challenges
-- Planned destocking for H2 has commenced and is expected to
return working capital towards normal levels
-- Evaluations in UK continue to gain pace and it is anticipated
the measures to address the significant backlog of patients waiting
for treatment will provide further opportunity for the UK team to
drive sales through the sustainability message
-- Initial growth in new markets was slower than anticipated but
new strategies and closer support has seen new momentum and
traction starting to be seen in these markets
-- Operational review initiated in Q2 to identify supply chain
efficiencies and productivity gains
-- Resultant improvements are already being implemented to
process and structure, although nominal in the current year, these
and others to follow are expected to help drive the future
profitability of the Group from 2024 onwards
Chairman of SI, Jonathan Glenn, said:
"Revenues in the period to 30 June 2023 have continued to grow
and strengthen, with key markets showing positive growth which we
expect to continue for the remainder of the year. New geographical
territories have been slower than anticipated but are now gaining
traction. Our OEM business is back on track after a challenging H1
with the backlog of orders addressed in the period since the
half-year end and the supply chain delays resolved for these
activities. Overall, the revenue prospects for the Group are
encouraging.
"Despite recently reported operational challenges with
manufacturing productivity and supply chain disruptions, we are
confident the measures being implemented will help overcome these.
We have engaged an industry specialist to lead this project which
is well underway, and we expect to see significant benefits flowing
though into the P&L during the first half of the next financial
year."
Surgical Innovations Group plc www sigroupplc com
David Marsh, CEO Tel: 0113 230 7597
Charmaine Day, CFO
Singer Capital Markets (Nominated Adviser Tel: 020 7496 3000
& Broker)
Aubrey Powell / Oliver Platts
Walbrook PR (Financial PR & Investor Tel: 020 7933 8780 or si@walbrookpr.com
Relations)
Paul McManus / Lianne Applegarth Mob: 07980 541 893 / 07584 391
303
About Surgical Innovations Group plc
Strategy
The Group specialises in the design, manufacture, sale and
distribution of innovative, high quality medical products,
primarily for use in minimally invasive surgery. Our product and
business development is guided and supported by a key group of
nationally and internationally renowned surgeons across the
spectrum of minimally invasive surgical activity.
We design and manufacture and source our branded port access
systems, surgical instruments and retraction devices which are sold
directly in the UK home market through our subsidiary, Elemental
Healthcare, and exported widely through a global network of trusted
distribution partners. Many of our products in this field are based
on a
"resposable" concept, in which the products are part reusable,
part disposable, offering a high quality and environmentally
responsible solution at a cost that is competitive against fully
disposable alternatives.
Elemental also has exclusive UK distribution for a select group
of specialist products employed in laparoscopy, bariatric and
metabolic surgery, hernia repair and breast reconstruction. In
addition, we design and develop medical devices for carefully
selected OEM partners. We have a number of long-term relationships
with key partner including the design, development and manufacture
of the FIX8 device for AMS and more recently for a new
collaboration with a Robotic company, CMR Surgical ('CMR') to
design and develop and access device for their unique
instrumentation.
We aim for our brands to be recognised and respected by
healthcare professionals in all major geographical markets in which
we operate and provide by development, partnership or acquisition a
broad portfolio of cost effective,
procedure specific surgical instruments and implantable devices
that offer reliable solutions to genuine clinical needs in the
operating theatre environment.
Operations
The Group currently employs approximately 100 people across one
site in the UK. Elemental Healthcare was acquired by the Group on 1
August 2017 and provides direct sales representation in the UK home
market and a range of third- party products for UK distribution.
Elemental was originally based in Berkshire and was successfully
relocated in 2021, with all operations now located at the Leeds
site.
Further information
Further details of the Group's businesses are available on
websites: www.sigroupplc.com
www.surginno.com , and www.elementalhealthcare.co.uk
Investors and others can register to receive regular updates by
email at si@walbrookpr.com
Surgical Innovations Group plc Chairman's Statement
For the six-month period ended 30 June 2023
Market and Financial Overview
The Group recorded strong revenue growth in 2022 and we have
seen this continue, trading in the first half of the year increased
4.4% to GBP5.65m on the comparable period last year (2022 H1:
GBP5.41m). Sales continue to strengthen in the second half of the
year and remain on track to meet management's expectations.
The UK business continues to be strong which is driven by the
sustainability messaging, having a positive impact on activity.
SI-branded product sales were GBP0.92m (2022 H1: GBP0.68m) and UK
distribution sales were GBP2.11m (2022 H1: GBP2.01m), together up
12.7%. This will continue to grow as the NHS pushes its focus
sustainability and the implementation of its 'Net Zero' commitment
and implements measures to address the increasing backlog of
patients on waiting lists.
In Europe, the increased investment in sales and marketing is
starting to gain traction, achieving underlying sales growth of
18.2% which delivered revenue of GBP0.69m (2022 H1: GBP0.59m).
Despite being hindered by missed opportunities in component delays
with the new Optical trocar, this is expected to gain traction with
new business wins in the second half.
Revenues from the US are progressing more slowly than planned,
marginally lower than the comparable period for SI-branded products
as the first half decreased to GBP0.48m (2022 H1: GBP0.59m).
Progress with YelloPort Elite was slower than anticipated, but
increased focus, training and sales support has seen momentum
gained through the conversion of a number of smaller accounts in
H1.
The APAC region continued to generate strong revenue growth to
GBP0.54m, an 11.8% increase (2022 H1: GBP0.48m). The majority of
the growth was from our Japanese distributor as they continue to
gain market share, despite having delays with product registration
with the 5mm Elite launch. The launch is now expected in Q4, and
this presents a significant future opportunity. In addition, the
initial orders for India were sent out in the first half of the
year and we are encouraged by the initial interest from early
evaluations.
OEM revenues have endured the majority of challenges with supply
chain delays, with reported revenues of GBP0.68m (2022 H1:
GBP0.92m). Notwithstanding this, the order book remains strong for
the remainder of the year and the manufacturing disruption is
starting to ease for these product lines.
Commercial or underlying margins remained just within target
range at 40.5% (2022 H1: 45.3%, 2022 FY: 42.6 %). At the end of
2022 a review was undertaken to analyse the overhead absorption
rate, as operating expenses had continued to increase with
inflationary pressures, the overhead rate was uplifted, in addition
the pressures from material suppliers continue. A series of planned
price increases has been implemented across the period however,
some of these will be phased in over time due to the fixed term
nature of contractual agreements.
The reported gross margin of just under 33.0% (2022 H1: 34.6%,
2022 FY: 34.6%) includes the net cost of manufacturing, reflecting
the operational challenges the business continues to experience.
Manufacturing productivity and supply chain disruptions will impact
profitability in the second half of the year, as reported in the
recent trading update. A complete operational review of both
manufacturing operations and supply chain is currently being
undertaken, utilising an industry specialist. While measures are
already being introduced to improve efficiencies and productivity,
we expect the majority of the benefit to flow through to the
P&L in the next financial year.
Other operating expenses increased to GBP2.17m (2022 H1:
GBP1.93), driven by additional investment in Sales and Marketing to
enhance revenue and continued investment in regulatory costs due
the change in certification to Medical Device Regulation (MDR). In
addition, the inflationary pressure in employee remuneration has
continued to impact profitability. Excluding the effects of
non-recurring items and share based payments, operating expenses
increased by GBP0.26m to GBP2.14m (2022 H1: 1.88m). The Group is
trading at an adjusted EBITDA profit for the period of GBP0.01m
(2022 H1: GBP0.29m). The full effect of these additional costs will
impact the second half of the year, but management expects the
Group will continue to be profitable at the adjusted EBITDA level,
as a result of the operational review initiatives starting to be
implemented.
Adjusted operating loss before tax for the period (before
non-recurring items and share based payment charges) was GBP0.28m
(2022 H1: GBP0.01m). The reported net loss before taxation amounted
to GBP0.37m against a net loss before taxation of GBP0.11m in the
first half last year.
The Group reported a tax credit in the period of GBPnil (2022
H1: GBP0.09m) which related to an enhanced research and development
("R&D") claim for 2021. The Group received a tax credit of
GBP0.22m in August 2023, relating to its claim for 2022. In terms
of deferred tax, the Group continues to hold substantial
corporation tax losses on which management takes a cautious view,
and consequently the Group does not recognise a corresponding
deferred tax asset.
Adjusted net earnings per share amounted to a loss of 0.037p
(2022 H1: GBP0.004p). The net total comprehensive income for the
period amounted to a loss of GBP0.37m (2022 H1: loss of
GBP0.01m).
For the first half of 2023, cash used in operations was GBP0.07m
(FY 2022: GBP0.23m generated, 2022 H1: GBP0.22m generated). After
continued investment into R&D of GBP0.12m (FY 2022: GBP0.42m,
2022 H1: GBP0.17m), capital expenditure of GBP0.18m (FY 2022:
GBP0.66m, 2022 H1: GBP0.19m) and the refinancing of the existing
bank loan and lease liabilities, the Company had available cash
balances, including the unused invoice discounting facility of
GBP1.0m, totalling GBP2.41m (31 Dec 2022: GBP3.20m). The covenant
test (EBITDA to debt service) for the period ending 30 June 2023
was waived by the lender, they remain fully supportive with
approval obtained to waive the next two debt service covenant tests
dated 30 September 2023 and 31 December 2023.
Market outlook
The UK continues to demonstrate strong growth underpinned by the
sustainability messaging, highlighted by the growth in SI-branded
products, and has opened opportunities in both the NHS and private
sectors where the drive to 'Net Zero' is gaining momentum. Whilst
industrial action by clinical staff has impacted both the volume of
surgery and pace of evaluations, the UK business has proved to be
resilient and continues to show growth into Q3. The UK sales team
is at full strength and has benefited from a new enhanced training
programme, which will also be rolled out to support all of our
international partners over the coming months.
Sustainability messaging initiatives continue to drive sales in
many key markets and the ongoing investment in sales support,
marketing, training and development of the financial &
environmental calculator have proved to be powerful tools in
driving growth. APAC has continued to demonstrate growth and the
delayed launch of Elite 5mm and Optical, now expected in late Q4,
provides further opportunity before the year-end. Progress in
Europe has quickened, with sales in H1 above pre-Covid levels for
the first time, with sustainability a key driver and continuing to
provide opportunities in H2.
Revised targeting and incentive plans for the US sales team have
already seen an increase in the number of active evaluations with
the potential to drive sales from Q4 and beyond. Long-term partner,
Adler Instruments, continues to have a strong business
opportunities, however outside of the Southeast the consortium of
distributors has proven to be disappointing. The Company continues
to review the most effective routes to market for its scissor
sales.
Investment in new product development has continued and a number
of projects remain close to fruition. The YelloPort Elite family
was enhanced with the launch of the 5mm Optical and, whilst some
registration delays have slowed the launch in key markets, it is
expected these registrations will be completed to allow a Q4 launch
in the majority of key markets feedback from important markets has
identified the opportunity for a further line extension in the form
of a shielded cutting trocar specifically in Gynaecology. Under the
new MDR approved quality management system we have been able to
accelerate the development of this device and anticipate a launch
in late Q4. Some supply chain delays have slowed progress on the
Logi Dissect and Grasp instruments for which launch is now planned
in the earlier part of 2024. Investment in new product development
continues to build on the sustainability message.
Underlying revenues in the OEM segment continued throughout H1
to be suppressed, not by demand, but due to supply chain
constraints. Alternate suppliers of some key components to address
delays have taken substantially longer to come online. These
challenges slowed sales in the first half of the year, but a
significant improvement has been seen since the end of the first
half. Collaborations with CMR have moved to a new phase, and take
sales out of the OEM segment, leveraging the relationship with CMR
to open opportunity for SI's global partners to introduce YelloPort
Elite for both robotic and conventional laparoscopic cases. This
has substantially sped up the number and volume of evaluations in
two new markets, India and Germany.
Operational and Regulatory activities
The reduction in the Supply chain disruptions has not been as
fast as anticipated, leading to a delay to some sales orders into
the second half as a result. This has also led to higher levels of
inventory being held, though this is now reducing and is expected
to return to more normalised volumes over the coming months,
returning cash into the business.
The regulatory pathway continues to be on track for the EU
Medical Device Regulation (MDR), although the delay in implementing
the transition to MDR has seen the focus of the notified body move
to other, more current priorities. The Company's Quality Management
System, technical files and microbiology data have been made
compliant with MDR, audited by BSI and fully approved. Progress on
the product technical files continues with 2 out of 3 approved for
MDR, and the final file has clinical review in progress. UKCA mark
has been achieved and a further Medical Device Single Audit Program
(MDSAP) audit successfully completed.
Current trading and outlook
Group revenues have continued to grow in H2 in line with the
Board's expectations, with key markets and OEM in particular
performing strongly. Manufacturing challenges continue to be
addressed, to manage the impact of increased supply chain lead
times and the increasing cost base. An operational plan to improve
productivity and margins continues to be implemented with the help
of an industry operational expert.
The momentum in sales has continued into H2 and the order book
remains positive, leaving management confident of the H2 revenue
forecast. A robust operational plan will begin to drive
efficiencies and margins, the majority of the impact of which will
be seen from 2024 onwards.
Jonathan Glenn
Chairman
19 September 2023
Unaudited consolidated income statement for the six months ended
30 June 2023
Unaudited Unaudited Audited
six months six months Year ended
ended 30 ended 30 31 December
June June 2022
2023 2022
Notes GBP'000 GBP'000 GBP'000
---------------------------- ----- ------------------- ---------------------- ---------------------------
Revenue 3 5,650 5,413 11,340
Cost of sales (3,786) (3,540) (7,418)
---------------------------- ----- ------------------- ---------------------- ---------------------------
Gross profit 2 1,864 1,873 3,922
Other operating expenses (2,170) (1,933) (3,881)
Other income - - -
---------------------------- ----- ------------------- ---------------------- ---------------------------
Adjusted EBITDA profit
* 95 287 695
Amortisation of intangible
assets (140) (129) (232)
Impairment of intangible - - -
assets
Depreciation of tangible
assets (231) (164) (355)
Exceptional items (8) (32) (32)
Share based payments (22) (22) (35)
---------------------------- ----- ------------------- ---------------------- ---------------------------
Operating (loss)/profit (306) (60) 41
Finance costs 4 (68) (51) (98)
Finance income - - -
---------------------------- ----- ------------------- ---------------------- ---------------------------
Loss before taxation (374) (111) (57)
Taxation credit/(charge) 5 - 97 321
---------------------------- ----- ------------------- ---------------------- ---------------------------
(Loss)/profit and total
comprehensive income (374) (14) 264
---------------------------- ----- ------------------- ---------------------- ---------------------------
Earnings per share
Basic 6 (0.040p) (0.002p) (0.028p)
Diluted 6 (0.040p) (0.002p) (0.028p)
---------------------------- ----- ------------------- ---------------------- ---------------------------
* Adjusted EBITDA is earnings before interest, depreciation,
amortisation (including impairment) and exceptional items.
Unaudited consolidated statement of changes in equity for the
six months ended 30 June 2023
Notes Share capital Share premium Capital Merger Retained Total
reserve reserve earnings
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
------------------------------------- ------------- ------------- ------------ ----------- ------------- -------
Balance as at 1 January 2023 9,328 6,587 329 1,250 (6,531) 10,963
Employee share-based payment charge - - - - 22 22
------------------------------------- ------------- ------------- ------------ ----------- ------------- -------
Total - Transaction with owners 9,328 6,587 329 1,250 (6,509) 10,985
------------------------------------- ------------- ------------- ------------ ----------- ------------- -------
Loss and total comprehensive income
for the period - - - - (374) (374)
------------------------------------- ------------- ------------- ------------ ----------- ------------- -------
Unaudited balance as at 30 June
2023 9,328 6,587 329 1,250 (6,883) 10,611
------------------------------------- ------------- ------------- ------------ ----------- ------------- -------
Unaudited consolidated balance sheet as at 30 June 2023
Unaudited Unaudited Audited
30 June 30 June 31 December
2023 2022 2022
Notes GBP'000 GBP'000 GBP'000
------------------------------- ----- --------- --------- -----------
Assets
Non-current assets
Property, plant and equipment 925 471 858
Right of Use Assets 903 947 918
Intangible assets 6,387 6,255 6,403
------------------------------- ----- --------- --------- -----------
8,215 7,673 8,179
------------------------------- ----- --------- --------- -----------
Current assets
Inventories 3,566 3,040 3,162
Trade and other receivables 9 2,137 2,054 2,055
Cash at bank and in hand 1,412 3,040 2,199
------------------------------- ----- --------- --------- -----------
7,115 8,134 7,416
------------------------------- ----- --------- --------- -----------
Total assets 15,330 15,807 15,595
------------------------------- ----- --------- --------- -----------
Equity and liabilities
Equity attributable to equity holders of the parent company
Share capital 9,328 9,328 9,328
Share premium account 6,587 6,587 6,587
Capital reserve 329 329 329
Merger reserve 1,250 1,250 1,250
Retained earnings (6,883) (6,822) (6,531)
------------------------------- ----- --------- --------- -----------
Total equity 10,611 10,662 10,963
------------------------------- ----- --------- --------- -----------
Non-current liabilities
Dilapidation provision 165 165 165
Lease liability 670 790 722
Borrowings 8 679 1,031 825
------------------------------- ----- --------- --------- -----------
1,514 1,986 1,712
------------------------------- ----- --------- --------- -----------
Current liabilities
Trade and other payables 9 2,188 1,945 1,886
Accruals 411 653 420
Lease liability 254 209 232
Borrowings 8 352 352 382
------------------------------- ----- --------- --------- -----------
3,205 3,159 2,920
------------------------------- ----- --------- --------- -----------
Total liabilities 4,719 5,145 4,632
------------------------------- ----- --------- --------- -----------
Total equity and liabilities 15,330 15,807 15,595
------------------------------- ----- --------- --------- -----------
Unaudited consolidated cash flow statement for the six months
ended 30 June 2023
Unaudited Unaudited Audited
six months six months year
ended ended ended
30 June 30 June 31 December
Notes 2023 2022 2022
GBP'000 GBP'000 GBP'000
-------------------------------------- ----- --------------- ---------- -----------
Cash flows from operating activities
Loss after tax for the year (374) (14) 264
Adjustments for:
Taxation - (97) (321)
Finance Income - - -
Finance Costs 4 68 51 98
Depreciation of property, plant
and equipment 115 73 167
Amortisation and impairment of
intangible assets 140 129 232
Depreciation of right of use
assets 116 91 188
Share-based payment charge 22 22 35
Foreign Exchange (loss)/gain 32 (87) (82)
Increase in inventories (404) (75) (197)
Increase in current receivables (82) (360) (360)
Increase in trade and other payables 292 487 204
-------------------------------------- ----- --------------- ---------- -----------
Cash (used in)/ generated from
operations (73) 220 228
Taxation received 5 - 97 321
Interest received - - -
Interest paid (39) (25) (63)
-------------------------------------- ----- --------------- ---------- -----------
Net cash (used in)/generated
from operating activities (112) 292 486
-------------------------------------- ----- --------------- ---------- -----------
Payments to acquire property,
plant and equipment (181) (189) (659)
Acquisition of intangible assets (124) (168) (419)
-------------------------------------- ----- --------------- ---------- -----------
Net cash used in investment
activities (305) (357) (1,078)
-------------------------------------- ----- --------------- ---------- -----------
Repayment of bank loan 8 - (375) (375)
Repayment of CBILS 8 (176) (118) (294)
Repayment of lease liabilities 7(162) (133) (266)
--------------------------------------- ----- ----- -------
Net cash used in financing activities (338) (626) (935)
--------------------------------------- ----- ----- -------
Net decrease in cash and cash
equivalents (755) (691) (1,527)
Cash and cash equivalents at
beginning of period 2,199 3,644 3,644
Effective exchange rate fluctuations
on cash held (32) 87 82
--------------------------------------- ----- ----- -------
Net cash and cash equivalents
at end of period 1,412 3,040 2,199
--------------------------------------- ----- ----- -------
Notes to the Interim Financial Information
1. Basis of preparation of interim financial information
The interim financial information was approved by the Board of
Directors on 18 September 2023. The financial information set out
in the interim report is unaudited.
The interim financial information has been prepared in
accordance with the AIM Rules for Companies and on a basis
consistent with the accounting policies and methods of computation
as published by the Group in its annual report for the year ended
31 December 2022, which is available on the Group's website.
The Group has chosen not to adopt IAS 34 Interim Financial
Statements in preparing these interim financial statements and
therefore the interim financial information is not in full
compliance with International Financial Reporting Standards as
adopted for use in the European Union.
The financial information set out in this interim report does
not constitute statutory financial statements as de- fined in
section 434 of the Companies Act 2006. The figures for the year
ended 31 December 2022 have been extracted from the statutory
financial statements which have been filed with the Registrar of
Companies. The auditor's report on those financial statements was
unqualified and did not contain a statement under sections 498(2)
and 498(3) of the Companies Act 2006.
Going concern and funding
The Directors have considered the available cash resources of
the Group, with the additional secured funding in September 2023
and the current internal anticipated forecasts the Directors have a
reasonable expectation that the Group have adequate resources. The
Group is expected to continue to generate cash from operations over
the next 12 months as inventory levels reduce and operational
efficiencies improve, therefore providing ample support and
continue in operational existence for the foreseeable future,
considered to be at least 12 months for the date of approval from
the financial statements.
2. Disaggregation of gross margin
The Group has disaggregated margins in Six months Six months 12 months
the following table:
ending 30 ending 30 ending
June 31
June 2023 2022 Dec 2022
(unaudited)
(unaudited) (audited)
GBP'000 GBP'000 GBP'000
---------------------------------------- ------------------- ------------ ----------
Revenue 5,650 5,413 11,340
Cost of Sales (3,360) (2,959) (6,525)
Underlying Gross Margin 2,290 2,454 4,815
Underlying Gross Margin % 40.5% 45.3% 42.6%
Net Cost of Manufacturing (426) (581) (893)
---------------------------------------- ------------------- ------------ ----------
Contribution Margin 1,864 1,873 3,922
---------------------------------------- ------------------- ------------ ----------
Contribution Margin % 33.0% 34.6% 34.6%
---------------------------------------- ------------------- ------------ ----------
Underlying gross margin (excluding net costs of manufacturing)
is an adjusted KPI measure. Nets costs of Manufacturing are
overheads that have not been effectively absorbed due to reduced
productivity.
Adjusted KPIs are used by the Board to understand underlying
performance and exclude items which distort comparability. The
method of adjustments are consistently applied but are not defined
in International Financial Reporting
Standards (IFRS) and, therefore, are considered to be non-GAAP
(Generally Accepted Accounting Principles) measures. Accordingly,
the relevant IFRS measures are also presented where
appropriate.
3. Disaggregation of revenue
The Group has disaggregated revenues in SI Brand Distribution OEM Total
the following table:
Six months ended 30 June 2023 (unaudited) GBP'000 GBP'000 GBP'000 GBP'000
--------------------------------------------- -------------- -------------- ------------- --------------
United Kingdom 920 2,105 614 3,639
Europe 694 - - 694
US 479 - 69 548
APAC 541 - - 541
Rest of World 228 - - 228
--------------------------------------------- -------------- -------------- ------------- --------------
2,862 2,105 683 5,650
--------------------------------------------- -------------- -------------- ------------- --------------
SI Brand Distribution OEM Total
Six months ended 30 June 2022 (unaudited) GBP'000 GBP'000 GBP'000 GBP'000
--------------------------------------------- --------- -------------- ------------- --------------
United Kingdom 679 2,006 676 3,361
Europe 587 - - 587
US 596 - 240 836
APAC 484 - - 484
Rest of World 145 - - 145
--------------------------------------------- --------- -------------- ------------- --------------
2,491 2,006 916 5,413
--------------------------------------------- --------- -------------- ------------- --------------
SI Brand Distribution OEM Total
Year ended 31 December 2022 (audited) GBP'000 GBP'000 GBP'000 GBP'000
----------------------------------------- --------- ------------ --------- ---------------
United Kingdom 1,683 4,044 1,315 7,042
Europe 1,377 - - 1,377
US 1,240 - 424 1,664
APAC 926 - - 926
Rest of World 331 - - 331
----------------------------------------- --------- ------------ --------- ---------------
5,557 4,044 1,739 11,340
----------------------------------------- --------- ------------ --------- ---------------
Revenues are allocated geographically on the basis of where
revenues were received from and not from the ultimate final
destination of use.
4. Finance Costs
Finance costs: Six month Six month 12 months
ended ended 30 ended 31
30 June Dec
June 2022 2022
2023
GBP'000 GBP'000 GBP'000
------------------------------------------ ------------------ ---------------- ---------
On bank borrowings 40 24 43
On right-of-use assets lease liabilities 28 27 55
------------------------------------------ ------------------ ---------------- ---------
68 51 98
------------------------------------------ ------------------ ---------------- ---------
5. Tax
Current taxation
During 2023 the Group submitted an enhanced Research and
development claim in respect of 2022 amounting to GBP0.22m, which
was paid in August of the current year.
Deferred taxation
Overall, the Group continues to hold substantial tax losses on
which it holds a cautious view and consequently the Group has
chosen not to recognise those losses fully.
6. Earnings per share
Unaudited Unaudited Audited
six months six months year
ended ended ended
30 June 30 June 31 December
2023 2022 2022
-------------------- ---------- ---------- -----------
Earnings per share
Basic (0.040p) (0.002p) (0.028p)
Diluted (0.040p) (0.002p) (0.028p)
Adjusted (0.037p) 0.004p (0.036p)
-------------------- ---------- ---------- -----------
Basic earnings per share is calculated by dividing the earnings
attributable to ordinary shareholders by the weighted average
number of shares in issue. Diluted earnings per share is calculated
by dividing the earnings attributable to ordinary shareholders by
the diluted weighted average number of shares in issue. Adjusted
Earnings per share is calculated by dividing the adjusted earnings
attributable to ordinary shareholders (profit before non-recurring
costs, amortisation, impairment costs and share based payments) by
the weighted average number of shares in issue.
The anti-dilutive effect of unexercised share options has not
been taken into account and therefore the diluted
earnings per share is equal to the basic earnings per share.
The Group has one category of dilutive potential ordinary shares
being share options issued to Directors and
employees. The impact of dilutive potential ordinary shares on
the calculation of weighted average number of shares is set out
below.
Unaudited Unaudited Audited
six months six months year
ended ended ended
30 June 30 June 31 December
2023 2022 2022
'000s '000s '000s
-------------------------------------- ---------- ---------- -----------
Basic earnings per share 932,816 932,816 932,816
Dilutive effect of unexercised share
options 1,240 5,049 3,129
-------------------------------------- ---------- ---------- -----------
Diluted earnings per share 934,056 937,865 935,945
-------------------------------------- ---------- ---------- -----------
7. Leases
Impact on the statement of financial position
30 June 2023 30 June 2022 31 December
2022
Assets Liabilities Assets Liabilities Assets Liabilities
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
Right of use assets and lease
liabilities 903 924 947 999 918 954
Of which are:
Current lease liabilities 254 209 232
Non-Current lease liabilities 670 790 722
Impact on Equity (21) (52) (36)
------------------------------- ------- ----------- ------- ----------- ------- -----------
Total impact on statement
of financial position 903 903 947 947 918 918
------------------------------- ------- ----------- ------- ----------- ------- -----------
During 2022, the Group financed a new CNC Lathe through HP
finance totalling GBP158,000, the cost of the right-of-use asset
has been reflected into the period ending 30 June 2022.
8. Net borrowings
At amortised cost Six month ended Six month months ended
30 June 2023 ended 31
30 June Dec 2022
2022
GBP'000 GBP'000 GBP'000
Cash & cash equivalents 1,412 3,040 2,199
Current bank borrowings (352) (352) (382)
Non-current bank borrowings (679) (1,031) (825)
Adjusted Net Cash 381 1,657 992
Current lease liabilities (254) (209) (232)
Non-current lease liabilities (670) (790) (722)
-------------------------------- --------------- --------- ----------------------------
Net Cash (543) 658 38
-------------------------------- --------------- --------- ----------------------------
In March 2022, the Group refinanced the existing debt with
Yorkshire bank consisting of the following:
-- Extension to the CBILS of GBP1.5m repayable in May 2026,
Interest rate of 2.94% repayable monthly over the Bank of England
(BoE) base rate. Monthly instalments are GBP0.029m.
-- Covenants attached to the CBILS comprise of EBITDA to debt
servicing costs minimum 1.25x on a 12-month rolling basis.
-- The covenant test for the period ending 30 June 2023 was
waived by the lender, with approval obtained to waive the next two
debt service covenant tests dated 30 September 2023 and 31 December
2023.
-- Additional headroom is provided by an Invoice Discounting
facility of GBP1.0m, at 2.5% margin on receivables drawn with a
maximum administration fee of GBP0.018m if not utilised. As at the
date of this announcement, this facility remains undrawn.
9. Financial Instruments
The financial assets of the Group are categorised as
follows:
At amortised cost Six months Six months 12 months
ended ended ended
30 June 30 June 31 Dec
2023 2022 2022
GBP'000 GBP'000 GBP'000
--------------------------- ------------------- ----------------- ---------
Trade receivables 1,566 1,681 1,762
Cash and cash equivalents 1,412 3,040 2,199
--------------------------- ------------------- ----------------- ---------
2,978 4,721 3,961
--------------------------- ------------------- ----------------- ---------
The financial liabilities of the Group are categorised as
follows:
At amortised cost Six months Six months 12 months
ended ended ended
30 June 30 June 31 Dec
2023 2022 2022
GBP'000 GBP'000 GBP'000
--------------------------------- ----------- ----------- -----------
Trade payables 1,756 1,427 1,420
Other payables 268 280 294
Current lease liabilities 254 209 232
Non-current lease liabilities * 670 790 722
Current bank borrowings 352 352 382
Non-current bank borrowings * 679 1,031 825
--------------------------------- ----------- ----------- -----------
3,979 4,089 3,875
--------------------------------- ----------- ----------- -----------
*Amortised costs are considered to the equivalent amount of fair
value
Trade and other payables Six months Six months 12 months
ended ended ended
30 June 30 June 31 Dec
2023 2022 2022
GBP'000 GBP'000 GBP'000
------------------------------- ------------------- ----------------- ---------
Trade payables 1,756 1,427 1,420
Other tax and social security 164 238 172
Corporation tax - - -
Other payables 268 280 294
------------------------------- ------------------- ----------------- ---------
2,188 1,945 1,886
------------------------------- ------------------- ----------------- ---------
10. Interim Report
This interim report is available at
www.sigroupplc.com/annual-interim-reports.
This information is provided by RNS, the news service of the
London Stock Exchange. RNS is approved by the Financial Conduct
Authority to act as a Primary Information Provider in the United
Kingdom. Terms and conditions relating to the use and distribution
of this information may apply. For further information, please
contact rns@lseg.com or visit www.rns.com.
RNS may use your IP address to confirm compliance with the terms
and conditions, to analyse how you engage with the information
contained in this communication, and to share such analysis on an
anonymised basis with others as part of our commercial services.
For further information about how RNS and the London Stock Exchange
use the personal data you provide us, please see our Privacy
Policy.
END
IR BIGDCRUBDGXI
(END) Dow Jones Newswires
September 19, 2023 02:00 ET (06:00 GMT)
Surgical Innovations (LSE:SUN)
過去 株価チャート
から 3 2024 まで 4 2024
Surgical Innovations (LSE:SUN)
過去 株価チャート
から 4 2023 まで 4 2024
