6 March 2025
Physiomics
plc
("Physiomics" or the
"Company")
Interim Results
Statement
for the six-month period
ended 31 December 2024
Physiomics plc (AIM: PYC), a leading
mathematical modelling, data science and biostatistics company
supporting the development of new therapeutics and personalised
medicine solutions, today announces its unaudited financial results
for the six months ended 31 December 2024.
Summary financial
results
·
Revenue of £329k (six months ended 31 December
2023: £374k)
·
Total income of £354k* (six months ended 31
December 2023: £382k*)
·
Operating loss of £249k (six months ended 31
December 2023: £236k loss)
·
In July 2024, completion of a placing and retail
offer that generated gross proceeds of £406k.
·
Cash and cash equivalents of £269k at 31 December
2024 (31 December 2023: £403k)
·
Shareholders' funds of £418k at 31 December 2024
(31 December 2023: £672k)
*
Total income for the six months ended 31 December 2024 includes
other operating income, being grant income, of £25k (grant income
for six months ended 31 December 2023: £8k).
Total income was £28k lower than the
comparable prior period, due in part to a delay in project
timelines. The Innovate UK grant, announced in November 2023,
contributed to £25k of total income. Operating losses were £13k
higher than the comparable previous period partly due to a
reduction in revenues. The Company finished the half year with
£269k of cash and cash equivalents. Post the period end, on 17
February 2025, the Company completed a placing and retail offer of
£500k which added to the cash runway.
Building on the previous year's
record total value of contracts won, the Company has established a
strong pipeline during the first half of the financial year, with
four new contracts won. These contracts reflect the Company's
strategy to broaden its offering, expanding into new modalities of
therapies such as Antibody Drug Conjugates, as well as supporting
clients across new phases of drug development, including Target
Candidate Profiling. Based on these signed contracts, the Board
expects that total income for the current financial year will be in
line with market expectations, with additional contracted revenue
projected into next year (year ending June 2026). The Company is
actively progressing a number of late-stage opportunities, however,
there is no guarantee that these contracts will be signed within
the current financial year.
Operational
Highlights
Key events during the period
include:
·
Follow on contracts with existing clients Numab
Therapeutics and Cancer Research UK.
·
Award of two additional contracts valued at
£157,500 and £65,250 respectively with a globally recognised
pharmaceutical client.
·
Appointment of Head of Quantitative Pharmacology
and Data Science, Dr Mark Davies, to lead the expansion of the
Modelling and Simulation service-line and improve conversion of
business development pipeline.
·
Official launch of its Biostatistics offering and
expansion of its Data Science and Bioinformatics
services.
Key events after the period
end:
·
Regulatory and Ethical approval of the Innovate UK
Funded PREDICT-ONC trial to support the development of Physiomics'
Personalised Medicine Dosing Software.
·
Publication of two original peer-reviewed
scientific articles. The first written in partnership with Astellas
Inc and the second with Merck KGaA, reflecting the utility and
benefit of the Company's Virtual Tumour Platform to support
oncology drug development.
·
In February 2025, the Company completed an
oversubscribed placing and retail offer generating gross proceeds
of £500,000 primarily for use in funding key business growth
initiatives.
Chairman and CEO's Business
Strategy Update
The Directors are pleased that the
Company is on track to meet market expectations, which, if
achieved, would mean an increase of approximately 31% in total
income compared with the financial year ended 30 June 2024, driven
by a stronger second half of the current financial year. The
Company continues to make progress in building its Modelling and
Simulation pipeline, contracting a broadening range of projects. In
addition to driving new client business, three of our long-standing
clients signed new contracts with us within the period, reflecting
the quality of work the Company provides its clients and their
desire to continue receiving our support. The last six months has
seen the launch of the Company's new Biostatistics service-line and
implementation of Personalised Medicine Dosing Software on the
DoseMeRx platform.
Consulting business:
Modelling & Simulation, Data Science and
Biostatistics
As noted above, the Company has
continued to broaden its offering across Modelling and Simulation,
Data Science, and through the recent launch of its Biostatistics
services. Physiomics now supports its clients with new services
such as candidate selection, target identification and clinical
trial design, as well as across therapeutic areas outside oncology.
Post-period, in January 2025, the Company published two
peer-reviewed articles with Astellas Inc and Merck KGaA, reflecting
the impact of its consultancy services and the Company's Virtual
Tumour Platform on supporting drug development.
The Company continues to focus on
building its business development pipeline through increased
investment in marketing and early client engagement, increasing
conference attendance by 75% over the last two years and strategic
sponsorship of key events such as World ADC Event 2024 and NextGen
Biomed 2025. In addition to increasing lead generation, the Company
has been addressing the historical challenge of converting leads
into contracts by recruiting individuals with broader drug
development expertise who can therefore develop consulting
solutions that better meet client's needs. The Company intends to
continue investing in expertise as well as explore strategic
options to accelerate growth.
Personalised Medicine Dosing
Software
The Company is progressing two key
initiatives to progress the development of its Personalised
Medicine Dosing Software.
1) In November 2023, the
Company announced the award of a further Innovate UK grant of
£137k, to be recognised by the Company between the award date and
anticipated completion in October 2025. The total value of
the project, split between Physiomics and co-applicants Beyond
Blood Diagnostics and Blackpool Teaching Hospitals NHS Foundation
Trust, is anticipated to be £571k. The aim of the project will be
to gather clinical data to enable the Company's software to be used
to support decision making on the dosing of both chemotherapy and
the expensive biological drug G-CSF. Post-period, the project has
now received regulatory and ethical approval, with approximately
10% of the targeted number of breast cancer patients already
recruited onto the observation trial.
2) In June 2024, the Company
announced its re-engagement with DoseMe, a US company that provides
clinicians across the US and Europe access to various drug dosing
decision software solutions through their DoseMeRx software
platform. As part of this re-engagement, both parties entered an
agreement to implement Physiomics' personalised dosing software
onto the DoseMeRx platform, with the initial aim to make the
software available to selected DoseMe clients on a research basis.
Following this, the objective is to commercially launch the
software tool by adding paid functionality. To date, implementation
of the dosing software onto the DoseMeRx platform is undergoing its
final sprint, with minor bugs being addressed following several
internal evaluation cycles. The Company is exploring a deeper
relationship with DoseMe to develop additional models to be
implemented on their platform.
Biostatistics service
line
On 2 October 2024, the Company
announced the official launch of its Biostatistics offering and
expansion of its Data Science and Bioinformatics services. This
launch coincided with the start of various go-to-market activities,
including refreshed marketing materials, social media campaigns,
targeted marketing, and client engagement. These activities have
been supported through recruitment of biostatistics expertise that
in addition will support project delivery. The Company is exploring
strategic options to accelerate the growth of this service
line.
Board
composition
Following last year's board
restructuring, the Company feels that it has a good balance of
industry expertise and is aligned with good governance principles
as set out by the QCA Corporate Governance Code and will look to
update its adherence to the revised 2023 QCA Corporate Governance
Code for the Company's final results for the year ended 30 June
2025.
Outlook
The Directors believe the Company
will continue to trade in line with market expectations.
Enquiries:
Physiomics plc
Dr Peter Sargent, CEO
+44 (0)1235 841575
Strand Hanson Ltd (NOMAD)
James Dance & James Bellman
+44 (0)20 7409 3494
Hybridan LLP (Corporate Broker)
Claire Louise Noyce
+44 (0)20 3764 2341
Notes to Editor
About Physiomics
Physiomics plc combines expertise
across Modelling & Simulation, Biostatistics, Data Science and
Bioinformatics, together with deep biology expertise, to help
biotech and pharma companies streamline their drug development
journeys. Our approach is to help derive insight from all relevant
and often disparate data in order to de-risk decision making and
optimise research design across discovery, pre-clinical and
clinical studies. Through use of cutting-edge computational tools,
bespoke models and our proprietary Virtual Tumour technology, the
Physiomics team has informed the development of over 100 commercial
projects, with over 125 targets and drugs modelled. Clients include
Merck KGaA, Astellas, Bicycle Therapeutics, Numab Therapeutics
& CRUK.
Physiomics Plc
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited Statement of Comprehensive Income for the half year
ended 31 December 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
|
Half year
to
|
|
Half year
to
|
|
Year
ended
|
|
|
31-Dec-24
|
|
31-Dec-23
|
|
30-Jun-24
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
|
Revenue
|
329
|
|
374
|
|
543
|
|
|
|
|
|
|
|
|
Other operating income
|
25
|
|
8
|
|
27
|
|
|
|
|
|
|
|
|
Total income
|
354
|
|
382
|
|
570
|
|
|
|
|
|
|
|
|
Operating expenses
|
(603)
|
|
(618)
|
|
(1,241)
|
|
|
|
|
|
|
|
|
Operating loss
|
(249)
|
|
(236)
|
|
(671)
|
|
|
|
|
|
|
|
|
Finance Income
|
-
|
|
1
|
|
2
|
|
|
|
|
|
|
|
|
Loss
before taxation
|
(249)
|
|
(235)
|
|
(669)
|
|
|
|
|
|
|
|
|
Income tax income
|
18
|
|
29
|
|
59
|
|
|
|
|
|
|
|
|
Loss
for the period attributable to equity
shareholders
|
(231)
|
|
(206)
|
|
(610)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
per share (shown in pence)
|
|
|
|
|
|
|
Basic and diluted
|
(0.12)p
|
|
(0.15)p
|
|
(0.45)p
|
|
|
|
|
|
|
|
|
|
| |
Physiomics Plc
|
|
|
|
|
|
Unaudited Statement of financial position as at 31 December
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
As
at
|
|
As
at
|
|
As
at
|
|
31-Dec-24
|
|
31-Dec-23
|
|
30-Jun-24
|
|
£'000
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
Intangible assets
|
4
|
|
5
|
|
4
|
Property, plant and
equipment
|
14
|
|
5
|
|
17
|
|
18
|
|
10
|
|
21
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Trade and other
receivables
|
237
|
|
380
|
|
210
|
Cash and cash equivalents
|
269
|
|
403
|
|
191
|
|
506
|
|
783
|
|
401
|
|
|
|
|
|
|
Total assets
|
524
|
|
793
|
|
422
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Trade and other payables
|
(75)
|
|
(105)
|
|
(106)
|
Deferred revenue
|
(31)
|
|
(16)
|
|
(34)
|
Total liabilities
|
(106)
|
|
(121)
|
|
(140)
|
|
|
|
|
|
|
Net assets
|
418
|
|
672
|
|
282
|
|
|
|
|
|
|
Capital and reserves
|
|
|
|
|
|
Share capital
|
1,706
|
|
1,435
|
|
1,435
|
Capital reserves
|
6,369
|
|
6,278
|
|
6,273
|
Profit & loss account
|
(7,657)
|
|
(7,041)
|
|
(7,426)
|
Equity shareholders' funds
|
418
|
|
672
|
|
282
|
|
|
|
|
|
|
|
|
|
|
|
| |
Physiomics Plc
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited Statement of changes in equity for the half year
ended 31 December 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share
|
Share-based
|
|
Total
|
|
Share
|
premium
|
compensation
|
Retained
|
shareholders'
|
|
capital
|
account
|
reserve
|
earnings
|
funds
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
At 1
July 2023
|
1,283
|
5,936
|
148
|
(6,835)
|
532
|
|
|
|
|
|
|
|
|
|
|
|
|
Issue of Share Capital
|
152
|
186
|
-
|
-
|
338
|
Transfer to other reserves
|
-
|
-
|
8
|
-
|
8
|
Loss for the period
|
-
|
-
|
-
|
(206)
|
(206)
|
|
|
|
|
|
|
At
31 December 2023
|
1,435
|
6,122
|
156
|
(7,041)
|
672
|
|
|
|
|
|
|
Transfer to other reserves
|
-
|
-
|
14
|
-
|
14
|
Other Movements
|
-
|
-
|
(19)
|
19
|
-
|
Loss for the period
|
-
|
-
|
-
|
(404)
|
(404)
|
|
|
|
|
|
|
At
30 June 2024
|
1,435
|
6,122
|
151
|
(7,426)
|
282
|
|
|
|
|
|
|
|
|
|
|
|
|
Issue of Share Capital
|
271
|
92
|
-
|
-
|
363
|
Transfer to other reserves
|
-
|
-
|
4
|
-
|
4
|
Other Movements
|
-
|
-
|
-
|
-
|
-
|
Loss for the period
|
-
|
-
|
-
|
(231)
|
(231)
|
|
|
|
|
|
|
At
31 December 2024
|
1,706
|
6,214
|
155
|
(7,657)
|
418
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
Physiomics Plc
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited Cash Flow Statement for the half year ended 31
December 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
Half year
to
|
|
Half year
to
|
|
Year
ended
|
|
31-Dec-24
|
|
31-Dec-23
|
|
30-Jun-24
|
|
£'000
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
Cash flows from operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
(249)
|
|
(236)
|
|
(671)
|
Amortisation and
depreciation
|
4
|
|
4
|
|
9
|
Share-based compensation
|
4
|
|
9
|
|
22
|
(Increase) decrease in
receivables
|
(8)
|
|
(107)
|
|
(1)
|
Increase / (decrease) in
payables
|
(31)
|
|
(18)
|
|
(16)
|
Increase / (decrease) in deferred
revenue
|
(4)
|
|
(4)
|
|
14
|
|
|
|
|
|
|
Net cash generated from / (used in)
operations
|
(284)
|
|
(352)
|
|
(643)
|
|
|
|
|
|
|
UK corporation tax
received
|
-
|
|
-
|
|
95
|
|
|
|
|
|
|
Net cash generated from / (used in)
operating activities
|
(284)
|
|
(352)
|
|
(548)
|
|
|
|
|
|
|
Cash flows from investing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of non-current assets, net
of grants received
|
(1)
|
|
(1)
|
|
(18)
|
Interest received
|
-
|
|
1
|
|
2
|
|
|
|
|
|
|
Net cash used in investing
activities
|
(1)
|
|
-
|
|
(16)
|
|
|
|
|
|
|
Cash flows from financing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
Issue of ordinary share capital (net
of costs)
|
363
|
|
338
|
|
338
|
|
|
|
|
|
|
Net cash generated from financing
activities
|
363
|
|
338
|
|
338
|
|
|
|
|
|
|
Net (decrease) / increase in cash and
cash equivalents
|
78
|
|
(14)
|
|
(226)
|
|
|
|
|
|
|
Cash and cash equivalents at
beginning of period
|
191
|
|
417
|
|
417
|
|
|
|
|
|
|
Cash and cash equivalents at end of
period
|
269
|
|
403
|
|
191
|
|
|
|
|
|
|
|
|
|
| |
Physiomics Plc
Notes to the Interim Financial Statements
1. General information
Physiomics plc is a public limited
company ("Physiomics" or the "Company") incorporated in England
& Wales (registration number 4225086). The Company is domiciled
in the United Kingdom and its registered address is Bee House, 140
Eastern Avenue, Milton Park, Abingdon, Oxfordshire, OX14 4SB. The
Company's ordinary shares are traded on the AIM Market of the
London Stock Exchange ("AIM"). Copies of the interim report are
available from the Company's website,
www.physiomics.co.uk.
Physiomics is engaged in providing
consulting services to pharmaceutical companies in the areas of
outsourced quantitative system pharmacology, PK/PD modelling and
biostatistics using a combination of industry standard
methodologies, technologies and its own proprietary technology
platform, Virtual Tumour™. In simple terms, this means
helping biopharma and research institutes make better use of the
data available in order to derive insights that accelerate and
de-risk their drug development programmes.
2. Basis of preparation
The interim financial statements of
the Company for the six months ended 31 December 2024, which are
unaudited, have been prepared in accordance with the accounting
policies set out in the annual report and accounts for the year
ended 30 June 2024, which were prepared under International
Financial Reporting Standards ("IFRS").
The financial information contained
in the interim report does not constitute statutory accounts as
defined in Section 435 of the Companies Act 2006. The financial
information for the full preceding year is based on the statutory
accounts for the year ended 30 June 2024. Those statutory accounts,
upon which the auditors, Shipleys LLP, issued a report which was
unqualified, have been delivered to the Registrar of
Companies.
As permitted, this interim report
has been prepared in accordance with the AIM Rules for Companies
and not in accordance with IAS 34 "Interim Financial Reporting" and
therefore it is not fully compliant with IFRS.
The interim financial statements are
presented in sterling and all values are rounded to the nearest
thousand pounds (£'000) except where otherwise
indicated.
3. Loss per share
Basic loss per share is 0.12p (six
months ended 31 December 2023: loss per share 0.15p). The basic
loss per ordinary share is calculated by dividing the loss of
£230,833 (six months ended 31 December 2023: loss £206,118) by
200,263,664 (six months ended 31 December 2023: 135,056,656), the
weighted average number of shares in issue during the
period.
The loss attributable to equity
holders (holders of ordinary shares) of the Company for calculating
the fully diluted loss per share is identical to that used for
calculating the loss per share. The exercise of share options would
have the effect of reducing the loss per share and is therefore
anti- dilutive.