THIS ANNOUNCEMENT CONTAINS INSIDE INFORMATION
FOR THE PURPOSES OF ARTICLE 7 OF REGULATION 2014/596/EU AS IT FORMS
PART OF LAW IN THE UNITED KINGDOM BY VIRTUE OF THE EUROPEAN UNION
(WITHDRAWAL) ACT 2018. UPON THE PUBLICATION OF THIS ANNOUNCEMENT,
THIS INSIDE INFORMATION IS NOW CONSIDERED TO BE IN THE PUBLIC
DOMAIN.
25 April 2024
Hemogenyx Pharmaceuticals
plc
("Hemogenyx
Pharmaceuticals" or the "Company")
Final Results
Hemogenyx Pharmaceuticals plc (LSE:
HEMO), the biopharmaceutical group developing new therapies and
treatments for blood diseases, announces its final audited results
for the year ended 31 December 2023. The Annual Report is available
to view on the Company's web site at https://hemogenyx.com.
Key
Highlights
· Investigational New Drug ("IND") application submitted in May
2023 seeking authorisation from the U.S. Food and Drug
Administration ("FDA") to begin a Phase I clinical trial
of HEMO-CAR-T for treating acute myeloid leukaemia
(AML)
· After
a clinical hold period, to address manufacturing issues, HEMO-CAR-T
was granted authority from the FDA in February 2024 to commence
Phase I clinical trials
· Continuing development of Chimeric Bait Receptor ("CBR")
antiviral/biodefence platform and filed a patent application
entitled Chimeric Bait Receptors
and Uses Thereof
· Successfully raised £5.25 million (before expenses) in total
through the allotment and issue of new ordinary shares during the
year ended 31 December 2023, and a further £3.25 million in early
2024
· Entered into agreement with Prevail InfoWorks Inc. to provide
clinical services and technologies for the Company's upcoming Phase
I clinical trial of HEMO CAR-T
Fuller details of these developments
are contained in the Chairman's Statement below.
Chairman's Statement
I am pleased to report the Company's results
for the year ended 31 December 2023. The period was a vital one in
the progression of the Company. Development work on our lead
HEMO-CAR-T product candidate was completed and we were able to
submit an Investigational New Drug ("IND") application to the Food
and Drug Administration ("FDA") to enable us to move into clinical
trials for HEMO-CAR-T. Unfortunately, the FDA decided that certain
aspects of the data initially provided did not meet its rigorous
safety standards, so it imposed a clinical hold pending further
development of the product. We worked hard in the final months of
the year to meet the FDA's additional requirements and, as a
result, the clinical hold was lifted in January 2024. Hemogenyx
Pharmaceuticals is thereby established as a "clinical stage"
company and we are now proceeding to the next step in the
development of HEMO-CAR-T, the commencement of Phase I clinical
trials.
At the same time, we continued to move forward,
insofar as funding would allow, with our other main pipeline
assets, our Chimeric Bait Receptor ("CBR") platform and our CDX
bi-specific CD3-FLT3 antibody ("CDX"). Significant progress was
made on the former, as will be described more fully
below.
Fundraising
We raised capital on a number of occasions in
the period under review.
In January 2023, we were successful in raising
£4,056,250 in new equity capital at 2.5p per share which was
intended to take us through the IND process and to the stage of
clinical trials for HEMO-CAR-T. The clinical hold delayed matters
for some months and of course diminished our cash resources. In
December 2023, we therefore raised a further £534,375 at 2.375p per
share to take us to the next key stage.
In September, Prevail Partners LLC ("Prevail
Partners") made a strategic investment of $830,000 (£680,000)
through a subscription for 11,066,067 new ordinary shares in the
Company at a price of $0.075 (about 6p), at a premium of
approximately 240% to the then share price. Prevail Partners is the
investment partner of Prevail Infoworks Inc. ("Infoworks"), a
contract research organisation that we have engaged to provide a
variety of services necessary for the implementation and management
of the clinical trials of HEMO-CAR-T. The price at which Prevail
Partners made its investment in Hemogenyx Pharmaceuticals
demonstrated its confidence in our HEMO-CAR-T product candidate.
Further information on our association with Prevail Partners and
Infoworks is described in the section headed "HEMO-CAR-T"
below.
Since the period end, and following the lifting
of the clinical hold, we raised a further £3.325 million at 2p per
share to enable us to move into clinical trials.
While we accept that recent market conditions
have been very difficult, we have been disappointed by the
successively lower price at which we have had to carry out our
fundraisings in the UK market, in the light of the progress we have
made and the view taken by Prevail Partners concerning our status.
The capital recently raised will undoubtedly take us materially
further forward and we are now looking at a number of strategies
for the future development of all three of our current product
candidates.
Results for the Period
The Group incurred a loss for the year to 31
December 2023 of £6,696,493 (31 December 2022: £3,986,982
loss).
In the year to 31 December 2023 the loss mainly
arose from operational expenses pursuing the Group's objectives
listed in the Strategic Report on page 10, as well as salaries,
consulting and professional fees, and general administration
expenses. These expenses have been met from the proceeds of equity
placings that were undertaken during the period, as further
detailed in the Fundraising section above.
HEMO-CAR-T
The principal objective of HEMO-CAR-T is, as
shareholders will know, to provide a new and more effective
treatment and potential cure for relapsed and/or refractory acute
myeloid leukaemia ("R/R AML").
AML is the most common type of acute leukaemia
in adults and has poor survival rates; it is currently treated
using chemotherapy, rather than the potentially more benign and
effective form of cell therapy being developed by Hemogenyx
Pharmaceuticals. The successful development of a new therapy for
AML would have a major impact on treatment and survival rates for
the disease.
Development work on HEMO-CAR-T was largely
completed during 2022 and work in 2023 was mainly devoted to
preparing the IND application to the FDA, an essential step before
being able to commence clinical trials. The FDA's concern, as
shareholders will be aware, is primarily with the safety of a
treatment, and it rightly works to a very high standard. The work
in preparing the IND application was extremely detailed and
resulted in an application document running to over 3,000 pages. It
was finally submitted in May 2023. As mentioned above, the FDA was
not satisfied with a particular aspect of the detail provided and
therefore imposed a clinical hold on the HEMO-CAR-T programme in
June. Our scientific team worked on resolving the matter through
the latter part of the year and on remanufacturing of the CAR-T
components. This resulted in the clinical hold being lifted in
January 2024. Although this was a setback, it is important to say
that the FDA's concerns were limited to one issue, and we were able
to satisfy them much more quickly than many other companies whose
prospective treatments were put on clinical hold.
The removal of the clinical hold has enabled us
to proceed with taking HEMO-CAR-T into clinical trials with the
objective of getting an initial patient injected in the coming
months. The Company has been actively putting the necessary pieces
in place for some time, including discussions with the Hospital of
the University of Pennsylvania, one of the leading cancer treatment
hospitals in the US, in order to initiate the clinical trials
process.
Also, crucially, in September 2023, Hemogenyx
Pharmaceuticals contracted with Infoworks, a well-established and
experienced contract research organisation ("CRO"), through a
Master Services and Contract Agreement for Infoworks to provide
clinical services and technologies for the forthcoming Phase I
clinical trials over an initial term of 40 months. An initial work
plan was agreed, including clinical site coordination, project
management, data management, clinical monitoring, and
pharmacovigilance (safety management) services, with the use of
InfoWorks' integrated real-time data analytics platform for
clinical support and real-time analysis. This vital link brings us
Infoworks' operational expertise and will ensure smooth execution
of the clinical trials and fast, reliable data to lower our
clinical risk and speed up our regulatory timeline.
At the same time, Prevail Partners, the
investing affiliate of Infoworks, made the investment at a premium
in the Company described more fully in the section headed
"Fundraising" above.
Chimeric Bait Receptor
While our Chimeric Bait Receptor ("CBR") was
initially envisaged as a potential cure for a very wide range of
viral diseases, it has recently become clear that it is also
potentially a viable approach for the treatment of a range of
cancers. The development of CBR as a cure for viral infections
continues, and we remain excited about that, but its potential
efficacy against cancer may provide a quicker route to successful
development, approval and use.
While we have had limited resources to apply to
the development of our proprietary CBR technology platform, there
have been a number of key developments and discoveries during the
period under review and in the early part of 2024. We have been
able to achieve as much as we have done because development of
novel CBR constructs is facilitated and accelerated by in silico simulations using Artificial
Intelligence ("AI") tools and pipelines. In the wake of the
COVID-19 pandemic, and in the face of global threats of emerging as
well as engineered biological threats, the need for a nimble and
proactive solution against future infectious agents became clear.
We developed CBR as a novel, highly innovative, and patented
immunotherapy initially for COVID-19. However, CBR has been
designed to prevent and defeat infection by any known or emerging
virus, potentially subverting the next global pandemic, and
rendering virally-engineered bioweapons ineffective.
To achieve proof of concept, we successfully
designed a CBR construct ("CBR-COVID19") to programme macrophages
to neutralise the SARS-CoV-2 virus. We have also demonstrated that
CBR-COVID19 is insensitive to several known variants of SARS-CoV-2
that make the original SARS-CoV-2 virus more infectious and
challenge existing vaccine approaches. We
are testing the efficacy of CBR-COVID19 against live infectious
replicating SARS-CoV-2 virus in a major Biosafety Level 3
facility.
One of the ultimate threats from emerging
viruses, whether natural or man-made, is their uncertainty and
unpredictability. Current therapeutic responses require extensive
knowledge of the agent(s) as well as time-consuming and duplicative
research efforts to develop effective treatments after an outbreak
has begun. In this light, our first-in-class CBR platform allows
for minimal lead time between first infection or pre-emptive
intelligence and first response, providing protection for those on
the front line of such a threat at a scale that has thus far not
been achieved.
As we announced in February 2024, CBR in
relation to viruses is innovative in three ways: it will be an
off-the-shelf therapeutic against airborne viral infections, it
will be effective against emerging mutations of the targeted
viruses, and it will be able to be stored, deployed and
administered in the field using a standard atomiser/inhaler. These
innovative features have been tested in the laboratory, and the
ability of CBR to be delivered intranasally in spray form has been
tested by our scientists in
vivo in small animals. This recent work on the intranasal
delivery of CBR is a breakthrough, enabling its development as an
off-the-shelf prevention and/or treatment that will be
cost-effective and simple to administer, making it ideal for the
protection both of the civilian population and in
biodefence.
Moving onto cancer-related CBR innovations, we
have found that a number of difficult conditions can potentially be
treated using CBR. We have established that macrophages programmed
with CBR have several potential advantages compared to other
existing anti-cancer therapies. Our studies suggest that they can,
inter alia, penetrate
solid tumours, provide a better safety profile for treatment, and
potentially cross the blood-brain barrier to target brain cancers
and/or certain neurodegenerative diseases.
As announced last November, we have now
demonstrated that CBR could be used effectively in the treatment of
a number of cancer conditions, in particular that CBR-programmed
macrophages show promise for treatment of Non-Hodgkin Lymphoma
("NHL"). Our scientists have demonstrated that human macrophages, a
type of immune cells, programmed with a purpose designed CBR, are
able to eliminate NHL-derived cells with high efficiency
in vitro. This result
suggests that the Company may be able to develop an efficient
treatment for people suffering from relapsed and/or refractory
stage III/IV metastasized NHL. Our work also suggests that such
CBRs can also be adapted to target several solid tumours such as
epithelial ovarian cancer. NHL is the eleventh most common cancer
in humans, with a poor rate of recovery and cure from present
treatments. There are currently an estimated 540,000 new cases
diagnosed globally with an estimated 260,000 deaths per year. The
successful development of a new CBR-related therapy for NHL could
have a major impact on treatment and survival rates for the
disease.
Our work further suggests that such CBRs can be
adapted to target several solid tumours such as epithelial ovarian
cancer. We have also begun to see evidence that a CBR-based
approach may also potentially be effective against certain
neurodegenerative diseases, some of which are currently very
difficult or impossible to treat, including possibly Alzheimer's
disease. In this regard, in February 2024 we announced a further
significant development for CBR, this time in relation to brain
cancers and potentially to neurodegenerative diseases. We have
established that CBR can be delivered into the brain via programmed
microglial cells. Delivery of therapeutics across the blood-brain
barrier is one of the most difficult problems in the treatment of
brain diseases. Our scientists have developed a means of
transplanting human blood stem cells ("HSC") that allows their
engraftment and differentiation into immune cells that reside in
the brain, carrying out their work in vivo in the brains of
immune-compromised mice. We believe that HSCs genetically modified
to make CBR and transplanted back into a patient would give rise to
microglial cells which could potentially find and destroy brain
cancer cells.
Meanwhile, we continue to look to our patent
position and, in September 2023, our patent application for CBR
with the World Intellectual Property Organization was published,
though it remains to be approved.
In summary, we should say that the considerable
potential breadth and versatility of CBR has become increasingly
evident over the past fifteen months, and evidence of its practical
viability has been considerably established. It is not too much to
say that CBR, which we always considered to have great potential,
can now be seen as possibly revolutionary, now that its widespread
probable applicability to difficult or presently untreatable
conditions is being established in multiple preclinical
studies.
CDX bi-specific antibody
CDX remains an important part of the Company's
product candidate portfolio, although it remains to a certain
extent in abeyance while we push on with HEMO-CAR-T. However, some
steps have been taken with CDX, including approval of the patent
application in the USA entitled "Method of Eliminating
Hematopoietic Stem Cells/Hematopoietic Progenitors (HSC/HP) in a
Patient Using Bi-specific Antibodies" as patent No. 11,945,866.
This is a significant addition to the patent protection for CDX,
which remains one of our key product candidates for the future. It
also solidifies the Company's position as a leader in the area of
conditioning of patients for bone marrow transplants.
Conclusion
It remains for me to thank the Board and our
strong, highly committed group of scientists for their hard and
effective work, and to look forward to another successful year in
the future development of Hemogenyx Pharmaceuticals in this new
phase as a clinical-stage company.
Prof Sir Marc
Feldmann AC, FRS
MB BS, PhD,
FRCP, FRCPath, FAA, F Med Sci
Chairman
Enquiries:
Hemogenyx Pharmaceuticals plc
|
https://hemogenyx.com
|
Dr Vladislav Sandler, Chief
Executive Officer & Co-Founder
|
headquarters@hemogenyx.com
|
Peter Redmond, Director
|
peter.redmond@hemogenyx.com
|
|
|
SP
Angel Corporate Finance LLP
|
Tel: +44 (0)20 3470 0470
|
Matthew Johnson, Vadim Alexandre,
Adam Cowl
|
|
|
|
Peterhouse Capital Limited
|
Tel: +44 (0)20 7469 0930
|
Lucy Williams, Duncan Vasey, Charles
Goodfellow
|
|
Consolidated Statement of Comprehensive
Income
Group - Continuing Operations
|
Year Ended 31 December
2023
|
Year Ended 31
December 2022
|
|
|
|
|
£
|
£
|
Revenue
|
-
|
-
|
|
|
|
Administrative Expenses
|
(5,820,165)
|
(3,433,476)
|
Depreciation Expense
|
(645,681)
|
(564,072)
|
|
|
|
Operating Loss
|
(6,465,846)
|
(3,997,548)
|
|
|
|
Finance Income
|
85,344
|
10,599
|
Finance Costs
|
(315,991)
|
(33)
|
|
|
|
Loss before Taxation
|
(6,696,493)
|
(3,986,982)
|
|
|
|
Income tax
|
-
|
-
|
|
|
|
Loss for the year
|
(6,696,493)
|
(3,986,982)
|
|
|
|
Loss attributable to:
|
|
|
- Owners of Hemogenyx Pharmaceuticals plc
|
(6,690,678)
|
(3,979,314)
|
- Non-controlling interests
|
(5,815)
|
(7,668)
|
|
(6,696,493)
|
(3,986,982)
|
|
|
|
Items that may be reclassified
subsequently to profit or loss:
|
|
|
Translation of foreign
operations
|
903,067
|
(954,642)
|
Other comprehensive income for the
year
|
903,067
|
(954,642)
|
|
|
|
Total comprehensive loss for the year
|
(5,793,426)
|
(4,941,624)
|
|
|
|
Attributable to:
|
|
|
Owners of Hemogenyx Pharmaceuticals
plc
|
(5,787,611)
|
(4,933,956)
|
Non-controlling interests
|
(5,815)
|
(7,668)
|
Total comprehensive loss for the year
|
(5,793,426)
|
(4,941,624)
|
|
|
|
Basic and diluted earnings loss per share attributable to the
equity owners of the Company
|
(0.006)
|
(0.005)
|
|
|
|
Consolidated Statement of Financial
Position
Group
|
31 December
2023
|
31
December 2022
|
|
|
|
Assets
|
£
|
£
|
Non-current assets
|
|
|
Property, plant and
equipment
|
966,423
|
1,023,252
|
Right of use asset
|
2,346,015
|
2,892,261
|
Security deposit
|
153,668
|
140,821
|
Intangible asset
|
470,173
|
441,493
|
Total non-current assets
|
3,936,279
|
4,497,827
|
|
|
|
Current assets
|
|
|
Trade and other
receivables
|
922,013
|
62,024
|
Cash and cash equivalents
|
1,247,601
|
2,532,758
|
Total current assets
|
2,169,614
|
2,594,782
|
|
|
|
Total assets
|
6,105,893
|
7,092,609
|
|
|
|
Equity and Liabilities
|
|
|
Equity attributable to
shareholders
|
|
|
Paid-in Capital
|
|
|
Called up share capital
|
11,755,660
|
9,797,493
|
Share premium
|
19,938,556
|
16,808,647
|
Other reserves
|
1,164,637
|
921,801
|
Reverse asset acquisition
reserve
|
(6,157,894)
|
(6,157,894)
|
Foreign currency translation
reserve
|
(77,496)
|
(980,563)
|
Retained Earnings
|
(23,804,734)
|
(17,114,056)
|
Equity attributable to owners of the
Company
|
2,818,729
|
3,275,428
|
Non-controlling
interests
|
(37,723)
|
(31,908)
|
Total equity
|
2,781,006
|
3,243,520
|
|
|
|
Liabilities
|
|
|
Non-current liabilities
|
|
|
Lease liabilities
|
2,672,802
|
3,100,678
|
Total non-current
liabilities
|
2,672,802
|
3,100,678
|
|
|
|
Current liabilities
|
|
|
Trade and other payables
|
379,001
|
426,254
|
Lease liabilities
|
273,084
|
322,157
|
Total current liabilities
|
652,085
|
748,411
|
|
|
|
Total liabilities
|
3,324,887
|
3,849,089
|
|
|
|
Total equity and liabilities
|
6,105,893
|
7,092,609
|
Company Statement of Financial Position
Company
|
31 December
2023
|
31
December 2022
|
|
|
|
|
£
|
£
|
Assets
|
|
|
Non-current assets
|
|
|
Loan to subsidiaries
|
18,097,857
|
14,451,733
|
Investment in subsidiary
|
8,000,000
|
8,000,000
|
Total non-current assets
|
26,097,857
|
22,451,733
|
|
|
|
Current assets
|
|
|
Trade and other
receivables
|
14,820
|
20,405
|
Cash and cash equivalents
|
219,236
|
88,909
|
Total current assets
|
234,056
|
109,314
|
|
|
|
Total assets
|
26,331,913
|
22,561,047
|
|
|
|
Equity and Liabilities
|
|
|
Equity attributable to
shareholders
|
|
|
Foreign currency translation
reserve
|
|
|
Paid-in Capital
|
|
|
Called up share capital
|
11,755,660
|
9,797,493
|
Share premium
|
19,938,556
|
16,808,647
|
Other reserves
|
1,163,533
|
920,697
|
Retained Earnings
|
(6,721,085)
|
(5,100,447)
|
Total Equity
|
26,136,664
|
22,246,390
|
|
|
|
Liabilities
|
|
|
Current liabilities
|
|
|
Trade and other payables
|
195,249
|
134,657
|
Total current liabilities
|
195,249
|
134,657
|
|
|
|
Total liabilities
|
195,249
|
134,657
|
|
|
|
Total equity and liabilities
|
26,331,913
|
22,561,047
|
Hemogenyx Pharmaceuticals
plc has used the exemption granted under s408 of the Companies Act
2006 that allows for the non-disclosure of the Income Statement of
the parent company. The after-tax loss attributable to Hemogenyx
Pharmaceuticals plc for the year ended 31 December 2023 was
£1,620,638 (2022: profit of £1,202,014).
Consolidated Statement of Changes in
Equity
Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Called up
Share Capital
|
Share
Premium
|
Other
reserves
|
Reverse
acquisition reserve
|
Foreign
currency translation reserve
|
Retained
earnings
|
Non-
Controlling interests
|
Total
Equity
|
|
£
|
£
|
£
|
£
|
£
|
£
|
£
|
£
|
As at 1 January 2022
|
9,797,493
|
16,808,647
|
904,226
|
(6,157,894)
|
(25,921)
|
(13,134,742)
|
(24,240)
|
8,167,569
|
Loss in year
|
-
|
-
|
-
|
-
|
-
|
(3,979,314)
|
(7,668)
|
(3,986,982)
|
Other Comprehensive Income
|
-
|
-
|
-
|
-
|
(954,642)
|
-
|
-
|
(954,642)
|
Total comprehensive income for the
year
|
-
|
-
|
-
|
-
|
(954,642)
|
(3,979,314)
|
(7,668)
|
(4,941,624)
|
Extension of options
|
-
|
-
|
17,575
|
-
|
-
|
-
|
-
|
17,575
|
As
at 31 December 2022
|
9,797,493
|
16,808,647
|
921,801
|
(6,157,894)
|
(980,563)
|
(17,114,056)
|
(31,908)
|
3,243,520
|
Loss
in year
|
-
|
-
|
-
|
-
|
-
|
(6,690,678)
|
(5,815)
|
(6,696,493)
|
Other Comprehensive Income
|
-
|
-
|
-
|
-
|
903,067
|
-
|
-
|
903,067
|
Total comprehensive income for the year
|
-
|
-
|
-
|
-
|
903,067
|
(6,690,678)
|
(5,815)
|
(5,793,426)
|
Issue of shares
|
1,958,167
|
3,296,458
|
-
|
-
|
-
|
-
|
-
|
5,254,625
|
Cost
of capital
|
-
|
(166,549)
|
-
|
-
|
-
|
-
|
-
|
(166,549)
|
Issue of options
|
-
|
-
|
242,836
|
-
|
-
|
-
|
-
|
242,836
|
As
at 31 December 2023
|
11,755,660
|
19,938,556
|
1,164,637
|
(6,157,894)
|
(77,496)
|
(23,804,734)
|
(37,723)
|
2,781,006
|
|
|
|
|
|
|
|
|
|
Company Statement of Changes in Equity
Company
|
Called up Share Capital
|
Share Premium
|
Foreign
currency translation reserve
|
Other
reserves
|
Retained earnings
|
Total Equity
|
|
£
|
£
|
£
|
£
|
£
|
£
|
As at 31 December 2021
|
9,797,493
|
16,808,647
|
-
|
903,122
|
(6,302,461)
|
21,206,801
|
Income in year
|
-
|
-
|
-
|
-
|
1,202,014
|
1,202,014
|
Other Comprehensive Income
|
-
|
-
|
-
|
-
|
-
|
-
|
Total comprehensive income for the
year
|
-
|
-
|
-
|
-
|
1,202,014
|
1,202,014
|
Issue of options
|
-
|
-
|
-
|
17,575
|
-
|
17,575
|
As
at 31 December 2022
|
9,797,493
|
16,808,647
|
-
|
920,697
|
(5,100,447)
|
22,426,390
|
Loss
in year
|
-
|
-
|
-
|
-
|
(1,620,638)
|
(1,620,638)
|
Other Comprehensive Income
|
-
|
-
|
-
|
-
|
-
|
-
|
Total comprehensive income for the year
|
-
|
-
|
-
|
-
|
(1,620,638)
|
(1,620,638)
|
Issue of shares
|
1,958,167
|
3,296,458
|
-
|
-
|
-
|
5,254,625
|
Cost
of capital
|
-
|
(166,549)
|
-
|
-
|
-
|
(166,549)
|
Issue of options
|
-
|
-
|
-
|
242,836
|
-
|
242,836
|
|
|
|
|
|
|
|
As
at 31 December 2023
|
11,755,660
|
19,938,556
|
-
|
1,163,533
|
(6,721,085)
|
26,136,664
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Cash
Flows
Group
|
Year Ended
31 December
2023
|
Year
Ended
31
December 2022
|
|
|
|
|
£
|
£
|
Cash flows generated from operating
activities
|
|
|
Loss before income tax
|
(6,696,493)
|
(3,986,982)
|
Depreciation
|
645,681
|
195,246
|
Other non-cash items
|
81
|
81
|
Interest income
|
(85,344)
|
(10,599)
|
Interest expense
|
315,991
|
33
|
Share based payments
|
242,836
|
17,575
|
Changes in right of use asset and
lease liability, net
|
306,759
|
627,515
|
Foreign exchange gain
(loss)
|
(1,485)
|
12,937
|
(Decrease)/Increase in trade and
other payables
|
28,579
|
(27,120)
|
Decrease/(Increase) in trade and
other receivables
|
4,469
|
(2,109)
|
Decrease/(Increase) in prepaid and
deposits
|
(866,644)
|
271,819
|
|
|
|
Net
cash outflow used in operating activities
|
(6,105,570)
|
(2,910,604)
|
|
|
|
Cash flows generated from financing
activities
|
|
|
Proceeds from issuance equity
securities, net of issue costs
|
5,088,076
|
-
|
Payment of lease
liabilities
|
(638,765)
|
(110,144)
|
|
|
|
Net
cash flow generated from/(used in) financing
activities
|
4,449,311
|
(110,144)
|
|
|
|
Cash flows generated from investing
activities
|
|
|
Interest income
|
85,344
|
10,599
|
Payment of security deposit for
lease
|
-
|
(1,908)
|
Purchase of property &
equipment
|
(117,285)
|
(428,945)
|
|
|
|
Net
cash flow used in investing activities
|
(31,941)
|
(420,254)
|
|
|
|
Net decrease in cash and cash
equivalents
|
(1,688,200)
|
(3,432,002)
|
|
|
|
Effect of exchange rates on
cash
|
403,043
|
(876,209)
|
|
|
|
Cash and cash equivalents at the
beginning of the year
|
2,532,758
|
6,840,969
|
Cash and cash equivalents at the end
of the year
|
1,247,601
|
2,532,758
|
Company Statement of Cash Flows
Company
|
Year Ended 31 December
2023
|
Year
Ended 31 December 2022
|
|
|
|
|
£
|
£
|
|
|
|
Cash flows generated from operating
activities
|
|
|
(Loss)/gain before income
tax
|
(1,620,638)
|
1,202,014
|
|
|
|
Foreign exchange gain
|
910,832
|
(1,539,778)
|
Share based payments
|
242,836
|
17,575
|
Increase/(decrease) in trade and
other receivables
|
5,585
|
(4,927)
|
Increase in trade and other
payables
|
60,592
|
228
|
|
|
|
Net
cash outflow used in operating activities
|
(400,793)
|
(324,888)
|
|
|
|
Cash flows generated from financing
activities
|
|
|
Proceeds from issuance of equity
securities, net of issue costs
|
5,088,076
|
-
|
|
|
|
Net
cash flow generated from financing activities
|
5,088,076
|
-
|
|
|
|
Cash flows generated from/(used in)
investing activities
|
|
|
Loan (to)/from related
parties
|
(4,556,312)
|
301,421
|
|
|
|
Net
cash flow (used in)/generated from investing
activities
|
(4,556,312)
|
301,421
|
|
|
|
Net Increase/(decrease) in cash and
cash equivalents
|
130,971
|
(23,467)
|
|
|
|
Effect of exchange rates on
cash
|
(644)
|
1,131
|
|
|
|
Cash and cash equivalents at the
beginning of the year
|
88,909
|
111,245
|
Cash and cash equivalents at the end
of the year
|
219,236
|
88,909
|