|
Exhibit
|
|
Description
|
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
|
TRINITY BIOTECH PLC
|
|||
|
Trinity Biotech plc
|
|||
|
(Registrant)
|
|||
|
By:
|
/s/ John Gillard
|
||
|
John Gillard
|
|||
|
Chief Executive Officer
|
|||
|
TABLE OF CONTENTS
|
|
|
Page
|
|
|
1
|
|
|
2
|
|
|
2
|
|
|
3
|
|
|
4
|
|
|
8
|
|
|
17
|
|
|
18
|
|
|
51
|
|
|
56
|
|
|
Financial Statements
|
|
|
64
|
|
|
65
|
|
|
66
|
|
|
67
|
|
|
68
|
|
|
69
|
|
|
155
|
|
|
156
|
|
|
157
|
|
|
158
|
|
|
159
|
|
|
Mr Ronan O’Caoimh
|
||
|
Dr Jim Walsh
|
||
|
Mr John Gillard
|
||
|
Mr Tom Lindsay
|
UK
|
|
|
Dr Andrew Omidvar
|
US
|
|
|
Mr John Paul Tivnan
|
(appointed August 6, 2025)
|
|
|
• |
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;
|
|
|
• |
statements of our plans and objectives;
|
|
|
• |
our ability to acquire or in-licence new product candidates;
|
|
|
• |
potential strategic relationships;
|
|
|
• |
the duration of our patent portfolio,
|
|
|
• |
the capabilities of our business operations;
|
|
|
• |
expected future economic performance;
|
|
|
• |
competition in our market; and
|
|
|
• |
assumptions underlying statements regarding us or our business.
|
|
|
• |
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”).
|
|
2024
|
2023
|
|||||||
|
US$’000
|
US$’000
|
|||||||
|
Revenue
|
61,555
|
56,832
|
||||||
|
Operating loss
|
(21,165
|
)
|
(27,045
|
)
|
||||
|
Loss for the year
|
(31,789
|
)
|
(24,018
|
)
|
||||
|
Number of A Ordinary Shares December 31, 2024
|
Number of A Ordinary Shares December 31, 2023
|
Number of options*
December 31, 2024
|
Number of options*
December 31, 2023
|
Weighted average exercise price of options outstanding at December 31, 2024
|
Weighted average exercise price of options outstanding at December 31, 2023
|
||||||||||||||||
|
Directors
|
|||||||||||||||||||||
|
John Gillard
|
200,000
|
-
|
20,000,000
|
20,000,000
|
US$0.18
|
US$0.18
|
|||||||||||||||
|
Ronan O’Caoimh**
|
9,724,165
|
9,724,165
|
8,193,336
|
9,037,336
|
US$0.58
|
US$0.84
|
|||||||||||||||
|
Jim Walsh
|
3,095,620
|
1,393,612
|
2,000,000
|
1,350,000
|
US$0.15
|
US$0.84
|
|||||||||||||||
|
Tom Lindsay
|
-
|
-
|
1,400,000
|
-
|
US$0.14
|
-
|
|||||||||||||||
|
Andrew Omidvar
|
-
|
-
|
1,400,000
|
-
|
US$0.14
|
-
|
|||||||||||||||
|
Number of options held at January 1, 2024
|
Options granted during the year
|
Options exercised during the year
|
Options
forfeited during the year
|
Number of options held at December 31, 2024
|
||||||||||||||||
|
John Gillard
|
20,000,000
|
1
|
-
|
-
|
-
|
20,000,000
|
||||||||||||||
|
Ronan O’Caoimh
|
9,037,336
|
1,400,000
|
-
|
(2,244,000
|
)
|
8,193,336
|
||||||||||||||
|
Jim Walsh
|
1,350,000
|
1,400,000
|
-
|
(750,000
|
)
|
2,000,000
|
||||||||||||||
|
Tom Lindsay
|
-
|
1,400,000
|
-
|
-
|
1,400,000
|
|||||||||||||||
|
Andrew Omidvar
|
-
|
1,400,000
|
-
|
-
|
1,400,000
|
|||||||||||||||
|
Director
|
Title
|
Salary/Other payments/
Benefits
US$’000
|
Performance
related bonus
US$’000
|
Transaction
related bonus
US$’000
|
Defined
contribution
pension
US$’000
|
Total
2024
US$’000
|
||||||||||||||||
|
John Gillard
|
President and Chief Executive Officer
|
676
|
260
|
*
|
—
|
39
|
975
|
|||||||||||||||
|
Ronan O’Caoimh
|
Director, Founder & Executive Advisor
|
84
|
—
|
—
|
—
|
84
|
||||||||||||||||
|
Jim Walsh
|
Director of Business Development
|
83
|
—
|
—
|
—
|
83
|
||||||||||||||||
|
Tom Lindsay
|
Independent Director
|
57
|
—
|
—
|
—
|
57
|
||||||||||||||||
|
Andrew Omidvar
|
Independent Director
|
57
|
—
|
—
|
—
|
57
|
||||||||||||||||
|
|
|
957
|
260
|
—
|
39
|
1,256
|
||||||||||||||||
|
|
• |
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.
|
|
|
• |
Reducing complexity and cost by consolidating our main manufacturing operations into a considerably smaller number of sites and also moving to an outsourced model for a significant amount of our less complex manufacturing activities;
|
|
|
• |
Reducing the cost of goods of many of our products by changing suppliers and negotiating new deals with existing suppliers;
|
|
|
• |
Continued market acceptance of our new TrinScreen™ HIV rapid point-of-care test;
|
|
|
• |
Simplifying our internal operations and optimizing and outsourcing some of our business support function locations; and
|
|
|
• |
Realigning our existing business portfolio to support our planned growth in the CGM space.
|
|
|
• |
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 continuous 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.
|
|
•
|
Difficulties in integrating the operations, systems, technologies, products, and personnel of the acquired businesses or enterprises;
|
|
•
|
Diversion of management’s attention from normal daily operations of the business and the challenges of managing larger and more widespread operations resulting from
acquisitions;
|
|
•
|
Integrating financial forecasting and controls, procedures and reporting cycles;
|
|
•
|
Potential difficulties in completing projects associated with in-process research and development;
|
|
•
|
Difficulties in entering markets in which we have no or limited direct prior experience and where competitors in such markets have stronger market positions; and
|
|
•
|
Insufficient revenue to offset increased expenses associated with acquisitions;
|
|
|
• |
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 UK 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 is not for a debt or a definite sum of money;
|
|
|
• |
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;
|
|
|
• |
there is no practical benefit to the party in whose favor the foreign judgment is made in seeking to have that judgment enforced in Ireland, or
|
|
|
• |
if the judgment is not consistent with a judgment of an Irish court in respect of the same matter.
|
|
|
Year ended December 31,
|
|||||||||||
|
|
|
2024
US$’000
|
|
2023
US$’000
|
% Change
|
|||||||
|
Revenues – continuing operations
|
||||||||||||
|
Clinical laboratory goods
|
39,372
|
42,288
|
(6.9
|
)%
|
||||||||
|
Clinical laboratory services
|
4,750
|
5,453
|
(12.9
|
)%
|
||||||||
|
Point-of-Care
|
17,433
|
9,091
|
91.8
|
%
|
||||||||
|
|
||||||||||||
|
61,555
|
56,832
|
8.3
|
%
|
|||||||||
|
|
Year ended December 31,
|
|||||||||||
|
|
|
2024
US$‘000
|
|
2023
US$‘000
|
% Change
|
|||||||
|
Revenues for continuing operations
|
||||||||||||
|
Americas
|
29,917
|
32,282
|
(7.3
|
)%
|
||||||||
|
Asia/Africa
|
24,775
|
18,909
|
31.0
|
%
|
||||||||
|
Europe
|
6,863
|
5,641
|
21.7
|
%
|
||||||||
|
|
||||||||||||
|
Total
|
61,555
|
56,832
|
8.3
|
%
|
||||||||
|
|
i) |
a US$1.9 million decrease in salaries and related personnel costs, reflecting the impact of organisational realignment measures undertaken as part of the restructuring program.
|
|
|
ii) |
lower non-cash share-based payments expense of US$0.8 million mainly due to forfeitures and expirations.
|
|
Year ended December 31, 2024
|
Year ended December 31, 2023
|
|||||||
|
US$m
|
US$m
|
|||||||
|
Interest on senior secured term loan
|
8.6
|
8.4
|
||||||
|
Interest on convertible note
|
1.2
|
1.1
|
||||||
|
Penalty for early partial settlement of term loan
|
-
|
0.9
|
||||||
|
Lease interest
|
0.6
|
0.6
|
||||||
|
Interest payable on repayment of PPP loans
|
0.3
|
0.0
|
||||||
|
Capitalised borrowing costs
|
(2.1
|
)
|
0.0
|
|||||
|
Other non-cash financial expense
|
1.0
|
0.0
|
||||||
|
Total
|
9.6
|
11.1
|
||||||
|
|
• |
the consolidated financial statements give a true and fair view, in accordance with IFRS of the assets, liabilities and financial position of the group as at December 31, 2024 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, of the assets, liabilities and financial position of the parent company as at December 31, 2024 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 obtained an understanding of management’s going concern assessment process and evaluated the design effectiveness of related controls.
|
|
|
• |
We reviewed the cash flow forecasts prepared by management, tested the integrity of underlying data, and compared key assumptions with other information used in the financial statements.
|
|
|
• |
We inspected revised loan agreements extending the maturity of the senior secured term loan to October 2026 and considered compliance with financial covenants, including inspection of waivers obtained.
|
|
|
• |
We considered subsequent events up to the date of the auditor’s report that may affect the going concern conclusion.
|
|
|
• |
We evaluated the adequacy of disclosures in the financial statements, including the description of uncertainties and management plans as required by relevant accounting standards.
|
|
|
• |
Impairment of goodwill and non-current assets
|
|
|
• |
Business combination and valuation of goodwill
|
|
|
• |
Assessment of going concern
|
|
|
• |
We evaluated the design effectiveness of 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 for review.
|
|
|
• |
We agreed the underlying cash flow forecasts against budgets of the selected CGUs and we evaluated management’s ability to accurately forecast future revenues, margins and expenses by:
|
|
|
- |
performing a look-back analysis and comparing actual results to management’s historical forecasts; and
|
|
|
- |
assessing the reasonableness of cashflows of new and in-progress products.
|
|
|
• |
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 and we developed independent estimates and compared those to the discount rates
selected by management.
|
|
|
• |
We compared the long-term growth rates, used by management to estimate cash flows in order to calculate a terminal value, 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 evaluated the design effectiveness of certain internal controls related to the Group's business combination process, including controls over the development and selection of significant assumptions used in the valuation of acquired
intangible assets.
|
|
|
• |
We reviewed the purchase price allocation and the identification and measurement of the fair value of acquired assets and assumed liabilities, including intangible assets, to evaluate compliance with relevant accounting standards.
|
|
|
• |
We evaluated the reasonableness of the significant assumptions used by management by comparing the information underlying the significant assumptions to recent industry and/or market data.
|
|
|
• |
We involved our valuation specialists to review the appropriateness of the discount rate and methodology used by the management’s specialist in their report to value the intangible assets.
|
|
|
• |
We evaluated the competence, capabilities, and objectivity of the external valuer involved in the valuation process, including review of their qualifications, independence, and terms of engagement.
|
|
|
• |
We assessed the valuation of goodwill and other acquired assets for impairment at the acquisition date (“Day 1” review) and inspected subsequent adjustments recognized within the measurement period for appropriateness and adequacy of
disclosure.
|
|
|
• |
We performed sensitivity analyses around significant assumptions used within each model, specifically on revenue and expense drivers, to account for uncertainties around assumptions in the valuation model.
|
|
|
• |
We assessed the adequacy of the Group’s disclosure related to business combinations, including the description of key assumptions and sensitivities as required under relevant accounting standards.
|
|
|
• |
We obtained an understanding of management’s going concern assessment process and evaluated the design effectiveness of related controls.
|
|
|
• |
We examined management’s assessment on going concern and performed an independent assessment of the inputs and assumptions used by management in preparing their cash flow forecast by comparing the assumptions and estimates used
elsewhere in the preparation of the financial statements.
|
|
|
• |
We reviewed management communications and revised agreements with the lender to extend the maturity of the senior secured term loan to October 2026. We also discussed with management the options being considered in relation to
repayment plan of the senior secured term loan.
|
|
|
• |
We reviewed the credit agreement and inspected management's assessment on the Group’s compliance with debt covenants, including inspection of any related waivers obtained for breaches.
|
|
|
• |
We considered subsequent events up to the date of the auditor’s report that may affect the going concern conclusion.
|
|
|
• |
We evaluated the adequacy of the disclosures in the financial statements, including the description of uncertainties and management plans as required by relevant accounting standards.
|
|
|
• |
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, excluding the requirements on sustainability reporting in Part 28.
|
|
|
• |
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 goodwill and non-current assets, business combination and valuation of goodwill, and assessment of
going concern; and
|
|
|
• |
review of the financial statement disclosures to underlying supporting documentation and inquiries of management.
|
|
|
Year ended December 31
|
||||||||||||||
|
|
Notes
|
2024
Total
US$‘000
|
2023
Total
US$‘000
|
2022
Total
US$‘000
|
|||||||||||
|
Revenues
|
2
|
61,555
|
56,832
|
62,521
|
|||||||||||
|
Cost of sales
|
(40,114
|
)
|
(37,382
|
)
|
(45,253
|
)
|
|||||||||
|
|
|||||||||||||||
|
Gross profit
|
21,441
|
19,450
|
17,268
|
||||||||||||
|
Other operating (expense)/income
|
4
|
(1,787
|
)
|
141
|
343
|
||||||||||
|
Research and development expenses
|
(4,543
|
)
|
(4,379
|
)
|
(4,138
|
)
|
|||||||||
|
Selling, general and administrative expenses
|
(28,815
|
)
|
(31,152
|
)
|
(26,983
|
)
|
|||||||||
|
Selling, general and administrative expenses – Restructuring costs
|
5
|
(4,181
|
)
|
-
|
-
|
||||||||||
|
Once off items
|
5
|
(1,872
|
)
|
-
|
-
|
||||||||||
|
Impairment charges
|
5
|
(1,408
|
)
|
(11,105
|
)
|
(5,839
|
)
|
||||||||
|
|
|||||||||||||||
|
Operating loss
|
(21,165
|
)
|
(27,045
|
)
|
(19,349
|
)
|
|||||||||
|
Financial income
|
6
|
-
|
1,171
|
303
|
|||||||||||
|
Financial expenses
|
6
|
(9,565
|
)
|
(11,053
|
)
|
(24,734
|
)
|
||||||||
|
|
|||||||||||||||
|
Net financing expense
|
(9,565
|
)
|
(9,882
|
)
|
(24,431
|
)
|
|||||||||
|
|
|||||||||||||||
|
Loss before tax
|
7, 9
|
(30,730
|
)
|
(36,927
|
)
|
(43,780
|
)
|
||||||||
|
Total income tax (expense)/credit
|
2, 7
|
(486
|
)
|
59
|
194
|
||||||||||
|
|
|||||||||||||||
|
Loss for the year on continuing operations
|
2, 10
|
(31,216
|
)
|
(36,868
|
)
|
(43,586
|
)
|
||||||||
|
|
|||||||||||||||
|
(Loss)/profit for the year on discontinued operations
|
8
|
(573
|
)
|
12,850
|
2,577
|
||||||||||
|
|
|||||||||||||||
|
Loss for the year (all attributable to owners of the parent)
|
2, 10
|
(31,789
|
)
|
(24,018
|
)
|
(41,009
|
)
|
||||||||
|
|
|||||||||||||||
|
Basic loss per ADS (US Dollars) – continuing operations
|
10
|
(1.74
|
)
|
(4.81
|
)
|
(6.46
|
)
|
||||||||
|
Diluted loss per ADS (US Dollars) – continuing operations
|
10
|
(1.74
|
)
|
(4.81
|
)
|
(6.46
|
)
|
||||||||
|
Basic loss per ‘A’ ordinary share (US Dollars) – continuing operations
|
10
|
(0.09
|
)
|
(0.24
|
)
|
(0.32
|
)
|
||||||||
|
Diluted loss per ‘A’ ordinary share (US Dollars) – continuing operations
|
10
|
(0.09
|
)
|
(0.24
|
)
|
(0.32
|
)
|
||||||||
|
Basic loss per ADS (US Dollars) – group
|
10
|
(1.77
|
)
|
(3.14
|
)
|
(6.08
|
)
|
||||||||
|
Diluted loss per ADS (US Dollars) – group
|
10
|
(1.77
|
)
|
(3.14
|
)
|
(6.08
|
)
|
||||||||
|
Basic loss per ‘A’ ordinary share (US Dollars) – group
|
10
|
(0.09
|
)
|
(0.16
|
)
|
(0.30
|
)
|
||||||||
|
Diluted loss per ‘A’ ordinary share (US Dollars) – group
|
10
|
(0.09
|
)
|
(0.16
|
)
|
(0.16
|
)
|
||||||||
|
|
Year ended December 31
|
||||||||||||||
|
|
Notes
|
2024
US$‘000
|
2023
US$‘000
|
2022
US$‘000
|
|||||||||||
|
Loss for the year
|
2
|
(31,789
|
)
|
(24,018
|
)
|
(41,009
|
)
|
||||||||
|
Other comprehensive profit/(loss)
|
|||||||||||||||
|
Items that will be reclassified subsequently to profit or loss
|
|||||||||||||||
|
Foreign exchange translation differences
|
245
|
69
|
(396
|
)
|
|||||||||||
|
|
|||||||||||||||
|
Other comprehensive profit/(loss)
|
245
|
69
|
(396
|
)
|
|||||||||||
|
|
|||||||||||||||
|
Total Comprehensive Loss (all attributable to owners of the parent)
|
(31,544
|
)
|
(23,949
|
)
|
(41,405
|
)
|
|||||||||
|
|
At December 31
|
||||||||||
|
|
Notes
|
2024
US$‘000
|
2023
US$‘000
|
||||||||
|
ASSETS
|
|||||||||||
|
Non-current assets
|
|||||||||||
|
Property, plant and equipment
|
11
|
4,621
|
1,892
|
||||||||
|
Goodwill and intangible assets
|
12
|
51,343
|
16,270
|
||||||||
|
Financial assets
|
13
|
2,455
|
-
|
||||||||
|
Deferred tax assets
|
14
|
3,553
|
1,975
|
||||||||
|
Derivative financial instruments
|
23
|
166
|
178
|
||||||||
|
Other assets
|
15
|
28
|
79
|
||||||||
|
|
|||||||||||
|
Total non-current assets
|
62,166
|
20,394
|
|||||||||
|
|
|||||||||||
|
Current assets
|
|||||||||||
|
Inventories
|
16
|
19,374
|
19,933
|
||||||||
|
Trade and other receivables
|
17
|
16,065
|
13,901
|
||||||||
|
Income tax receivable
|
518
|
1,516
|
|||||||||
|
Cash and cash equivalents
|
18
|
5,167
|
3,691
|
||||||||
|
|
|||||||||||
|
Total current assets
|
41,124
|
39,041
|
|||||||||
|
|
|||||||||||
|
TOTAL ASSETS
|
2
|
103,290
|
59,435
|
||||||||
|
|
|||||||||||
|
EQUITY AND LIABILITIES
|
|||||||||||
|
Equity attributable to the equity holders of the parent
|
|||||||||||
|
Share capital
|
19
|
4,190
|
1,972
|
||||||||
|
Share premium
|
63,397
|
46,619
|
|||||||||
|
Treasury shares
|
19
|
(24,922
|
)
|
(24,922
|
)
|
||||||
|
Accumulated deficit
|
(79,117
|
)
|
(48,644
|
)
|
|||||||
|
Translation reserve
|
19
|
(5,461
|
)
|
(5,706
|
)
|
||||||
|
Equity component of convertible note
|
19, 23
|
6,709
|
6,709
|
||||||||
|
Other reserves
|
19
|
23
|
23
|
||||||||
|
|
|||||||||||
|
Total deficit
|
(35,181
|
)
|
(23,949
|
)
|
|||||||
|
|
|||||||||||
|
Current liabilities
|
|||||||||||
|
Income tax payable
|
364
|
279
|
|||||||||
|
Trade and other payables
|
21
|
26,782
|
12,802
|
||||||||
|
Provisions
|
22
|
2,454
|
50
|
||||||||
|
Exchangeable notes and other borrowings
|
23
|
210
|
210
|
||||||||
|
Lease liabilities
|
24
|
2,285
|
1,694
|
||||||||
|
|
|||||||||||
|
Total current liabilities
|
32,095
|
15,035
|
|||||||||
|
|
|||||||||||
|
Non-current liabilities
|
|||||||||||
|
Senior secured term loan
|
23
|
72,391
|
40,109
|
||||||||
|
Derivative financial liability
|
23
|
1,658
|
526
|
||||||||
|
Convertible note
|
23
|
15,401
|
14,542
|
||||||||
|
Contingent consideration
|
23
|
1,813
|
-
|
||||||||
|
Provisions
|
22
|
75
|
-
|
||||||||
|
Lease liabilities
|
24
|
10,477
|
10,872
|
||||||||
|
Deferred tax liabilities
|
14
|
4,561
|
2,300
|
||||||||
|
|
|||||||||||
|
Total non-current liabilities
|
106,376
|
68,349
|
|||||||||
|
|
|||||||||||
|
TOTAL LIABILITIES
|
2
|
138,471
|
83,384
|
||||||||
|
|
|||||||||||
|
TOTAL EQUITY AND LIABILITIES
|
103,290
|
59,435
|
|||||||||
|
|
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, 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
|
)
|
||||||||||||||||||||
|
Balance at January 1, 2024
|
1,972
|
46,619
|
(24,922
|
)
|
(5,706
|
)
|
6,709
|
23
|
(48,644
|
)
|
(23,949
|
)
|
||||||||||||||||||||
|
Loss for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
(31,789
|
)
|
(31,789
|
)
|
||||||||||||||||||||||
|
Other comprehensive income
|
-
|
-
|
-
|
245
|
-
|
-
|
-
|
245
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total comprehensive loss
|
-
|
-
|
-
|
245
|
-
|
-
|
(31,789
|
)
|
(31,544
|
)
|
||||||||||||||||||||||
|
Shares issued in the year (Note 19)
|
2,218
|
16,778
|
-
|
-
|
-
|
-
|
-
|
18,996
|
||||||||||||||||||||||||
|
Share-based payments (Note 20)
|
-
|
-
|
-
|
-
|
-
|
-
|
1,316
|
1,316
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Balance at December 31, 2024
|
4,190
|
63,397
|
(24,922
|
)
|
(5,461
|
)
|
6,709
|
23
|
(79,117
|
)
|
(35,181
|
)
|
||||||||||||||||||||
|
|
Year ended December 31,
|
||||||||||||||
|
|
Notes
|
2024
US$‘000
|
2023
US$‘000
|
2022
US$‘000
|
|||||||||||
|
Cash flows from operating activities
|
|||||||||||||||
|
Loss for the year
|
(31,789
|
)
|
(24,018
|
)
|
(41,009
|
)
|
|||||||||
|
Adjustments to reconcile net loss to cash provided by operating activities:
|
|||||||||||||||
|
Depreciation
|
9, 11
|
675
|
831
|
1,410
|
|||||||||||
|
Amortisation
|
9,12
|
1,190
|
946
|
923
|
|||||||||||
|
Income tax expense/(credit)
|
7
|
486
|
(59
|
)
|
(192
|
)
|
|||||||||
|
Financial income
|
6
|
-
|
(1,171
|
)
|
(303
|
)
|
|||||||||
|
Financial expense
|
6
|
9,565
|
11,053
|
24,745
|
|||||||||||
|
Share-based payments (net of capitalized amounts)
|
20
|
1,316
|
2,069
|
1,755
|
|||||||||||
|
Foreign exchange gains on operating cash flows
|
1,010
|
238
|
(76
|
)
|
|||||||||||
|
Loss on disposal or retirement of property, plant and equipment
|
9
|
-
|
-
|
2
|
|||||||||||
|
Movement in inventory provision
|
16
|
2,113
|
2,291
|
7,391
|
|||||||||||
|
Inventory write off
|
1,884
|
-
|
-
|
||||||||||||
|
Impairment of prepayments
|
5, 17
|
-
|
-
|
482
|
|||||||||||
|
Impairment of property, plant and equipment
|
5, 11
|
612
|
3,772
|
733
|
|||||||||||
|
Impairment of intangible assets
|
5, 12
|
1,596
|
5,833
|
4,624
|
|||||||||||
|
Liabilities related to financial assets (reversal)/written off
|
5, 13
|
(800
|
)
|
1,500
|
-
|
||||||||||
|
Gain on sale of business
|
8
|
-
|
(12,718
|
)
|
-
|
||||||||||
|
Restructuring provision
|
361
|
-
|
-
|
||||||||||||
|
Other non-cash items
|
2,505
|
257
|
269
|
||||||||||||
|
|
|||||||||||||||
|
Operating cash flows before changes in working capital
|
(9,276
|
)
|
(9,176
|
)
|
754
|
||||||||||
|
(Increase)/decrease in trade and other receivables
|
(2,368
|
)
|
1,047
|
(966
|
)
|
||||||||||
|
Increase in inventories
|
(1,742
|
)
|
(971
|
)
|
(877
|
)
|
|||||||||
|
Increase/(decrease) in trade and other payables
|
8,185
|
(2,769
|
)
|
181
|
|||||||||||
|
|
|||||||||||||||
|
Cash used in operations
|
(5,201
|
)
|
(11,869
|
)
|
(908
|
)
|
|||||||||
|
Interest received
|
-
|
-
|
2
|
||||||||||||
|
Income taxes received/(paid)
|
1,010
|
312
|
(15
|
)
|
|||||||||||
|
|
|||||||||||||||
|
Net cash used in operating activities
|
(4,191
|
)
|
(11,557
|
)
|
(921
|
)
|
|||||||||
|
|
|||||||||||||||
|
Cash flows from investing activities
|
|||||||||||||||
|
Payments to acquire intangible assets
|
12
|
(9,659
|
)
|
(1,901
|
)
|
(4,876
|
)
|
||||||||
|
Acquisition of property, plant and equipment
|
11
|
(405
|
)
|
(803
|
)
|
(1,101
|
)
|
||||||||
|
Payments to acquire financial asset
|
13
|
-
|
(700
|
)
|
-
|
||||||||||
|
Proceeds from sale of business (net of transaction costs)
|
8
|
-
|
28,160
|
-
|
|||||||||||
|
Payments to acquire trades or businesses
|
29
|
(12,904
|
)
|
-
|
-
|
||||||||||
|
|
|||||||||||||||
|
Net cash (used in)/generated by investing activities
|
(22,968
|
)
|
24,756
|
(5,977
|
)
|
||||||||||
|
|
|||||||||||||||
|
Cash flows from financing activities
|
|||||||||||||||
|
Issue of ordinary share capital including share premium (net of issuance costs)
|
19
|
7,391
|
-
|
25,336
|
|||||||||||
|
Proceeds from shares to be issued
|
-
|
-
|
63
|
||||||||||||
|
Net proceeds from senior secured term loan
|
23
|
30,176
|
5,000
|
80,015
|
|||||||||||
|
Proceeds from convertible note issued
|
23
|
-
|
-
|
20,000
|
|||||||||||
|
Expenses paid in connection with debt financing
|
23
|
-
|
(147
|
)
|
(2,356
|
)
|
|||||||||
|
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
|
(5,946
|
)
|
(7,314
|
)
|
(6,424
|
)
|
|||||||||
|
Interest paid on convertible note
|
(300
|
)
|
(300
|
)
|
(199
|
)
|
|||||||||
|
Interest paid on exchangeable notes
|
28
|
(8
|
)
|
(8
|
)
|
(1,293
|
)
|
||||||||
|
Payment of lease liabilities
|
28
|
(2,503
|
)
|
(2,318
|
)
|
(2,761
|
)
|
||||||||
|
|
|||||||||||||||
|
Net cash generated by/(used in) financing activities
|
28,810
|
(16,042
|
)
|
(12,322
|
)
|
||||||||||
|
|
|||||||||||||||
|
Increase/(decrease) in cash and cash equivalents and short-term investments
|
1,651
|
(2,843
|
)
|
(19,220
|
)
|
||||||||||
|
Effects of exchange rate movements on cash held
|
(175
|
)
|
(44
|
)
|
(112
|
)
|
|||||||||
|
Cash and cash equivalents and short-term investments at beginning of year
|
3,691
|
6,578
|
25,910
|
||||||||||||
|
|
|||||||||||||||
|
Cash and cash equivalents and short-term investments at end of year
|
18
|
5,167
|
3,691
|
6,578
|
|||||||||||
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES
|
| i) |
General information
|
| ii) |
Statement of compliance
|
| iii) |
Basis of preparation and going concern
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| iii) |
Basis of preparation and going concern (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)
|
| v) |
Property, plant and equipment (continued)
|
| vi) |
Business combinations & goodwill
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| vi) |
Business combinations & goodwill (continued)
|
| vii) |
Intangibles, including research and development (other than goodwill)
|
|
• 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)
|
| vii) |
Intangibles, including research and development (other than goodwill) (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
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| xii) |
Trade and other payables
|
| xiii) |
Cash and cash equivalents
|
| xiv) |
Share-based payments
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| xv) |
Government grants and financial support
|
| xvi) |
Revenue recognition
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| xvi) |
Revenue recognition (continued)
|
| xvi) |
Other operating income
|
| xvii) |
Employee benefits
|
| xviii) |
Foreign currency
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| xviii) |
Foreign currency (continued)
|
| xix) |
Hedging
|
| xx) |
Exchangeable notes and derivative financial instruments
|
| xxi) |
Senior secured term loan
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| xxi) |
Senior secured term loan (continued)
|
| xxii) |
Warrants and loan prepayment option
|
| xxiii) |
Convertible Note
|
| xxiv) |
Segment reporting
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| 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.
|
| xxvi) |
Provisions and contingent liabilities
|
| 1. |
BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
|
| 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)
|
|
|
• |
Lease Liability in a Sale and Leaseback (Amendments to IFRS 16)
|
|
|
• |
Supplier Finance Arrangements (Amendments to IAS 7 and IFRS 7)
|
| xxxiv) |
Standards, amendments and interpretations to existing IFRS Standards that are not yet effective
|
|
|
• |
Lack of Exchangeability (Amendments to IAS 21), effective from 1 January 2025
|
|
|
• |
Amendments to the Classification and Measurement of Financial Instruments (Amendments to IFRS 9 and 7), effective from 1 January 2026
|
|
|
• |
Annual Improvements to IFRS Accounting Standards, effective from 1 January 2026
|
|
|
• |
IFRS 18 ‘Presentation and Disclosure in Financial Statements’, effective from 1 January 2027
|
|
|
• |
IFRS 19 ‘Subsidiaries without Public Accountability: Disclosures’, effective from 1 January 2027
|
| 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, 2024
|
US$‘000
|
US$‘000
|
US$’000
|
US$‘000
|
||||||||||||
|
Revenue from external customers
|
41,792
|
19,763
|
-
|
61,555
|
||||||||||||
|
Inter-segment revenue
|
19,815
|
702
|
(20,517
|
)
|
-
|
|||||||||||
| |
||||||||||||||||
|
Total revenue
|
61,607
|
20,465
|
(20,517
|
)
|
61,555
|
|||||||||||
|
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
|
|||||||||||
| 2. |
SEGMENT INFORMATION (CONTINUED)
|
|
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
|
|||||||||||
| ii) |
The distribution of revenue by customers’ geographical area was as follows:
|
|
Revenue
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
|||||||||
|
Americas
|
29,917
|
32,282
|
35,557
|
|||||||||
|
Asia / Africa
|
24,775
|
18,909
|
20,401
|
|||||||||
|
Europe (including Ireland) *
|
6,863
|
5,641
|
6,563
|
|||||||||
|
|
||||||||||||
|
|
61,555
|
56,832
|
62,521
|
|||||||||
|
|
* |
Revenue from customers in Ireland is not disclosed separately due to the immateriality of these revenues.
|
| iii) |
The distribution of revenue by major product group was as follows:
|
|
Revenue
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
|||||||||
|
Clinical laboratory goods
|
39,372
|
42,288
|
46,036
|
|||||||||
|
Clinical laboratory services
|
4,750
|
5,453
|
7,272
|
|||||||||
|
Point-of-care
|
17,433
|
9,091
|
9,213
|
|||||||||
|
|
||||||||||||
|
|
61,555
|
56,832
|
62,521
|
|||||||||
| iv) |
The group has recognised the following amounts relating to revenue in the consolidated statement of operations:
|
|
Revenue
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
|||||||||
|
Revenue from contracts with customers
|
61,555
|
56,832
|
62,521
|
|||||||||
|
|
||||||||||||
|
|
61,555
|
56,832
|
62,521
|
|||||||||
| 2. |
SEGMENT INFORMATION (CONTINUED)
|
| (v) |
Disaggregation of revenue from contracts with customers:
|
|
Timing of revenue recognition
|
Americas
|
Rest of World Ireland
|
Total
|
|||||||||
|
Year ended December 31, 2024
|
US$‘000
|
US$‘000
|
US$‘000
|
|||||||||
|
At a point in time
|
41,536
|
19,763
|
61,299
|
|||||||||
|
Over time
|
256
|
-
|
256
|
|||||||||
|
|
||||||||||||
|
Total
|
41,792
|
19,763
|
61,555
|
|||||||||
|
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
|
|||||||||
| (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, 2024
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
||||||||||||
|
At a point in time
|
29,661
|
24,775
|
6,863
|
61,299
|
||||||||||||
|
Over time
|
256 |
-
|
-
|
256
|
||||||||||||
|
|
||||||||||||||||
|
Total
|
29,917
|
24,775
|
6,863
|
61,555
|
||||||||||||
|
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
|
||||||||||||
| 2. |
SEGMENT INFORMATION (CONTINUED)
|
|
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
|
||||||||||||
| (vii) |
The distribution of segment results by geographical area was as follows:
|
|
|
Rest of World
|
|||||||||||||||
|
|
Americas
|
Ireland
|
Other
|
Total
|
||||||||||||
|
Year ended December 31, 2024
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
||||||||||||
|
Result before restructuring costs, impairment and unallocated expenses
|
(2,503
|
)
|
(9,386
|
)
|
(315
|
)
|
(12,204
|
)
|
||||||||
|
Restructuring costs
|
(2,025
|
)
|
(2,156
|
)
|
(4,181
|
)
|
||||||||||
|
Impairment charges
|
(612
|
)
|
(796
|
)
|
-
|
(1,408
|
)
|
|||||||||
|
|
||||||||||||||||
|
Result after impairment
|
(5,140
|
)
|
(12,338
|
)
|
(315
|
)
|
(17,793
|
)
|
||||||||
|
Unallocated expenses *
|
(3,372
|
)
|
||||||||||||||
|
|
||||||||||||||||
|
Operating loss
|
(21,165
|
)
|
||||||||||||||
|
Net financing expense (Note 6)
|
(9,565
|
)
|
||||||||||||||
|
|
||||||||||||||||
|
Loss before tax
|
(30,730
|
)
|
||||||||||||||
|
Income tax credit (Note 7)
|
(486
|
)
|
||||||||||||||
|
|
||||||||||||||||
|
Loss for the year on continuing operations
|
(31,216
|
)
|
||||||||||||||
|
Loss for the year on discontinued operations (Note 8)
|
(573
|
)
|
||||||||||||||
|
|
||||||||||||||||
|
Loss for the year
|
(31,789
|
)
|
||||||||||||||
|
|
Rest of World
|
|||||||||||||||
|
|
Americas
|
Ireland
|
Other
|
Total
|
||||||||||||
|
Year ended December 31, 2023
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
||||||||||||
|
Result before restructuring costs, 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 charge (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
|
)
|
||||||||||||||
| 2. |
SEGMENT INFORMATION (CONTINUED)
|
|
|
Rest of World
|
|||||||||||||||
|
|
Americas
|
Ireland
|
Other
|
Total
|
||||||||||||
|
Year ended December 31, 2022
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
||||||||||||
|
Result before restructuring costs, impairment and unallocated expenses
|
(5,892
|
)
|
(5,112
|
)
|
(33
|
)
|
(11,037
|
)
|
||||||||
|
Impairment
|
(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 credit (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
|
)
|
||||||||||||||
| * |
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, 2024
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
||||||||||||
|
Assets and liabilities
|
||||||||||||||||
|
Segment assets
|
32,798
|
61,254
|
-
|
94,052
|
||||||||||||
|
Unallocated assets:
|
||||||||||||||||
|
Income tax assets (current and deferred)
|
4,071
|
|||||||||||||||
|
Cash and cash equivalents and short-term investments
|
5,167
|
|||||||||||||||
|
Total assets as reported in the Group balance sheet
|
103,290
|
|||||||||||||||
|
|
||||||||||||||||
|
Segment liabilities
|
84,863
|
48,621
|
62
|
133,546
|
||||||||||||
|
Unallocated liabilities:
|
||||||||||||||||
|
Income tax liabilities (current and deferred)
|
4,925
|
|||||||||||||||
|
|
||||||||||||||||
|
Total liabilities as reported in the Group balance sheet
|
138,471
|
|||||||||||||||
| 2. |
SEGMENT INFORMATION (CONTINUED)
|
|
|
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
|
|||||||||||||||
| 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, 2024
US$‘000
|
December 31, 2023
US$‘000
|
||||||
|
Rest of World – Ireland
|
43,504
|
12,448
|
||||||
|
Americas
|
14,943
|
5,793
|
||||||
|
|
||||||||
|
|
58,447
|
18,241
|
||||||
| x) |
The distribution of depreciation and amortisation by geographical area was as follows:
|
|
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
|||||||||
|
Depreciation:
|
||||||||||||
|
Rest of World – Ireland
|
160
|
162
|
123
|
|||||||||
|
Americas
|
515
|
668
|
1,282
|
|||||||||
|
|
||||||||||||
|
|
675
|
830
|
1,405
|
|||||||||
|
|
||||||||||||
|
Amortisation:
|
||||||||||||
|
Rest of World – Ireland
|
770
|
458
|
89 | |||||||||
|
Americas
|
420
|
487
|
800
|
|||||||||
|
|
||||||||||||
|
|
1,190
|
945
|
889
|
|||||||||
| xi) |
The distribution of share-based payment expense by geographical area was as follows:
|
|
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000 |
December 31, 2022
US$‘000 |
|||||||||
|
Rest of World – Ireland
|
843
|
1,650
|
632
|
|||||||||
|
Americas
|
473
|
419
|
1,123
|
|||||||||
|
|
||||||||||||
|
|
1,316
|
2,069
|
1,755
|
|||||||||
| 2. |
SEGMENT INFORMATION (CONTINUED)
|
| xii) |
The distribution of taxation (expense)/credit by geographical area was as follows:
|
|
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
|||||||||
|
Rest of World – Ireland
|
(5
|
)
|
(385
|
)
|
286
|
|||||||
|
Rest of World – Other
|
9
|
(235
|
)
|
(4
|
)
|
|||||||
|
Americas
|
(490
|
)
|
679
|
(88
|
)
|
|||||||
|
|
||||||||||||
|
|
(486
|
)
|
59
|
194
|
||||||||
| xiii) |
During 2024, 2023 and 2022 there were no customers generating 10% or more of total revenues.
|
| xiv) |
The distribution of capital expenditure by geographical area was as follows:
|
|
|
December 31 2024
US$‘000
|
December 31, 2023
US$‘000
|
||||||
|
Rest of World – Ireland
|
37,929
|
251
|
||||||
|
Americas
|
2,753
|
2,547
|
||||||
|
|
||||||||
|
|
40,682
|
2,798
|
||||||
| 3. |
EMPLOYMENT
|
|
|
December 31, 2024
|
December 31, 2023
|
December 31, 2022
|
|||||||||
|
Research and development
|
33
|
23
|
26
|
|||||||||
|
Administration and sales
|
82
|
99
|
105
|
|||||||||
|
Manufacturing and quality
|
286
|
258
|
253
|
|||||||||
|
|
||||||||||||
|
|
401
|
380
|
384
|
|||||||||
|
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
|||||||||
|
Wages and salaries
|
25,570
|
23,718
|
22,364
|
|||||||||
|
Social welfare costs
|
2,219
|
2,061
|
1,965
|
|||||||||
|
Pension costs
|
451
|
508
|
347
|
|||||||||
|
Share-based payments
|
1,316
|
2,069
|
1,755
|
|||||||||
|
Restructuring cost
|
596
|
485
|
274
|
|||||||||
|
|
||||||||||||
|
|
30,152
|
28,841
|
26,705
|
|||||||||
| 3. |
EMPLOYMENT (CONTINUED)
|
|
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
|||||||||
|
Wages and salaries
|
25,570
|
24,343
|
23,608
|
|||||||||
|
Social welfare costs
|
2,219
|
2,097
|
2,036
|
|||||||||
|
Pension costs
|
451
|
510
|
352
|
|||||||||
|
Share-based payments
|
1,316
|
2,069
|
1,755
|
|||||||||
|
Restructuring cost
|
596
|
485
|
274
|
|||||||||
|
|
||||||||||||
|
|
30,152
|
29,504
|
28,025
|
|||||||||
| 4. |
OTHER OPERATING (EXPENSE) / INCOME
|
|
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
|||||||||
|
Other income
|
40
|
138
|
-
|
|||||||||
|
Rental income from premises
|
-
|
3
|
3
|
|||||||||
|
Government supports
|
(1,827
|
)
|
-
|
7
|
||||||||
|
Government grants
|
-
|
-
|
333
|
|||||||||
|
|
||||||||||||
|
|
(1,787
|
)
|
141
|
343
|
||||||||
| 5. |
IMPAIRMENT, RESTRUCTURING AND ONCE OFF COSTS
|
|
December
|
December
|
December
|
||||||||||
|
31, 2024
|
31, 2023
|
31, 2022
|
||||||||||
|
|
US$’000
|
US$’000
|
US$’000
|
|||||||||
|
Selling, general & administration expenses
|
||||||||||||
|
Impairment of PP&E (Note 11)
|
612
|
3,772
|
733
|
|||||||||
|
Impairment of goodwill and other intangible assets (Note 12)
|
1,596
|
5,833
|
4,624
|
|||||||||
|
Impairment of prepayments (Note 17)
|
-
|
-
|
482
|
|||||||||
|
(Reversal)/Impairment of financial assets (Note 13)
|
(800
|
)
|
1,500
|
-
|
||||||||
|
|
||||||||||||
|
Total impairment loss
|
1,408
|
11,105
|
5,839
|
|||||||||
|
December
|
||||
|
31, 2024
|
||||
|
|
US$’000
|
|||
|
Nature of cost
|
||||
|
Personnel related costs
|
1,216
|
|||
|
Outsourcing costs
|
754
|
|||
|
Site transfer costs
|
1,281
|
|||
|
Inventory related costs
|
772
|
|||
|
Other restructuring costs
|
158
|
|||
|
|
||||
|
Total restructuring costs
|
4,181
|
|||
| 5. |
IMPAIRMENT, RESTRUCTURING AND ONCE OFF COSTS (CONTINUED)
|
| 6. |
FINANCIAL INCOME AND EXPENSES
|
|
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
|||||||||
|
Financial income:
|
||||||||||||
|
Non-cash financial income
|
-
|
1,171
|
303
|
|||||||||
|
|
||||||||||||
|
Financial expense:
|
||||||||||||
|
Interest on leases (Note 24)
|
(592
|
)
|
(624
|
)
|
(647
|
)
|
||||||
|
Loss on disposal of exchangeable notes (Note 23)
|
-
|
-
|
(9,678
|
)
|
||||||||
|
Penalty for early partial settlement of senior secured term loan (Note 23,28)
|
-
|
(905
|
)
|
(3,450
|
)
|
|||||||
|
Cash interest payable on senior secured term loan
|
(6,293
|
)
|
(7,289
|
)
|
(7,039
|
)
|
||||||
|
Cash interest payable on convertible note
|
(300
|
)
|
(300
|
)
|
(199
|
)
|
||||||
|
Cash interest on exchangeable notes
|
(8
|
)
|
(8
|
)
|
(296
|
)
|
||||||
|
Cash interest payable on PPP loans (Note 4)
|
(338
|
)
|
-
|
-
|
||||||||
|
Non-cash interest on exchangeable notes
|
-
|
-
|
(84
|
)
|
||||||||
|
Non-cash interest on senior secured term loan (Note 23)
|
(2,355
|
)
|
(1,131
|
)
|
(2,772
|
)
|
||||||
|
Non-cash interest on convertible note
|
(859
|
)
|
(796
|
)
|
(495
|
)
|
||||||
|
Non-cash financial expense
|
(1,172
|
)
|
-
|
(74
|
)
|
|||||||
|
Unwinding of discount on deferred contingent consideration
|
(53
|
)
|
-
|
-
|
||||||||
|
Capitalisation of borrowing costs
|
2,085
|
-
|
-
|
|||||||||
|
Non-cash loan modification gain (Note 23,28)
|
3,567
|
-
|
-
|
|||||||||
|
Capitalisation of unpaid interest on term loan
|
(3,247
|
)
|
-
|
-
|
||||||||
|
(9,565
|
)
|
(11,053
|
)
|
(24,734
|
)
|
|||||||
|
Net financing expense
|
(9,565
|
)
|
(9,882
|
)
|
(24,431
|
)
|
||||||
| 7. |
INCOME TAX (EXPENSE)/CREDIT
|
|
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
|||||||||
|
Current tax expense/(credit)
|
||||||||||||
|
Irish Corporation tax
|
21
|
-
|
(336
|
)
|
||||||||
|
Foreign taxes (a)
|
254
|
462
|
(5
|
)
|
||||||||
|
Adjustment in respect of prior years
|
10
|
(198
|
)
|
61
|
||||||||
|
|
||||||||||||
|
Total current tax expense/(credit)
|
285
|
264
|
(280
|
)
|
||||||||
|
|
||||||||||||
|
Deferred tax credit (b)
|
||||||||||||
|
Origination and reversal of temporary differences (see Note 14)
|
(41
|
)
|
(547
|
)
|
324
|
|||||||
|
Origination and reversal of net operating losses (see Note 14)
|
242
|
224
|
(238
|
)
|
||||||||
|
|
||||||||||||
|
Total deferred tax charge/(credit)
|
201
|
(323
|
)
|
86
|
||||||||
|
|
||||||||||||
|
Total income tax charge/(credit) on continuing operations in statement of operations
|
486
|
(59
|
)
|
(194
|
)
|
|||||||
|
|
||||||||||||
|
Tax charge on discontinued operations (see Note 8)
|
-
|
-
|
2
|
|||||||||
|
|
||||||||||||
|
Total tax charge/(credit)
|
486
|
(59
|
)
|
(192
|
)
|
|||||||
| (a) |
In 2024, the foreign taxes relate primarily to Luxembourg and Canada.
|
| (b) |
In 2024, there was a deferred tax credit of US$43,000 (2023: charge of US$174,000) (2022: charge of US$109,000) recognised in respect of Ireland and a deferred tax charge of US$244,000 (2023: credit of
US$497,000) (2022: credit of US$26,000) recognised in respect of overseas tax jurisdictions.
|
|
Effective tax rate
|
December 31, 2024
|
December 31, 2023
|
December 31, 2022
|
|||||||||
|
Loss before taxation – continuing operations (US$‘000)
|
(30,730
|
)
|
(36,927
|
)
|
(43,780
|
)
|
||||||
|
As a percentage of loss before tax:
|
||||||||||||
|
Current tax %
|
(0.93
|
)%
|
(0.72
|
)%
|
(0.64
|
)%
|
||||||
|
Total (current and deferred) %
|
(0.158
|
)%
|
(0.16
|
)%
|
(0.44
|
)%
|
||||||
| 7. |
INCOME TAX (EXPENSE)/CREDIT (CONTINUED)
|
|
|
December 31, 2024
|
December 31, 2023
|
December 31, 2022
|
|||||||||
|
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)
|
15.89
|
%
|
17.19
|
%
|
10.97
|
%
|
||||||
|
Effect of tax rates on overseas earnings
|
6.63
|
%
|
(7.82
|
)%
|
(7.30
|
)%
|
||||||
|
Effect of Irish income taxable at higher tax rate
|
(4.09
|
)%
|
2.62
|
%
|
3.93
|
%
|
||||||
|
Adjustments in respect of prior years
|
0.04
|
%
|
(0.53
|
)%
|
0.14
|
%
|
||||||
|
R&D tax credits
|
-
|
-
|
(0.75
|
)%
|
||||||||
|
Other items (b)
|
(7.55
|
)%
|
0.88
|
%
|
5.07
|
%
|
||||||
|
|
||||||||||||
|
Effective tax rate
|
(1.58
|
)%
|
(0.16
|
)%
|
(0.44
|
)%
|
||||||
| (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.
|
|
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
|||||||||
|
Rest of World – Ireland
|
(17,296
|
)
|
(12,922
|
)
|
(22,354
|
)
|
||||||
|
Rest of World – Other
|
(315
|
)
|
(104
|
)
|
(33
|
)
|
||||||
|
Americas
|
(13,119
|
)
|
(23,901
|
)
|
(21,393
|
)
|
||||||
|
|
||||||||||||
|
|
(30,730
|
)
|
(36,927
|
)
|
(43,780
|
)
|
||||||
|
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
|||||||||
|
Rest of World – Ireland
|
107,093
|
69,851
|
62,731
|
|||||||||
|
Rest of World – Other
|
52,852
|
52,511
|
448
|
|||||||||
|
Americas
|
22,866
|
13,840
|
12,778
|
|||||||||
|
|
||||||||||||
|
|
182,811
|
136,202
|
75,957
|
|||||||||
| 7. |
INCOME TAX (EXPENSE)/CREDIT (CONTINUED)
|
|
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
|||||||||
|
Rest of World – Ireland – unused tax losses
|
13,275
|
8,464
|
7,489
|
|||||||||
|
Rest of World – Other – unused tax losses
|
14,777
|
14,701
|
124
|
|||||||||
|
Americas – unused tax losses
|
2,149
|
3,395
|
3,163
|
|||||||||
|
Americas – unused tax credits
|
5,702 |
|
5,806
|
4,658
|
||||||||
|
|
||||||||||||
|
Unrecognised deferred tax asset
|
35,903
|
32,366
|
15,434
|
|||||||||
| 8. |
(LOSS)/PROFIT FOR THE YEAR ON DISCONTINUED OPERATIONS
|
|
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
|||||||||
|
Revenue
|
-
|
2,784
|
12,258
|
|||||||||
|
Operating expenses
|
-
|
(2,652
|
)
|
(9,679
|
)
|
|||||||
|
Tax expense (Note 7)
|
-
|
-
|
(2
|
)
|
||||||||
|
|
||||||||||||
|
Profit from operating activities
|
-
|
132
|
2,577
|
|||||||||
|
(Loss)/Gain on sale of discontinued operations
|
(573
|
)
|
12,718
|
-
|
||||||||
|
|
||||||||||||
|
(Loss)/Profit for the year from discontinued operations
|
(573
|
)
|
12,850
|
2,577
|
||||||||
| 8. |
(LOSS)/PROFIT FOR THE YEAR ON DISCONTINUED OPERATIONS (CONTINUED)
|
|
December 31, 2024
|
December 31, 2023
|
|||||||
|
US$’000
|
US$’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
|
||||||
|
|
Net assets disposed in 2023
|
Post disposal adjustment
|
Net assets disposed/adjusted
|
|||||||||
|
US$‘000
|
US$‘000
|
US$‘000
|
||||||||||
|
Property plant & equipment
|
103
|
-
|
103
|
|||||||||
|
Goodwill and intangible assets
|
14,123
|
-
|
14,123
|
|||||||||
|
Inventory
|
1,160
|
-
|
1,160
|
|||||||||
|
Cash
|
775
|
-
|
775
|
|||||||||
|
Trade and other receivables
|
1,309
|
(423
|
)
|
886
|
||||||||
|
Trade and other payables
|
(864
|
)
|
(150
|
)
|
(1,014
|
)
|
||||||
|
Lease liabilities
|
(106
|
)
|
-
|
(106
|
)
|
|||||||
|
Current corporation tax
|
(2
|
)
|
-
|
(2
|
)
|
|||||||
|
Deferred tax liability
|
(195
|
)
|
-
|
(195
|
)
|
|||||||
|
Total net assets disposed
|
16,303
|
(573
|
)
|
15,730
|
||||||||
| 8. |
(LOSS)/PROFIT FOR THE YEAR ON DISCONTINUED OPERATION (CONTINUED)
|
|
|
December 31,
2024 |
December 31,
2023 |
December 31,
2022 |
|||||||||
|
Basic (loss)/earnings per ‘A’ share (US Dollars) – discontinued operations
|
(0.00
|
)
|
0.08
|
0.02
|
||||||||
|
Diluted (loss)/earnings per ‘A’ share (US Dollars) – discontinued operations
|
(0.00
|
)
|
0.07
|
0.02
|
||||||||
|
|
December 31,
2024 |
December 31,
2023 |
December 31,
2022 |
|||||||||
|
Basic (loss)/earnings per ADS (US Dollars) – discontinued operations
|
(0.03
|
)
|
1.68
|
0.38
|
||||||||
|
Diluted (loss)/earnings per ADS (US Dollars) – discontinued operations
|
(0.03
|
)
|
1.44
|
0.33
|
||||||||
|
|
December 31,
2024 |
December 31,
2023 |
December 31,
2022 |
|||||||||
|
US$000
|
US$000
|
US$000
|
||||||||||
|
Cash (outflow)/inflow from operating activities
|
-
|
(177
|
)
|
3,798
|
||||||||
|
Cash inflow from investing activities
|
-
|
28,160
|
-
|
|||||||||
|
Cash outflow from financing activities
|
-
|
-
|
(10,800
|
)
|
||||||||
| 9. |
LOSS BEFORE TAX
|
|
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
December 31, 2022
US$‘000
|
|||||||||
|
Directors’ emoluments (including non- executive directors):
|
||||||||||||
|
Remuneration
|
1,454
|
2,058
|
1,639
|
|||||||||
|
Pension
|
39
|
26
|
24
|
|||||||||
|
Share based payments (Note 26)
|
931
|
1,601
|
1,707
|
|||||||||
|
Auditor’s remuneration
|
||||||||||||
|
Audit fees
|
1,082
|
861
|
888
|
|||||||||
|
Tax fees
|
175
|
407
|
89
|
|||||||||
|
Depreciation (Note 11) 1
|
675
|
830
|
1,405
|
|||||||||
|
Amortisation (Note 12)
|
1,190
|
945
|
889
|
|||||||||
|
Loss on the disposal of property, plant and equipment
|
-
|
-
|
2
|
|||||||||
|
Net foreign exchange differences
|
376
|
336
|
(1,210
|
)
|
||||||||
| 10. |
LOSS PER SHARE
|
| 10. |
LOSS PER SHARE (CONTINUED)
|
|
|
December 31,
2024 |
December 31,
2023 |
December 31,
2022 |
|||||||||
|
‘A’ ordinary shares
|
359,193,482
|
153,099,405
|
134,939,327
|
|||||||||
|
|
||||||||||||
|
Basic loss per share denominator
|
359,193,482
|
153,099,405
|
134,939,327
|
|||||||||
|
|
||||||||||||
|
Reconciliation to weighted average loss per share denominator:
|
||||||||||||
|
Number of ‘A’ ordinary shares at January 1 (Note 19)
|
165,865,882
|
164,985,882
|
96,162,410
|
|||||||||
|
Weighted average number of ‘A’ ordinary shares issued during the year*
|
205,883,200
|
669,123
|
51,332,517
|
|||||||||
|
Weighted average number of treasury shares
|
(12,555,600
|
)
|
(12,555,600
|
)
|
(12,555,600
|
)
|
||||||
|
|
||||||||||||
|
Basic loss per share denominator
|
359,193,482
|
153,099,405
|
134,939,327
|
|||||||||
|
|
December 31,
2024
|
December 31,
2023
|
December 31,
2022
|
|||||||||
|
Potentially Dilutive Instruments:
|
||||||||||||
|
Issuable on exercise of options (Note 20)
|
-
|
186,908
|
2,752,153
|
|||||||||
|
Issuable on exercise of warrants to Perceptive (Note 23)
|
20,173,151
|
-
|
-
|
|||||||||
|
Issuable on conversion of Exchangeable notes (Note 23)
|
38,391
|
38,391
|
1,436,463
|
|||||||||
|
Issuable on conversion of Convertible notes (Note 23)
|
24,691,358
|
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 per ‘A’ ordinary share
|
44,902,900
|
24,916,657
|
20,559,325
|
|||||||||
| 10. |
LOSS PER SHARE (CONTINUED)
|
|
|
December 31,
2024
|
December 31,
2023
|
December 31,
2022
|
|||||||||
|
ADS
|
17,959,674
|
7,654,970
|
6,746,966
|
|||||||||
|
|
||||||||||||
|
Basic loss per ADS denominator
|
17,959,674
|
7,654,970
|
6,746,966
|
|||||||||
|
|
||||||||||||
|
Reconciliation to weighted average loss per ADS denominator:
|
||||||||||||
|
Number of ADS at January 1 (Note 19)
|
8,293,294
|
8,249,294
|
4,808,120
|
|||||||||
|
Weighted average number of shares issued during the year*
|
10,294,160
|
33,456
|
2,566,626
|
|||||||||
|
Weighted average number of treasury shares
|
(627,780
|
)
|
(627,780
|
)
|
(627,780
|
)
|
||||||
|
|
||||||||||||
|
Basic loss per ADS denominator
|
17,959,674
|
7,654,970
|
6,746,966
|
|||||||||
| 10. |
LOSS PER SHARE (CONTINUED)
|
|
|
December 31,
2024
|
December 31,
2023
|
December 31,
2022
|
|||||||||
|
Potentially Dilutive Instruments:
|
||||||||||||
|
Issuable on exercise of options (Note 20)
|
-
|
9,345
|
137,608
|
|||||||||
|
Issuable on exercise of warrants to Perceptive (Note 23)
|
1,008,658
|
-
|
-
|
|||||||||
|
Issuable on conversion of Exchangeable notes (Note 23)
|
1,920
|
1,920
|
71,823
|
|||||||||
|
Issuable on conversion of Convertible notes (Note 23)
|
1,234,568
|
1,234,568
|
818,535
|
|||||||||
|
Total number of potentially dilutive instruments excluded from the weighted average number of ADS in calculating dilutive loss per ADS
|
2,245,146
|
1,245,833
|
1,027,966
|
|||||||||
| 11. |
PROPERTY, PLANT AND EQUIPMENT
|
|
|
Land & Buildings
US$‘000
|
Leasehold Improvements
US$‘000
|
Computer & Office Equipment
US$‘000
|
Plant & Equipment,
Vehicles
US$‘000
|
Total
US$‘000
|
|||||||||||||||
|
Cost
|
||||||||||||||||||||
|
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
|
|||||||||||||||
|
|
||||||||||||||||||||
|
At January 1, 2024
|
24,268
|
2,760
|
4,612
|
34,429
|
66,069
|
|||||||||||||||
|
Additions#
|
752
|
-
|
150
|
478
|
1,380
|
|||||||||||||||
|
Additions through acquisition (Note 29)
|
-
|
51
|
582
|
740
|
1,373
|
|||||||||||||||
|
Disposals or retirements
|
-
|
-
|
-
|
(14
|
)
|
(14
|
)
|
|||||||||||||
|
Remeasurement of ROU assets
|
1,764 |
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,764 |
||||||
|
Reallocations/ reclassifications
|
-
|
-
|
-
|
53
|
53
|
|||||||||||||||
|
|
||||||||||||||||||||
|
At December 31, 2024
|
26,784
|
2,811
|
5,344
|
35,686
|
70,625
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Accumulated depreciation and Impairment losses
|
||||||||||||||||||||
|
At January 1, 2023
|
(21,885
|
)
|
(2,284
|
)
|
(4,178
|
)
|
(31,577
|
)
|
(59,924
|
)
|
||||||||||
|
Charge for the year (Note 9)
|
(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
|
)
|
||||||||||
|
|
||||||||||||||||||||
|
At January 1, 2024
|
(24,022
|
)
|
(2,669
|
)
|
(4,349
|
)
|
(33,137
|
)
|
(64,177
|
)
|
||||||||||
|
Charge for the year (Note 9)
|
(325
|
)
|
(58
|
)
|
(283
|
)
|
(9
|
)
|
(675
|
)
|
||||||||||
|
Disposals or retirements
|
-
|
-
|
(5
|
)
|
-
|
(5
|
)
|
|||||||||||||
|
Impairment losses*
|
(410
|
)
|
(1
|
)
|
(80
|
)
|
(477
|
)
|
(968
|
)
|
||||||||||
|
Reallocations/ reclassifications
|
-
|
-
|
-
|
(179
|
)
|
(179
|
)
|
|||||||||||||
|
|
||||||||||||||||||||
|
At December 31, 2024
|
(24,757
|
)
|
(2,728
|
)
|
(4,717
|
)
|
(33,802
|
)
|
(66,004
|
)
|
||||||||||
|
|
||||||||||||||||||||
|
Carrying amounts
|
||||||||||||||||||||
|
At December 31, 2024
|
2,027
|
83
|
627
|
1,884
|
4,621
|
|||||||||||||||
|
|
||||||||||||||||||||
|
At December 31, 2023
|
246
|
91
|
263
|
1,292
|
1,892
|
|||||||||||||||
| 11. |
PROPERTY, PLANT AND EQUIPMENT (CONTINUED)
|
|
Carrying
amount At December 31,
2024
|
Depreciation Charge Year ended December 31, 2024
|
Impairment Charge Year ended December 31, 2024
|
||||||||||
|
US$000
|
US$000
|
US$000
|
||||||||||
|
Buildings
|
2,126
|
(325
|
)
|
(356
|
)
|
|||||||
|
Computer equipment
|
72
|
(56
|
)
|
(43
|
)
|
|||||||
|
2,198
|
(381
|
)
|
(399
|
)
|
||||||||
|
Carrying amount At December 31, 2023
|
Depreciation Charge Year ended December 31, 2023
|
Impairment Charge Year ended December 31, 2023
|
||||||||||
|
US$000
|
US$000
|
US$000
|
||||||||||
|
Buildings
|
229
|
(196
|
)
|
(1,930
|
)
|
|||||||
|
Computer equipment
|
166
|
(51
|
)
|
-
|
||||||||
|
Plant and Equipment, vehicles
|
-
|
(26
|
)
|
(86
|
)
|
|||||||
|
395
|
(273
|
)
|
(2,016
|
)
|
||||||||
|
Right-of-Use assets at December 31, 2024
|
No. of Right-of-Use leased assets
|
Range of remaining term in years
|
Average remaining lease term (years)
|
No. of Leases with extension options
|
No. of Leases with options to purchase
|
No. of leases with variable payments linked to index
|
No. of leases with termination options
|
|||||||||||||||||||||
|
Building
|
10
|
0 to 9
|
3
|
1
|
-
|
-
|
-
|
|||||||||||||||||||||
|
Vehicle
|
22
|
0 to 2
|
1
|
-
|
22
|
-
|
22
|
|||||||||||||||||||||
|
I.T. and office equipment
|
6
|
2 to 5
|
3
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
|
Right-of-Use assets at December 31, 2023
|
No. of Right-of-Use leased assets
|
Range of remaining term in years
|
Average remaining lease term (years)
|
No. of Leases with extension options
|
No. of Leases with options to purchase
|
No. of leases with variable payments linked to index
|
No. of leases with termination options
|
|||||||||||||||||||||
|
Building
|
7
|
1 to 10
|
5
|
1
|
-
|
-
|
-
|
|||||||||||||||||||||
|
Vehicle
|
22
|
1 to 3
|
2
|
-
|
22
|
-
|
22
|
|||||||||||||||||||||
|
I.T. and office equipment
|
5
|
3
|
3
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
| 12. |
GOODWILL AND INTANGIBLE ASSETS
|
|
|
Goodwill
US$‘000
|
Development
costs
US$‘000
|
Patents and
licenses
US$‘000
|
Technology
based intangibles
US$‘000
|
Other
US$‘000
|
Total
US$‘000
|
||||||||||||||||||
|
Cost
|
||||||||||||||||||||||||
|
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
|
||||||||||||||||||
|
|
||||||||||||||||||||||||
|
At January 1, 2024
|
66,645
|
127,365
|
8,694
|
—
|
19,202
|
221,906
|
||||||||||||||||||
|
Additions
|
—
|
8,582
|
1
|
—
|
2,280
|
10,863
|
||||||||||||||||||
|
Additions through acquisition
|
13,839
|
122
|
—
|
13,105
|
—
|
27,066
|
||||||||||||||||||
|
Disposals or retirements
|
—
|
(70
|
)
|
—
|
—
|
—
|
(70
|
)
|
||||||||||||||||
|
|
||||||||||||||||||||||||
|
At December 31, 2024
|
80,484
|
135,999
|
8,695
|
13,105
|
21,482
|
259,765
|
||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Accumulated amortisation and Impairment losses
|
||||||||||||||||||||||||
|
At January 1, 2023
|
(66,645
|
)
|
(108,576
|
)
|
(8,570
|
)
|
—
|
(28,015
|
)
|
(211,806
|
)
|
|||||||||||||
|
Charge for the year (Note 9)
|
—
|
(753
|
)
|
30
|
—
|
(223
|
)
|
(946
|
)
|
|||||||||||||||
|
Disposals or retirements
|
—
|
—
|
—
|
—
|
12,956
|
12,956
|
||||||||||||||||||
|
Impairment losses (Note 5)
|
—
|
(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
|
)
|
|||||||||||||
|
|
||||||||||||||||||||||||
|
At January 1, 2024
|
(66,645
|
)
|
(112,262
|
)
|
(8,549
|
)
|
—
|
(18,180
|
)
|
(205,636
|
)
|
|||||||||||||
|
Charge for the year (Note 9)
|
—
|
(1,190
|
)
|
—
|
—
|
—
|
(1,190
|
)
|
||||||||||||||||
|
Impairment losses (Note 5)
|
—
|
(1,596
|
)
|
—
|
—
|
—
|
(1,596
|
)
|
||||||||||||||||
|
|
||||||||||||||||||||||||
|
At December 31, 2024
|
(66,645
|
)
|
(115,048
|
)
|
(8,549
|
)
|
—
|
(18,180
|
)
|
(208,422
|
)
|
|||||||||||||
|
|
||||||||||||||||||||||||
|
Carrying amounts
|
||||||||||||||||||||||||
|
At December 31, 2024
|
13,839
|
20,951
|
146
|
13,105
|
3,302
|
51,343
|
||||||||||||||||||
|
|
||||||||||||||||||||||||
|
At December 31, 2023
|
—
|
15,103
|
145
|
—
|
1,022
|
16,270
|
||||||||||||||||||
| 12. |
GOODWILL AND INTANGIBLE ASSETS (CONTINUED)
|
|
Product Name
|
2024
US$’000 |
2023
US$’000 |
||||||
|
Continuous glucose monitoring testing
|
7,040
|
-
|
||||||
|
Premier Instruments for A1c and haemoglobinopathies testing
|
1,542
|
1,669
|
||||||
|
Mid-tier haemoglobins instrument
|
-
|
51
|
||||||
|
HIV screening rapid test
|
-
|
6
|
||||||
|
Other projects
|
-
|
32
|
||||||
|
Total capitalised development costs
|
8,582
|
1,758
|
||||||
|
|
• |
Customer relationships
|
|
|
• |
Trade names and brand assets
|
|
|
• |
Proprietary technology and software
|
|
|
• |
Supplier agreements
|
|
|
• |
Website and digital assets
|
| 12. |
GOODWILL AND INTANGIBLE ASSETS (CONTINUED)
|
|
December 31, 2024
|
December 31, 2023
|
|||||||
|
US$’000
|
US$’000
|
|||||||
|
Immco Diagnostics Inc.
|
101
|
9,331
|
||||||
|
Trinity Biotech Manufacturing Limited
|
(120
|
)
|
1,500
|
|||||
|
Trinity Biotech Do Brasil
|
162
|
274
|
||||||
|
Primus Corp
|
916
|
-
|
||||||
|
Clark Laboratories Inc.
|
130
|
-
|
||||||
|
Biopool US Inc.
|
219
|
-
|
||||||
|
Total impairment loss
|
1,408
|
11,105
|
||||||
|
|
December 31, 2024
|
December 31, 2023
|
||||||
|
US$’000
|
US$’000
|
|||||||
|
Goodwill and other intangible assets
|
1,596
|
5,833
|
||||||
|
Property, plant and equipment (see Note 11)
|
612 |
3,772
|
||||||
|
Financial assets (see Note 13)
|
(800
|
)
|
1,500
|
|||||
|
Total impairment loss
|
1,408
|
11,105
|
||||||
| 12. |
GOODWILL AND INTANGIBLE ASSETS (CONTINUED)
|
|
Asset name
|
Entity
|
2024
US$’000 |
||||
|
T10 HPLC Analyzer
|
Trinity Biotech Manufacturing Ltd
|
916
|
||||
|
Syphilis Point-of-Care
|
Trinity Biotech Manufacturing Ltd
|
680
|
||||
|
Trinscreen plant & equipment
|
Trinity Biotech Manufacturing Ltd
|
223
|
||||
|
Kansas right-of-use asset
|
Primus Corp.
|
133
|
||||
|
Total
|
1,952
|
|||||
|
|
• |
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, 2024.
|
|
|
• |
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, 2024.
|
| 12. |
GOODWILL AND INTANGIBLE ASSETS (CONTINUED)
|
|
December 31,
2024 |
||||
|
Carrying amount of goodwill (US$’000)
|
12,403
|
|||
|
Discount rate applied (real pre-tax)
|
18.6
|
%
|
||
|
% EBITDA would need to decrease for an impairment to arise
|
56.51
|
%
|
||
|
Long-term growth rate
|
2.0
|
%
|
||
|
December 31,
2024 |
||||
|
Carrying amount of goodwill (US$’000)
|
1,420
|
|||
|
Discount rate applied (real pre-tax)
|
21.9
|
%
|
||
|
% EBITDA would need to decrease for an impairment to arise
|
84.35
|
%
|
||
|
Long-term growth rate
|
2.0
|
%
|
||
| 12. |
GOODWILL AND INTANGIBLE ASSETS (CONTINUED)
|
|
Intangible Assets with Indefinite Useful lives
(included in other intangibles)
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
||||||
|
Primus Corporation CGU
|
||||||||
|
Primus trade name
|
365
|
365
|
||||||
|
Total
|
365
|
365
|
||||||
| 13. |
FINANCIAL ASSETS
|
|
December 31, 2024
US$‘000
|
||||
|
Cost
|
||||
|
At January 1, 2023
|
-
|
|||
|
Additions in year
|
1,500
|
|||
|
At December 31, 2023
|
1,500
|
|||
|
At January 1, 2024
|
1,500
|
|||
|
Additions in year
|
2,562
|
|||
|
Write off in the year
|
(800
|
)
|
||
|
Fair value remeasured through profit & loss
|
(107
|
)
|
||
|
At December 31, 2024
|
3,155
|
|||
|
Provision for impairment
|
||||
|
At January 1, 2023
|
-
|
|||
|
Impairment in the current year
|
(1,500
|
)
|
||
|
At December 31, 2023
|
(1,500
|
)
|
||
|
At January 1, 2024
|
(1,500
|
)
|
||
|
Reversal of impairment in the current year (Note 5)
|
800
|
|||
|
At December 31, 2024
|
(700
|
)
|
||
|
Carrying amounts
|
||||
|
At December 31, 2024
|
2,455
|
|||
|
At December 31, 2023
|
-
|
|||
| 14. |
DEFERRED TAX ASSETS AND LIABILITIES
|
|
|
Assets
|
Liabilities
|
Net
|
|||||||||||||||||||||
|
|
|
2024
US$’000 |
|
2023
US$’000 |
|
2024
US$’000 |
|
2023
US$’000 |
|
2024
US$’000 |
|
2023
US$’000 |
||||||||||||
|
Property, plant and equipment
|
224
|
168
|
—
|
—
|
224
|
168
|
||||||||||||||||||
|
Intangible assets
|
—
|
—
|
(3,001
|
)
|
(931
|
)
|
(3,001
|
)
|
(931
|
)
|
||||||||||||||
|
Inventories
|
776
|
105
|
—
|
—
|
776
|
105
|
||||||||||||||||||
|
Provisions
|
1,414
|
558
|
—
|
—
|
1,414
|
558
|
||||||||||||||||||
|
Tax value of loss carry-forwards
|
1,026
|
1,030
|
—
|
—
|
1,026
|
|
1,030
|
|||||||||||||||||
|
Other items
|
113
|
114
|
(1,560
|
)
|
(1,369
|
)
|
(1,447
|
) |
(1,255
|
)
|
||||||||||||||
|
|
||||||||||||||||||||||||
|
Deferred tax assets/(liabilities)
|
3,553
|
1,975
|
(4,561
|
)
|
(2,300
|
)
|
(1,008
|
)
|
(325
|
)
|
||||||||||||||
|
|
Balance
January 1,
2024 |
Recognised
in income |
Recognised
in discontinued operations |
Balance
December 31,
2024 |
||||||||||||
|
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
||||||||||||
|
Property, plant and equipment
|
168
|
56
|
-
|
224
|
||||||||||||
|
Intangible assets
|
(931
|
)
|
(2,070
|
)
|
-
|
(3,001
|
)
|
|||||||||
|
Inventories
|
105
|
671
|
-
|
776
|
||||||||||||
|
Provisions
|
558
|
856
|
-
|
1,414
|
||||||||||||
|
Tax value of loss carry-forwards
|
1,030
|
(4
|
)
|
-
|
1,026
|
|||||||||||
|
Other items
|
(1,255
|
)
|
(192
|
)
|
-
|
(1,447
|
)
|
|||||||||
|
|
||||||||||||||||
|
|
(325
|
)
|
(683
|
)
|
-
|
(1,008
|
)
|
|||||||||
| 14. |
DEFERRED TAX ASSETS AND LIABILITIES (CONTINUED)
|
|
|
Balance
January 1,
2023 |
Recognised
in income |
Recognised
in discontinued operations |
Balance
December 31,
2023 |
||||||||||||
|
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
||||||||||||
|
Property, plant and equipment
|
224
|
(56
|
)
|
-
|
168
|
|||||||||||
|
Intangible assets
|
(3,950
|
)
|
2,827
|
192
|
(931
|
)
|
||||||||||
|
Inventories
|
423
|
(318
|
)
|
-
|
105
|
|||||||||||
|
Provisions
|
2,194
|
(1,636
|
)
|
-
|
558
|
|||||||||||
|
Tax value of loss carry-forwards
|
1,254
|
(224
|
)
|
-
|
1,030
|
|||||||||||
|
Other items
|
(985
|
)
|
(270
|
)
|
-
|
(1,255
|
)
|
|||||||||
|
|
||||||||||||||||
|
|
(840
|
)
|
323
|
192
|
(325
|
)
|
||||||||||
|
|
December 31,
2024 |
December 31,
2023 |
||||||
|
|
US$’000
|
US$’000
|
||||||
|
Capital losses
|
8,293
|
8,293
|
||||||
|
Net operating losses
|
180,810
|
136,202
|
||||||
|
US alternative minimum tax credits
|
1,791
|
1,790
|
||||||
|
Other temporary timing differences
|
19,246
|
57,986
|
||||||
|
US state credit carry-forwards
|
-
|
4,015
|
||||||
|
|
||||||||
|
|
210,140
|
208,286
|
||||||
| 15. |
OTHER NON-CURRENT ASSETS
|
|
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
||||||
|
Finance lease receivables (see Note 17)
|
-
|
36
|
||||||
|
Other assets
|
28
|
43
|
||||||
|
|
||||||||
|
|
28
|
79
|
||||||
| 16. |
INVENTORIES
|
|
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
||||||
|
Raw materials and consumables
|
10,032
|
10,053
|
||||||
|
Work-in-progress
|
4,989
|
4,498
|
||||||
|
Finished goods
|
4,353
|
5,382
|
||||||
|
|
||||||||
|
|
19,374
|
19,933
|
||||||
|
|
December 31,
2024
US$‘000
|
December 31,
2023
US$‘000
|
December 31,
2022
US$‘000
|
|||||||||
|
Opening provision at January 1
|
11,344
|
16,274
|
12,063
|
|||||||||
|
Charged during the year
|
2,113
|
2,291
|
7,391
|
|||||||||
|
Utilised during the year
|
(5,809
|
)
|
(5,456
|
)
|
(3,180
|
)
|
||||||
|
Eliminated on disposal of business
|
-
|
(1,765
|
)
|
-
|
||||||||
|
|
||||||||||||
|
Closing provision at December 31
|
7,648
|
11,344
|
16,274
|
|||||||||
| 17. |
TRADE AND OTHER RECEIVABLES
|
|
|
December 31,
2024
US$‘000
|
December 31,
2023
US$‘000
|
||||||
|
Trade receivables, net of impairment losses
|
13,416
|
10,698
|
||||||
|
Prepayments
|
1,979
|
2,036
|
||||||
|
Contract assets
|
460
|
525
|
||||||
|
Value added tax
|
42
|
43
|
||||||
|
Finance lease receivables
|
-
|
119
|
||||||
|
Consideration due from sale of business (Note 8)
|
-
|
373
|
||||||
|
Other receivables
|
168
|
107
|
||||||
|
|
||||||||
|
|
16,065
|
13,901
|
||||||
| 17. |
TRADE AND OTHER RECEIVABLES (CONTINUED)
|
|
|
December 31, 2024
US$‘000
|
|||||||||||
|
|
Gross
investment |
Unearned
income |
Minimum
payments receivable |
|||||||||
|
Less than one year
|
-
|
-
|
-
|
|||||||||
|
Between one and five years (Note 15)
|
-
|
-
|
-
|
|||||||||
|
|
||||||||||||
|
|
-
|
-
|
-
|
|||||||||
|
|
December 31, 2023
US$‘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, 2024
US$‘000
|
|||||||
|
|
Instruments
|
Total
|
||||||
|
Less than one year
|
1,461
|
1,461
|
||||||
|
|
||||||||
|
|
1,461
|
1,461
|
||||||
| 17. |
TRADE AND OTHER RECEIVABLES (CONTINUED)
|
|
|
December 31, 2024
US$‘000
|
|||||||
|
|
Instruments
|
Total
|
||||||
|
Less than one year
|
1,995
|
1,995
|
||||||
|
|
1,995
|
1,995
|
||||||
| 18. |
CASH AND CASH EQUIVALENTS
|
|
|
December 31, 2024
US$’000
|
December 31, 2023
US$’000
|
||||||
|
Cash at bank and in hand
|
5,167
|
3,691
|
||||||
|
|
||||||||
|
Cash and cash equivalents
|
5,167
|
3,691
|
||||||
| 19. |
CAPITAL AND RESERVES
|
|
December 31, 2024
|
December 31, 2023
|
|||||||
|
|
Class ‘A’
Ordinary shares ‘000s
|
Class ‘A’
Ordinary shares ‘000s
|
||||||
|
In thousands of shares
|
||||||||
|
In issue at January 1
|
165,866
|
164,986
|
||||||
|
Issued for a cash consideration (a)
|
81,628
|
880
|
||||||
|
Issued for non-cash consideration (b)
|
124,255
|
-
|
||||||
|
|
||||||||
|
At period end
|
371,749
|
165,866
|
||||||
|
December 31, 2024
|
December 31, 2023
|
|||||||
|
|
ADS
|
ADS
|
||||||
|
In thousands of ADSs
|
||||||||
|
Balance at January 1
|
8,293
|
8,249
|
||||||
|
Issued for a cash consideration
|
4,081
|
44
|
||||||
|
Issued for non-cash consideration
|
6,213
|
-
|
||||||
|
|
||||||||
|
At period end
|
18,587
|
8,293
|
||||||
| 19. |
CAPITAL AND RESERVES (CONTINUED)
|
|
December 31,
2024
|
December 31,
2023
|
|||||||
|
|
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,
2024
|
December 31,
2023
|
|||||||
|
|
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, 2024, the Company issued 81,628,000 ‘A’ Ordinary shares for a consideration of US$7.4 million settled in cash. The Company incurred expenses of US$0.7 million in connection with the issuances. No
employee share options were exercised during the year.
|
|
|
(b) |
During the year ended December 31, 2024, the Company issued following shares for a consideration other than cash:
|
|
|
i) |
On January 31, 2024, the Company issued 36,000,000 ‘A’ Ordinary shares (1,800,000 ADS) as a part of the purchase consideration to acquire Waveform Technologies Inc., as a wholly owned subsidiary.
|
|
|
ii) |
On September 24, 2024, the Company issued 5,406,000 ‘A’ Ordinary shares (270,000 ADS) as a part of the purchase consideration to acquire Metabolomic Diagnostics Limited, as a wholly owned subsidiary.
|
|
|
iii) |
On October 10, 2024, the Company issued 13,000,000 ‘A’ Ordinary shares (650,000 ADS) to Craig-Hallum pursuant to the Advisory Agreement.
|
|
|
iv) |
On October 10, 2024, the Company issued 7,237,000 ‘A’ Ordinary shares (362,000 ADS) to Native Design Limited pursuant to a design services agreement.
|
|
|
v) |
On October 25, 2024, the Company issued 34,612,000 ‘A’ Ordinary shares (1,731,000 ADS) as a purchase consideration to acquire EpiCapture Limited, as a wholly owned subsidiary.
|
|
|
vi) |
On October 25, 2024, the Company issued 28,000,000 ‘A’ Ordinary shares (1,400,000 ADS) as a purchase consideration to acquire 12.5% equity stake in Novus Diagnostics.
|
| 19. |
CAPITAL AND RESERVES (CONTINUED)
|
| 20. |
SHARE OPTIONS
|
| 20. |
SHARE OPTIONS (CONTINUED)
|
|
|
Share Options ‘A’ Ordinary Shares
|
Weighted- average exercise price US$ Per ‘A’ Ordinary Share
|
Range US$ Per ‘A’ Ordinary Share
|
|||||||||
|
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
|
|||||||||
|
|
||||||||||||
|
Outstanding January 1, 2024
|
46,914,672
|
0.39
|
0.12-1.34
|
|||||||||
|
Granted
|
12,100,000
|
0.14
|
0.14-0.14
|
|||||||||
|
Expired / Forfeited
|
(18,508,000
|
)
|
0.50
|
0.12-1.34
|
||||||||
|
|
||||||||||||
|
Outstanding December 31, 2024
|
40,506,672
|
0.26
|
0.12-1.29
|
|||||||||
|
|
||||||||||||
|
Exercisable December 31, 2024
|
17,275,422
|
0.41
|
0.12-1.29
|
|||||||||
| 20. |
SHARE OPTIONS (CONTINUED)
|
|
|
Share Options ‘ADS’ Equivalent
|
Weighted- average exercise price US$ Per ‘ADS’
|
Range US$ Per ‘ADS’
|
|||||||||
|
|
||||||||||||
|
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
|
|||||||||
|
|
0
|
|||||||||||
|
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
|
||||||||
|
|
0
|
|||||||||||
|
Outstanding December 31, 2023
|
2,345,734
|
7.80
|
2.40-26.80
|
|||||||||
|
|
0
|
|||||||||||
|
Exercisable December 31, 2023
|
988,234
|
13.40
|
3.80-26.80
|
|||||||||
|
|
0
|
|||||||||||
|
Outstanding January 1, 2024
|
2,345,734
|
7.80
|
2.40-26.80
|
|||||||||
|
Granted
|
605,000
|
2.80
|
2.80-2.80
|
|||||||||
|
Expired / Forfeited
|
(925,400
|
)
|
10.00
|
2.40-26.80
|
||||||||
|
|
0
|
|||||||||||
|
Outstanding December 31, 2024
|
2,025,334
|
5.20
|
2.40-25.80
|
|||||||||
|
|
0
|
|||||||||||
|
Exercisable December 31, 2024
|
863,771
|
8.20
|
2.40-25.80
|
|||||||||
| 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
|
40,356,672
|
0.25
|
5.00
|
17,125,422
|
0.40
|
4.78
|
||||||||||||||||||
|
US$1.00-US$1.29
|
150,000
|
1.14
|
2.38
|
150,000
|
3.76
|
2.36
|
||||||||||||||||||
|
40,506,672
|
17,275,422
|
|||||||||||||||||||||||
|
|
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
|
2,017,834
|
5.00
|
5.00
|
856,271
|
8.00
|
4.78
|
||||||||||||||||||
|
US$20.00-US$25.80
|
7,500
|
22.80
|
2.38
|
7,500
|
22.80
|
3.38
|
||||||||||||||||||
|
2,025,334
|
863,771
|
|||||||||||||||||||||||
|
|
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$34.80
|
232,400
|
26.54
|
0.79
|
232,400
|
26.54
|
0.79
|
||||||||||||||||||
|
|
2,345,734
|
988,234
|
||||||||||||||||||||||
| 20. |
SHARE OPTIONS (CONTINUED)
|
|
|
December 31,
2024
US$‘000
|
December 31,
2023
US$‘000
|
December 31,
2022
US$‘000
|
|||||||||
|
Share-based payments – cost of sales
|
-
|
-
|
-
|
|||||||||
|
Share-based payments – selling, general and administrative
|
1,316
|
2,069
|
1,755
|
|||||||||
|
|
||||||||||||
|
Total – continuing operations
|
1,316
|
2,069
|
1,755
|
|||||||||
|
Share-based payments – discontinued operations
|
-
|
-
|
-
|
|||||||||
|
|
||||||||||||
|
Total
|
1,316
|
2,069
|
1,755
|
|||||||||
|
|
Key
management personnel |
Key
management personnel |
Key
management personnel |
|||||||||
|
|
2024
|
2023
|
2022
|
|||||||||
|
Weighted average fair value at measurement date per ‘A’ share / (per ADS)
|
$
|
US$0.10 /
(US$2.08
|
)
|
$
|
US0.50 /
(US$10.04
|
)
|
$
|
US0.19 /
(US$3.80
|
)
|
|||
|
Total ‘A’ share options granted / (ADS’s equivalent)
|
12,100,000 /
(605,000
|
)
|
19,600,000 /
(980,000
|
)
|
29,400,000 /
(1,470,000
|
)
|
||||||
|
Weighted average share price per ‘A’ share / (per ADS)
|
$
|
US0.14/
(US$2.80
|
)
|
$
|
US0.14 /
(US$2.80
|
)
|
$
|
US0.27 /
(US$5.40
|
)
|
|||
|
Weighted average exercise price per ‘A’ share / (per ADS)
|
$
|
US0.14 /
(US$2.80
|
)
|
$
|
US0.14 /
(US$2.80
|
)
|
$
|
US0.27 /
(US$5.40
|
)
|
|||
|
Weighted average expected volatility
|
74.40
|
%
|
40.21
|
%
|
76.79
|
%
|
||||||
|
Weighted average expected life
|
7
|
7
|
6.82
|
|||||||||
|
Weighted average risk-free interest rate
|
4.06
|
%
|
4.13
|
%
|
3.59
|
%
|
||||||
| 20. |
SHARE OPTIONS (CONTINUED)
|
| 21. |
TRADE AND OTHER PAYABLES
|
|
|
December 31, 2024
US$’000
|
December 31, 2023
US$’000
|
||||||
|
Trade payables
|
6,833
|
3,885
|
||||||
|
Accruals and other liabilities
|
13,597
|
7,552
|
||||||
|
Amounts payable for financial assets (Note 13)
|
-
|
800
|
||||||
|
Payroll taxes
|
659
|
405
|
||||||
|
Employee related social insurance
|
112
|
110
|
||||||
|
Contingent consideration
|
5,384
|
-
|
||||||
|
Deferred income
|
197
|
50
|
||||||
|
|
||||||||
|
|
26,782
|
12,802
|
||||||
| 22. |
PROVISIONS
|
|
|
December 31, 2024
US$’000
|
December 31, 2023
US$’000
|
||||||
|
Product warranty provision
|
50
|
50
|
||||||
|
Legal & regulatory provision
|
735
|
-
|
||||||
|
Disposal-related warranty settlement provision
|
150
|
-
|
||||||
|
Restructuring provision
|
1,594
|
-
|
||||||
|
2,529
|
50
|
|||||||
|
Current
|
2,454
|
50
|
||||||
|
Non-current
|
75
|
-
|
||||||
| 22. |
PROVISIONS (CONTINUED)
|
| 23. |
INTEREST-BEARING LOANS AND BORROWINGS
|
|
|
December 31,
2024 US$’000
|
December 31,
2023 US$’000
|
||||||
|
Current liabilities
|
||||||||
|
Exchangeable senior notes
|
210
|
210
|
||||||
|
|
||||||||
|
Total
|
210
|
210
|
||||||
|
|
December 31,
2024 US$’000
|
December 31,
2023 US$’000
|
||||||
|
Non-Current liabilities
|
||||||||
|
Senior secured term loan
|
72,391
|
40,109
|
||||||
|
Derivative financial liability
|
1,658
|
526
|
||||||
|
Contingent liability (Note 29)
|
1,813
|
-
|
||||||
|
Convertible note
|
15,401
|
14,542
|
||||||
|
|
||||||||
|
Total non-current liabilities
|
91,263
|
55,177
|
||||||
|
|
December 31,
2024 US$’000
|
December 31,
2023 US$’000
|
||||||
|
Non-Current assets
|
||||||||
|
Derivative financial asset
|
166
|
178
|
||||||
|
|
||||||||
|
Total non-current assets
|
166
|
178
|
||||||
| 23. |
INTEREST-BEARING LOANS AND BORROWINGS (CONTINUED)
|
|
December 31,
2024
US$000
|
December 31,
2023
US$000
|
|||||||
|
Balance at January 1
|
(210
|
)
|
(210
|
)
|
||||
|
Liability
|
(210
|
)
|
(210
|
)
|
||||
| 23. |
INTEREST-BEARING LOANS AND BORROWINGS (CONTINUED)
|
|
December 31,
2024
US$000
|
December 31,
2023
US$000
|
|||||||
|
Balance at January 1
|
(40,109
|
)
|
(44,301
|
)
|
||||
|
Principal amount loaned
|
(30,500
|
)
|
(5,000
|
)
|
||||
|
Loan drawdown costs
|
325
|
194
|
||||||
|
Derivative financial liability at date of drawdown
|
-
|
90
|
||||||
|
Derivative financial asset at date of drawdown
|
(28
|
)
|
(11
|
)
|
||||
|
Accretion interest (Note 6)
|
(2,355
|
)
|
(1,131
|
)
|
||||
|
Cash repayment of principal
|
-
|
10,050
|
||||||
|
Payment-in-kind (PIK) Interest
|
(3,291
|
)
|
-
|
|||||
|
Non-cash Loan Modification Gain
|
3,567
|
-
|
||||||
|
Balance at December 31
|
(72,391
|
)
|
(40,109
|
)
|
||||
| 23. |
INTEREST-BEARING LOANS AND BORROWINGS (CONTINUED)
|
|
December 31,
2024
US$000
|
December 31,
2023
US$000
|
|||||||
|
Balance at January 1
|
178
|
128
|
||||||
|
Derivative financial asset at date of drawdown
|
28
|
11
|
||||||
|
Fair value adjustments in the period
|
(40
|
)
|
39
|
|||||
|
Non-current asset at December 31
|
166
|
178
|
||||||
|
December 31,
2024
US$000
|
December 31,
2023
US$000
|
|||||||
|
Balance at January 1
|
(526
|
)
|
(1,569
|
)
|
||||
|
Derivative financial liability at date of drawdown
|
(1,066
|
)
|
(90
|
)
|
||||
|
Fair value adjustments in the period
|
(66
|
)
|
1,133
|
|||||
|
Non-current liability at December 31
|
(1,658
|
)
|
(526
|
)
|
||||
| 23. |
INTEREST-BEARING LOANS AND BORROWINGS (CONTINUED)
|
|
December 31,
2024
US$000
|
December 31,
2023
US$000
|
|||||||
|
Balance at January 1
|
(14,542
|
)
|
(13,746
|
)
|
||||
|
Accretion interest
|
(859
|
)
|
(796
|
)
|
||||
|
Non-current liability at December 31
|
(15,401
|
)
|
(14,542
|
)
|
||||
| 24. |
LEASE LIABILITIES
|
|
|
December 31, 2024
US$’000
|
December 31, 2023
US$’000
|
||||||
|
Current liabilities
|
||||||||
|
Lease liabilities related to Right of Use assets
|
2,285
|
1,694
|
||||||
|
|
||||||||
|
|
2,285
|
1,694
|
||||||
|
|
||||||||
|
Non-Current liabilities
|
||||||||
|
Lease liabilities related to Right of Use assets
|
10,477
|
10,872
|
||||||
|
|
December 31, 2024
US$’000
|
|||||||||||
|
Lease liabilities related to
Right of Use assets
|
||||||||||||
|
|
Minimum
lease
payments
|
Interest
|
Principal
|
|||||||||
|
Less than one year
|
2,862
|
577
|
2,285
|
|||||||||
|
In more than one year, but not more than two
|
2,214
|
472
|
1,742
|
|||||||||
|
In more than two years but not more than five
|
5,487
|
955
|
4,532
|
|||||||||
|
More than five years
|
4,652
|
449
|
4,203
|
|||||||||
|
|
||||||||||||
|
|
15,215
|
2,453
|
12,762
|
|||||||||
| 24. |
LEASE LIABILITIES (CONTINUED)
|
|
|
December 31, 2023
US$’000
|
|||||||||||
|
Lease liabilities related to
Right of Use assets
|
||||||||||||
|
|
Minimum
lease
payments
|
Interest
|
Principal
|
|||||||||
|
Less than one year
|
2,221
|
577
|
1,644
|
|||||||||
|
In more than one year, but not more than two
|
2,243
|
498
|
1,745
|
|||||||||
|
In more than two years but not more than five
|
5,442
|
1,017
|
4,425
|
|||||||||
|
more than five years
|
5,400
|
648
|
4,752
|
|||||||||
|
|
||||||||||||
|
|
15,306
|
2,740
|
12,566
|
|||||||||
| 25. |
COMMITMENTS AND CONTINGENCIES
|
| (a) |
Capital Commitments
|
| (b) |
Leasing Commitments
|
| 25. | COMMITMENTS AND CONTINGENCIES (CONTINUED) |
|
(c)
|
Bank Security
|
| (d) |
Group Company Guarantees
|
| (e) |
Government Grant Contingencies
|
| (f) |
Contingency relating to the sale of Fitzgerald Industries
|
| (g) | Contingent considerations relating to business combinations |
|
(h)
|
Other Contingencies |
| 26. |
RELATED PARTY TRANSACTIONS
|
| 26. |
RELATED PARTY TRANSACTIONS (CONTINUED)
|
|
|
December 31, 2024
|
December 31, 2023
|
||||||
|
|
US$’000
|
US$’000
|
||||||
|
Short-term employee benefits
|
843
|
1,774
|
||||||
|
Performance related bonus
|
260 |
211
|
||||||
|
Post-employment benefits
|
39
|
26
|
||||||
|
Share-based compensation benefits as calculated under IFRS 2
|
931
|
1,601
|
||||||
|
|
||||||||
|
|
2,073
|
3,612
|
||||||
|
|
‘A’ Ordinary Shares
|
Share options
|
||||||
|
At January 1, 2024
|
11,117,777
|
30,387,336
|
||||||
|
Shares purchased during the year
|
200,000
|
-
|
||||||
|
Granted
|
-
|
5,600,000
|
||||||
|
Expired / forfeited
|
-
|
(2,994,000
|
)
|
|||||
|
|
||||||||
|
At December 31, 2024
|
11,317,777
|
32,993,336
|
||||||
|
|
‘A’ Ordinary Shares
|
Share options
|
||||||
|
At January 1, 2023
|
11,117,777
|
40,547,336
|
||||||
|
Options of retired director
|
-
|
(20,000,000
|
)
|
|||||
|
Granted
|
-
|
14,000,000
|
||||||
|
Expired / forfeited
|
-
|
(4,160,000
|
)
|
|||||
|
|
||||||||
|
At December 31, 2023
|
11,117,777
|
30,387,336
|
||||||
| 27. |
CAPITAL AND FINANCIAL RISK MANAGEMENT
|
|
|
Level 1
|
Level 2
|
Level 3
|
Total
carrying
amount
|
Fair
Value
|
||||||||||||||||||
|
|
Note
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
|||||||||||||||||
|
December 31, 2024
|
|||||||||||||||||||||||
|
Loans and receivables at amortised cost
|
|||||||||||||||||||||||
|
Trade receivables
|
17
|
13,416
|
-
|
-
|
13,416
|
13,416
|
|||||||||||||||||
|
Cash and cash equivalents
|
18
|
5,167
|
-
|
-
|
5,167
|
5,167
|
|||||||||||||||||
|
|
18,583
|
-
|
-
|
18,583
|
18,583
|
||||||||||||||||||
|
Liabilities at amortised cost
|
|||||||||||||||||||||||
|
Senior secured term loan
|
23
|
-
|
(72,391
|
)
|
-
|
(72,391
|
)
|
(72,391
|
)
|
||||||||||||||
|
Convertible note
|
23
|
-
|
(15,401
|
)
|
-
|
(15,401
|
)
|
(15,401
|
)
|
||||||||||||||
|
Exchangeable note
|
23
|
-
|
(210
|
)
|
-
|
(210
|
)
|
(210
|
)
|
||||||||||||||
|
Lease liabilities
|
24
|
(12,762
|
)
|
-
|
-
|
(12,762
|
)
|
(12,762
|
)
|
||||||||||||||
|
Trade and other payables (excluding deferred income)
|
21
|
(26,585
|
)
|
-
|
-
|
(26,585
|
)
|
(26,585
|
)
|
||||||||||||||
|
Provisions
|
22
|
(2,529
|
)
|
-
|
-
|
(2,529
|
)
|
(2,529
|
)
|
||||||||||||||
|
|
|||||||||||||||||||||||
|
|
(41,876
|
)
|
(88,002
|
)
|
-
|
(129,878
|
)
|
(129,878
|
)
|
||||||||||||||
|
|
|||||||||||||||||||||||
|
Fair value through profit and loss (FVPL)
|
|||||||||||||||||||||||
|
Derivative liability - warrants
|
23
|
-
|
(1,658
|
)
|
-
|
(1,658
|
)
|
(1,658
|
)
|
||||||||||||||
|
Derivative asset – prepayment option
|
23
|
-
|
166
|
-
|
166
|
166
|
|||||||||||||||||
|
Equity investments in Novus
|
13
|
-
|
-
|
2,455
|
2,455
|
2,455
|
|||||||||||||||||
|
|
|||||||||||||||||||||||
|
|
-
|
(1,492
|
)
|
2,455
|
963
|
963
|
|||||||||||||||||
|
|
|||||||||||||||||||||||
|
|
(23,293
|
)
|
(89,494
|
)
|
2,455
|
(110,332
|
)
|
(110,332
|
)
|
||||||||||||||
| 27. |
CAPITAL AND FINANCIAL RISK MANAGEMENT (CONTINUED)
|
|
|
Level 1
|
Level 2
|
Level 3
|
Total
carrying
amount
|
Fair
Value
|
||||||||||||||||||
|
|
Note
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
US$’000
|
|||||||||||||||||
|
December 31, 2023
|
|||||||||||||||||||||||
|
Loans and receivables at amortised cost
|
|||||||||||||||||||||||
|
Trade receivables
|
17
|
10,698
|
-
|
-
|
10,698
|
10,698
|
|||||||||||||||||
|
Cash and cash equivalents
|
18
|
3,691
|
-
|
-
|
3,691
|
3,691
|
|||||||||||||||||
|
Finance lease receivable
|
15, 17
|
155
|
-
|
-
|
155
|
155
|
|||||||||||||||||
|
|
14,544
|
-
|
-
|
14,544
|
14,544
|
||||||||||||||||||
|
Liabilities at amortised cost
|
|||||||||||||||||||||||
|
Senior secured term loan
|
23
|
-
|
(40,109
|
)
|
-
|
(40,109
|
)
|
(40,109
|
)
|
||||||||||||||
|
Convertible note
|
23
|
-
|
(14,542
|
)
|
-
|
(14,542
|
)
|
(14,542
|
)
|
||||||||||||||
|
Exchangeable note¹
|
23
|
-
|
(210
|
)
|
-
|
(210
|
)
|
(210
|
)
|
||||||||||||||
|
Lease liabilities
|
24
|
(12,566
|
)
|
-
|
-
|
(12,566
|
)
|
(12,566
|
)
|
||||||||||||||
|
Trade and other payables (excluding deferred income)
|
21
|
(12,752
|
)
|
-
|
-
|
(12,752
|
)
|
(12,752
|
)
|
||||||||||||||
|
Provisions
|
22
|
(50
|
)
|
-
|
-
|
(50
|
)
|
(50
|
)
|
||||||||||||||
|
|
|||||||||||||||||||||||
|
|
(25,368
|
)
|
(54,861
|
)
|
-
|
(80,229
|
)
|
(80,229
|
)
|
||||||||||||||
|
|
|||||||||||||||||||||||
|
Fair value through profit and loss (FVPL)
|
|||||||||||||||||||||||
|
Derivative liability - warrants
|
23
|
-
|
(526
|
)
|
-
|
(526
|
)
|
(526
|
)
|
||||||||||||||
|
Derivative asset – prepayment option
|
23
|
-
|
178
|
-
|
178
|
178
|
|||||||||||||||||
|
|
|||||||||||||||||||||||
|
|
-
|
(348
|
)
|
-
|
(348
|
)
|
(348
|
)
|
|||||||||||||||
|
|
|||||||||||||||||||||||
|
|
(10,824
|
)
|
(55,209
|
)
|
-
|
(66,033
|
)
|
(66,033
|
)
|
||||||||||||||
| 27. |
CAPITAL AND FINANCIAL RISK MANAGEMENT (CONTINUED)
|
|
As at December 31, 2024
|
Note
|
Effective
interest
rate |
Total
US$’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$’000
|
|||||||||||||||||||||||
|
Cash and cash equivalents
|
18
|
0.00
|
%
|
5,167
|
5,167
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
|
Exchangeable note1
|
23
|
4.0
|
%
|
(210
|
)
|
-
|
-
|
-
|
-
|
(210
|
)
|
||||||||||||||||||||
|
Senior secured term loan2
|
23
|
16.3
|
%
|
(72,391
|
)
|
-
|
-
|
(72,391
|
)
|
-
|
-
|
||||||||||||||||||||
|
Convertible note3
|
23
|
1.5
|
%
|
(15,401
|
)
|
-
|
-
|
-
|
(15,401
|
)
|
-
|
||||||||||||||||||||
|
Lease payable on Right of Use assets
|
24
|
5.0
|
%
|
(12,762
|
)
|
(1,150
|
)
|
(1,135
|
)
|
(1,742
|
)
|
(4,532
|
)
|
(4,203
|
)
|
||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
Total
|
(95,597
|
)
|
4,017
|
(1,135
|
)
|
(74,133
|
)
|
(19,933
|
)
|
(4,413
|
)
|
||||||||||||||||||||
|
As at December 31, 2023
|
Note
|
Effective
interest
rate |
Total
US$’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$’000
|
|||||||||||||||||||||||
|
Cash and cash equivalents
|
18
|
0.00
|
%
|
3,691
|
3,691
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
|
Lease receivable
|
15,17
|
4.0
|
%
|
155
|
62
|
39
|
49
|
5
|
-
|
||||||||||||||||||||||
|
Exchangeable note1
|
23
|
4.8
|
%
|
(210
|
)
|
-
|
-
|
-
|
-
|
(210
|
)
|
||||||||||||||||||||
|
Senior secured term loan2
|
23
|
16.3
|
%
|
(40,109
|
)
|
-
|
-
|
-
|
(40,109
|
)
|
-
|
||||||||||||||||||||
|
Convertible note3
|
23
|
1.5
|
%
|
(14,542
|
)
|
-
|
-
|
-
|
-
|
(14,542
|
)
|
||||||||||||||||||||
|
Lease payable on Right of Use assets
|
24
|
5.0
|
%
|
(12,566
|
)
|
(812
|
)
|
(832
|
)
|
(1,745
|
)
|
(4,425
|
)
|
(4,752
|
)
|
||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
Total
|
(63,581
|
)
|
2,941
|
(793
|
)
|
(1,696
|
)
|
(44,529
|
)
|
(19,504
|
)
|
||||||||||||||||||||
|
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
||||||
|
Variable rate instruments
|
||||||||
|
Cash at bank and in hand
|
5,167
|
3,691
|
||||||
|
Variable rate financial liabilities (senior secured term loan)
|
(72,391
|
)
|
(40,109
|
)
|
||||
|
|
||||||||
|
|
(67,224
|
)
|
(36,418
|
)
|
||||
|
Fixed rate instruments
|
||||||||
|
Fixed rate financial liabilities (exchangeable note)
|
(210
|
)
|
(210
|
)
|
||||
|
Fixed rate financial liabilities (convertible note)
|
(15,401
|
)
|
(14,542
|
)
|
||||
|
Fixed rate financial liabilities (lease payables)
|
(12,762
|
)
|
(12,566
|
)
|
||||
|
Financial assets (lease receivables)
|
-
|
155
|
||||||
|
|
||||||||
|
|
(28,373
|
)
|
(27,163
|
)
|
||||
|
As at December 31, 2024
US$’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$’000
|
|||||||||||||||||||||
|
Financial liabilities
|
||||||||||||||||||||||||||||
|
Trade and other payables (excluding deferred income)
|
25,286
|
25,286
|
25,286
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
|
Lease payable on Right of Use assets
|
12,762
|
15,214
|
1,454
|
1,408
|
2,213
|
5,487
|
4,652
|
|||||||||||||||||||||
|
Senior secured term loan¹
|
72,391
|
81,438
|
1,703
|
3,319
|
76,416
|
-
|
-
|
|||||||||||||||||||||
|
Convertible note
|
15,401
|
21,350
|
150
|
150
|
300
|
900
|
19,850
|
|||||||||||||||||||||
|
Exchangeable notes
|
210
|
380
|
4
|
4
|
8
|
24
|
340
|
|||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
126,050
|
143,668
|
28,597
|
4,881
|
78,937
|
6,411
|
24,842
|
|||||||||||||||||||||
| 27. |
CAPITAL AND FINANCIAL RISK MANAGEMENT (CONTINUED)
|
|
As at December 31, 2023
US$’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$’000
|
|||||||||||||||||||||
|
Financial liabilities
|
||||||||||||||||||||||||||||
|
Trade and other payables (excluding deferred income)
|
12,752
|
12,752
|
12,752
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
|
Lease payable on Right of Use assets
|
12,566
|
15,306
|
1,107
|
1,114
|
2,243
|
5,442
|
5,400
|
|||||||||||||||||||||
|
Senior secured term loan¹
|
40,109
|
56,121
|
3,461
|
3,461
|
6,922
|
42,277
|
-
|
|||||||||||||||||||||
|
Convertible note
|
14,542
|
21,650
|
150
|
150
|
300
|
900
|
20,150
|
|||||||||||||||||||||
|
Exchangeable notes
|
210
|
389
|
4
|
4
|
8
|
24
|
349
|
|||||||||||||||||||||
|
80,179
|
106,218
|
17,474
|
4,729
|
9,473
|
48,643
|
25,899
|
||||||||||||||||||||||
|
|
EUR
|
GBP
|
SEK
|
CAD
|
BRL
|
Other
|
||||||||||||||||||
|
As at December 31, 2024
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
||||||||||||||||||
|
Cash
|
116
|
50
|
20
|
293
|
373
|
-
|
||||||||||||||||||
|
Trade and other receivable
|
1,009
|
74
|
-
|
294
|
1,019
|
-
|
||||||||||||||||||
|
Trade and other payables
|
(7,098
|
)
|
(453
|
)
|
(12
|
)
|
(114
|
)
|
(135
|
)
|
(1
|
)
|
||||||||||||
|
Lease liabilities
|
(6,867
|
)
|
-
|
-
|
-
|
(171
|
)
|
-
|
||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total exposure
|
(12,840
|
)
|
(329
|
)
|
8
|
473
|
1,086
|
(1
|
)
|
|||||||||||||||
|
|
EUR
|
GBP
|
SEK
|
CAD
|
BRL
|
Other
|
||||||||||||||||||
|
As at December 31, 2023
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
US$‘000
|
||||||||||||||||||
|
Cash
|
219
|
15
|
5
|
191
|
854
|
-
|
||||||||||||||||||
|
Trade and other receivable
|
856
|
100
|
-
|
533
|
1,533
|
-
|
||||||||||||||||||
|
Trade and other payables
|
(3,766
|
)
|
(100
|
)
|
(12
|
)
|
(220
|
)
|
(704
|
)
|
(1
|
)
|
||||||||||||
|
Lease liabilities
|
(8,349
|
)
|
-
|
-
|
-
|
(241
|
)
|
-
|
||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total exposure
|
(11,040
|
)
|
15
|
(7
|
)
|
504
|
1,442
|
(1
|
)
|
|||||||||||||||
| 27. |
CAPITAL AND FINANCIAL RISK MANAGEMENT (CONTINUED)
|
|
|
Profit or Loss
US$’000
|
|||
|
December 31, 2024
|
||||
|
Euro
|
1,167
|
|||
|
December 31, 2023
|
||||
|
Euro
|
1,004
|
|||
|
Profit or Loss
US$000
|
||||
|
December 31, 2024
|
||||
|
Euro
|
(1,427
|
)
|
||
|
December 31, 2023
|
||||
|
Euro
|
(1,227
|
)
|
||
| 27. |
CAPITAL AND FINANCIAL RISK MANAGEMENT (CONTINUED)
|
|
|
Carrying Value
December 31, 2024 US$’000 |
Carrying Value
December 31, 2023 US$’000 |
||||||
|
Third party trade receivables (Note 17)
|
13,416
|
10,698
|
||||||
|
Finance lease income receivable (Note 17)
|
-
|
155
|
||||||
|
Cash and cash equivalents (Note 18)
|
5,167
|
3,691
|
||||||
|
|
||||||||
|
|
18,583
|
14,544
|
||||||
|
|
Carrying Value
December 31, 2024 US$’000 |
Carrying Value
December 31, 2023 US$’000 |
||||||
|
United States
|
4,185
|
4,041
|
||||||
|
Euro-zone countries
|
742
|
851
|
||||||
|
United Kingdom
|
741
|
126
|
||||||
|
Other regions
|
7,748
|
5,835
|
||||||
|
|
||||||||
|
|
13,416
|
10,853
|
||||||
|
|
Carrying Value
December 31, 2024 US$’000 |
Carrying Value
December 31, 2023 US$’000 |
||||||
|
End-user customers
|
3,828
|
5,029
|
||||||
|
Distributors
|
8,236
|
5,399
|
||||||
|
Non-governmental organisations
|
1,352
|
425
|
||||||
|
|
||||||||
|
|
13,416
|
10,853
|
||||||
| 27. |
CAPITAL AND FINANCIAL RISK MANAGEMENT (CONTINUED)
|
|
|
Gross
|
Impairment
|
Expected Credit Loss Rate
|
Gross
|
Impairment
|
Expected Credit Loss Rate
|
||||||||||||||||||
|
|
2024
|
2024
|
2024
|
2023
|
2023
|
2023
|
||||||||||||||||||
|
|
US$’000
|
US$’000
|
%
|
US$’000
|
US$’000
|
%
|
||||||||||||||||||
|
Not past due
|
9,363
|
-
|
-
|
8,031
|
-
|
-
|
||||||||||||||||||
|
Past due 0-30 days
|
1,455
|
-
|
-
|
1,534
|
-
|
-
|
||||||||||||||||||
|
Past due 31-120 days
|
1,753
|
31
|
1.8
|
%
|
856
|
22
|
2.6
|
%
|
||||||||||||||||
|
Greater than 120 days
|
3,131
|
2,255
|
72.0
|
%
|
2,601
|
2,302
|
88.5
|
%
|
||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
15,702
|
2,286
|
-
|
13,022
|
2,324
|
-
|
||||||||||||||||||
|
|
• |
Receivables past due between 31 and 120 days are not automatically considered to have an increased credit risk unless other qualitative indicators are present (e.g., known financial difficulty, adverse changes in circumstances,
etc.).
|
|
|
• |
Receivables past due more than 120 days are generally considered to have a higher credit risk and are assessed for lifetime expected credit losses.
|
|
|
2024
|
2023
|
||||||
|
|
US$’000
|
US$’000
|
||||||
|
Balance at January 1
|
2,324
|
2,691
|
||||||
|
Charged to costs and expenses
|
225
|
715
|
||||||
|
Amounts written off during the year
|
(263
|
)
|
(977
|
)
|
||||
|
Eliminated on disposal of business
|
-
|
(105
|
)
|
|||||
|
|
||||||||
|
Balance at December 31
|
2,286
|
2,324
|
||||||
| 28. |
RECONCILIATION OF LIABILITIES ARISING FROM FINANCING ACTIVITIES
|
|
|
Note
|
Borrowings & derivative
financial instruments
US$’000 |
Lease liabilities
US$’000 |
||||||||
|
Balance at January 1, 2024
|
23,24
|
55,387
|
12,566
|
||||||||
|
Cash-flows:
|
|||||||||||
|
Principal amount loaned – term loan
|
30,500
|
-
|
|||||||||
|
Loan origination costs paid
|
(324
|
)
|
-
|
||||||||
|
Interest paid for senior secured term loan
|
(6,253
|
)
|
-
|
||||||||
|
Interest paid for convertible note
|
(300
|
)
|
-
|
||||||||
|
Interest paid for exchangeable notes
|
(8
|
)
|
-
|
||||||||
|
Repayment of leases
|
-
|
(2,503
|
)
|
||||||||
|
Non-cash:
|
—
|
||||||||||
|
Interest charged
|
6,561
|
-
|
|||||||||
|
Derivative financial asset at date of issue
|
28
|
-
|
|||||||||
|
Remeasurement of ROU assets
|
- |
|
|
|
1,764 |
||||||
|
Additions (related to Right of Use assets)
|
-
|
855
|
|||||||||
|
Exchange adjustment
|
-
|
(512
|
)
|
||||||||
|
Accretion interest
|
3,214
|
592
|
|||||||||
|
Fair value of derivative liability - warrants
|
66
|
-
|
|||||||||
|
Fair value of additional derivative liability - warrants
|
1,066
|
-
|
|||||||||
|
Payment-in-kind (PIK) Interest
|
3,291
|
-
|
|||||||||
|
Contingent liability
|
1,813
|
-
|
|||||||||
|
Non-cash loan modification gain
|
(3,567
|
)
|
-
|
||||||||
|
|
|||||||||||
|
Balance at December 31, 2024
|
23,24
|
91,474
|
12,762
|
||||||||
| 28. |
RECONCILIATION OF LIABILITIES ARISING FROM FINANCING ACTIVITIES (CONTINUED)
|
|
|
Note
|
Borrowings & derivative
financial instruments
US$’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
|
||||||||
| 29. |
BUSINESS COMBINATIONS
|
|
|
• |
US$5.0 million payment if, within the next 12 months after closing, (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
|
|
|
• |
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 in the 24 months
from date of acquisition. The fair value assigned to this element of the contingent consideration was US$1.8 million at the acquisition date. This is disclosed as a contingent liability in Note 23.
|
| 29. |
BUSINESS COMBINATIONS (CONTINUED)
|
|
|
Provisional value
US$‘000
|
Measurement period adjustment
US$‘000
|
Adjusted values
US$‘000
|
|||||||||
|
Property, plant and equipment
|
1,569
|
(206
|
)
|
1,363
|
||||||||
|
Intangible assets – arising on acquisition
|
9,360
|
-
|
9,360
|
|||||||||
|
Financial assets
|
9
|
-
|
9
|
|||||||||
|
Inventory
|
1,296
|
(1,296
|
)
|
-
|
||||||||
|
Trade and other receivables
|
135
|
-
|
135
|
|||||||||
|
Trade and other payables
|
(50
|
)
|
-
|
(50
|
)
|
|||||||
|
Deferred tax liabilities
|
(1,170
|
)
|
1,170
|
-
|
||||||||
|
Net assets acquired
|
11,149
|
(332
|
)
|
10,817
|
||||||||
|
Goodwill
|
12,071
|
332
|
12,403
|
|||||||||
|
Consideration
|
23,220
|
-
|
23,220
|
|||||||||
|
Satisfied by:
|
||||||||||||
|
Cash consideration
|
12,500
|
-
|
12,500
|
|||||||||
|
Non-cash consideration
|
3,960
|
-
|
3,960
|
|||||||||
|
Deferred contingent consideration
|
6,760
|
-
|
6,760
|
|||||||||
|
Total consideration
|
23,220
|
-
|
23,220
|
|||||||||
|
Net cash outflow – arising on acquisition
|
||||||||||||
|
Cash consideration
|
12,500
|
-
|
12,500
|
|||||||||
|
Net cash outflow
|
12,500
|
-
|
12,500
|
|||||||||
| 29. |
BUSINESS COMBINATIONS (CONTINUED)
|
|
|
Metabolomics
Provisional value
US$‘000
|
|||
|
Property, plant and equipment
|
10
|
|||
|
Intangible assets – arising on acquisition
|
1,200
|
|||
|
Inventory
|
144
|
|||
|
Trade and other receivables
|
181
|
|||
|
Trade and other payables
|
(494
|
)
|
||
|
Deferred tax liabilities
|
(150
|
)
|
||
|
Cash acquired
|
9
|
|||
|
Net assets acquired
|
900
|
|||
|
Goodwill
|
6
|
|||
|
Consideration
|
906
|
|||
|
Satisfied by:
|
||||
|
Cash consideration
|
412
|
|||
|
Non-cash consideration
|
494
|
|||
|
Total consideration
|
906
|
|||
|
Net cash outflow – arising on acquisition
|
||||
|
Cash consideration
|
412
|
|||
|
Less: Cash and cash equivalents
|
(8
|
)
|
||
|
Net cash outflow
|
404
|
|||
| 29. |
BUSINESS COMBINATIONS (CONTINUED)
|
|
|
EpiCapture
Provisional value
US$‘000
|
|||
|
Intangible assets – arising on acquisition
|
2,668
|
|||
|
Trade and other payables
|
(406
|
)
|
||
|
Deferred tax liabilities
|
(333
|
)
|
||
|
Net assets acquired
|
1,929
|
|||
|
Goodwill
|
1,420
|
|||
|
Consideration
|
3,349
|
|||
|
Satisfied by:
|
||||
|
Non-cash consideration
|
2,965
|
|||
|
Deferred contingent consideration
|
384
|
|||
|
Total consideration
|
3,349
|
|||
|
Net cash outflow – arising on acquisition
|
||||
|
Net cash outflow
|
- |
|
||
| 29. |
BUSINESS COMBINATIONS (CONTINUED)
|
| 30. |
POST BALANCE SHEET EVENTS
|
| 31. |
ACCOUNTING ESTIMATES AND JUDGEMENTS
|
| 31. |
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.
|
| 31. |
ACCOUNTING ESTIMATES AND JUDGEMENTS (CONTINUED)
|
| 32. |
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%
|
| 32. |
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
(in liquidation)
|
Sweden
|
100%
|
|||
|
Fiomi Diagnostics AB
Dag Hammarskjöldsv 52A
SE-752 37 Uppsala
Sweden
|
Discontinued operation
(in liquidation) |
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%
|
| 32. |
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
|
Manufacturing, development, and sale of biosensors
|
USA
|
100%
|
|||
|
Konamite Limited
IDA Business Park, Bray
County Wicklow, Ireland
|
Sales & marketing
activities |
Ireland
|
100%
|
|||
|
Trinity Biotech Joint Venture Limited
IDA Business Park, Bray
County Wicklow, Ireland
|
Holding Company
|
Ireland
|
100%
|
|||
|
EpiCapture Limited
19 Mather Road, Mount Merrion, Dublin, Ireland
|
Research and development
|
Ireland
|
100%
|
|||
|
Metabolomics Diagnostics Limited
Hoffman Park, Inchera, Little Island, Co. Cork, Ireland
|
Research and development
|
Ireland
|
100%
|
|||
|
Waveform Technologies Inc.
Obrtna cesta 18, 8310 Sentjernej, Slovenia
|
Manufacturing, development, and sale of biosensors
|
Slovenia
|
100%
|
|
Year ended December 31,
|
||||||||
|
|
2024
US$‘000
|
|
2023
US$‘000
|
|||||
|
Loss for the year
|
(10,166
|
)
|
(22,741
|
)
|
||||
|
Total comprehensive loss (all attributable to equity holders)
|
(10,166
|
)
|
(22,741
|
)
|
||||
|
Notes
|
December 31, 2024
US$‘000
|
December 31, 2023
US$‘000
|
||||||||||
|
ASSETS
|
||||||||||||
|
Non-current assets
|
||||||||||||
|
Investment in subsidiaries
|
33
|
10,077
|
4,894
|
|||||||||
|
Total non-current assets
|
10,077
|
4,894
|
||||||||||
|
Current assets
|
||||||||||||
|
Receivables from Group undertakings and other receivables
|
34
|
23,768
|
17,687
|
|||||||||
|
Cash and cash equivalents
|
35
|
192
|
332
|
|||||||||
|
Total current assets
|
23,960
|
18,019
|
||||||||||
|
TOTAL ASSETS
|
34,037
|
22,913
|
||||||||||
|
EQUITY AND LIABILITIES
|
||||||||||||
|
Equity attributable to the equity holders of the parent
|
||||||||||||
|
Share capital
|
19
|
4,190
|
1,972
|
|||||||||
|
Share premium
|
19
|
63,397
|
46,619
|
|||||||||
|
Equity component of convertible note
|
36
|
6,709
|
6,709
|
|||||||||
|
Treasury Shares
|
19
|
(24,922
|
)
|
(24,922
|
)
|
|||||||
|
Other reserves
|
19
|
-
|
-
|
|||||||||
|
Accumulated deficit
|
(33,726
|
)
|
(24,876
|
)
|
||||||||
|
Total equity
|
15,648
|
5,502
|
||||||||||
|
Current liabilities
|
||||||||||||
|
Other payables
|
37
|
2,988
|
2,869
|
|||||||||
|
Total current liabilities
|
2,988
|
2,869
|
||||||||||
|
Non-Current liabilities
|
||||||||||||
|
Convertible note
|
36
|
15,401
|
14,542
|
|||||||||
|
Total Non-Current liabilities
|
15,401
|
14,542
|
||||||||||
|
TOTAL LIABILITIES
|
18,389
|
17,411
|
||||||||||
|
TOTAL EQUITY AND LIABILITIES
|
34,037
|
22,913
|
||||||||||
|
John Gillard
Director
|
Tom Lindsay
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$’000
|
||||||||||||||||||||||
|
Balance at January 1, 2023
|
1,963
|
46,458
|
(24,922
|
)
|
6,709
|
63
|
(4,204
|
)
|
26,067
|
|||||||||||||||||||
|
Loss for the period
|
-
|
-
|
-
|
-
|
-
|
(22,741
|
)
|
(22,741
|
)
|
|||||||||||||||||||
|
Total comprehensive loss
|
-
|
-
|
-
|
-
|
-
|
(22,741
|
)
|
(22,741
|
)
|
|||||||||||||||||||
|
Equity component of convertible note (Note 36)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
|
Shares issued in the year (Note 19)
|
9
|
161
|
-
|
-
|
-
|
-
|
170
|
|||||||||||||||||||||
|
Shares to be issued (Note 19)
|
-
|
-
|
-
|
-
|
(63
|
)
|
-
|
(63
|
)
|
|||||||||||||||||||
|
Share-based payments (Note 20)
|
-
|
-
|
-
|
-
|
2,069
|
2,069
|
||||||||||||||||||||||
|
Balance at December 31, 2023
|
1,972
|
46,619
|
(24,922
|
)
|
6,709
|
-
|
(24,876
|
)
|
5,502
|
|||||||||||||||||||
|
Balance at January 1, 2024
|
1,972
|
46,619
|
(24,922
|
)
|
6,709
|
-
|
(24,876
|
)
|
5,502
|
|||||||||||||||||||
|
Loss for the period
|
-
|
-
|
-
|
-
|
-
|
(10,166
|
)
|
(10,166
|
)
|
|||||||||||||||||||
|
Total comprehensive loss
|
-
|
-
|
-
|
-
|
-
|
(10,166
|
)
|
(10,166
|
)
|
|||||||||||||||||||
|
Shares issued in the year (Note 19)
|
2,218
|
16,778
|
-
|
-
|
-
|
-
|
18,996
|
|||||||||||||||||||||
|
Shares to be issued (Note 19)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
|
Share-based payments (Note 20)
|
-
|
-
|
-
|
-
|
-
|
1,316
|
1,316
|
|||||||||||||||||||||
|
Balance at December 31, 2024
|
4,190
|
63,397
|
(24,922
|
)
|
6,709
|
-
|
(33,726
|
)
|
15,648
|
|||||||||||||||||||
|
Year ended December 31,
|
||||||||||||
|
Notes
|
|
2024
US$‘000
|
|
2023
US$‘000
|
||||||||
|
Cash flows from operating activities
|
||||||||||||
|
Loss for the year
|
(10,166
|
)
|
(22,741
|
)
|
||||||||
|
Adjustments to reconcile net loss to cash provided by operating activities:
|
||||||||||||
|
Gain on sale of subsidiary undertaking
|
-
|
(14,225
|
)
|
|||||||||
|
Write off
|
9
|
-
|
||||||||||
|
Income tax credit
|
-
|
-
|
||||||||||
|
Financial expense
|
1,189
|
1,124
|
||||||||||
|
Financial income
|
(3,512
|
)
|
-
|
|||||||||
|
Share-based payments
|
-
|
-
|
||||||||||
|
Provision for impairment of investment in subsidiaries
|
33
|
427
|
418
|
|||||||||
|
Provision for impairment on amounts due from subsidiaries
|
7,204
|
31,552
|
||||||||||
|
Operating cash outflow before changes in working capital
|
(4,849
|
)
|
(3,872
|
)
|
||||||||
|
Decrease in receivables from group undertakings and other receivables
|
223
|
(100
|
)
|
|||||||||
|
(Increase)/decrease in other payables
|
(421
|
)
|
369
|
|||||||||
|
Net cash outflow from operating activities
|
(5,047
|
)
|
(3,603
|
)
|
||||||||
|
Cash flows from investing activities
|
||||||||||||
|
Proceeds from sale of investment
|
-
|
17,077
|
||||||||||
|
Interest paid on convertible note
|
(300
|
)
|
(300
|
)
|
||||||||
|
Net cash received/(paid) from/to group undertakings
|
5,207
|
(12,889
|
)
|
|||||||||
|
Net cash inflow from investing activities
|
4,907
|
3,888
|
||||||||||
|
(Decrease)/increase in cash and cash equivalents
|
(140
|
)
|
285
|
|||||||||
|
Cash and cash equivalents at beginning of year
|
332
|
47
|
||||||||||
|
Cash and cash equivalents at end of year
|
35
|
192
|
332
|
|||||||||
|
Company
December 31, 2024
US$‘000
|
Company
December 31, 2023
US$‘000
|
|||||||
|
Wages and salaries
|
1,194
|
2,018
|
||||||
|
Social welfare costs
|
104
|
117
|
||||||
|
Pension costs
|
44
|
26
|
||||||
|
Share-based payments
|
931
|
1,601
|
||||||
|
2,273
|
3,762
|
|||||||
|
Less costs related to subsidiaries*
|
(2,130
|
)
|
(3,622
|
)
|
||||
|
Total personnel expenses charge
|
143
|
140
|
||||||
|
2024
|
2023
|
|||||||
|
Company
|
US$’000
|
US$’000
|
||||||
|
Audit of individual company accounts
|
97
|
97
|
||||||
|
Other assurance services
|
-
|
-
|
||||||
|
Tax advisory services
|
10
|
10
|
||||||
|
Other non-audit services
|
-
|
-
|
||||||
|
Company
December 31, 2024
US$‘000
|
Company
December 31, 2023
US$‘000
|
|||||||
|
Balance at January 1
|
4,894
|
6,026
|
||||||
|
Subscription for shares in new subsidiary undertaking
|
4,294
|
-
|
||||||
|
Capital contribution – share-based payments
|
1,316
|
2,069
|
||||||
|
Disposal of investment in Fitzgerald
|
-
|
(2,783
|
)
|
|||||
|
Impairment of investments
|
(427
|
)
|
(418
|
)
|
||||
|
Balance at December 31
|
10,077
|
4,894
|
||||||
|
Company
December 31, 2024
US$‘000
|
Company
December 31, 2023
US$‘000
|
|||||||
|
Amounts due from Group undertakings falling due in less than one year
|
23,768
|
17,456
|
||||||
|
Consideration owing on sale of subsidiary undertaking
|
-
|
9
|
||||||
|
Prepayments
|
-
|
222
|
||||||
|
23,768
|
17,687
|
|||||||
|
Company
December 31, 2024
US$ ‘000
|
Company
December 31, 2023
US$ ‘000
|
|||||||
|
Cash at bank
|
192
|
332
|
||||||
|
December 31,2024
US$000
|
December 31,2023
US$000
|
|||||||
|
Balance at January 1
|
(14,542
|
)
|
(13,746
|
)
|
||||
|
Principal amount loaned
|
-
|
-
|
||||||
|
Loan origination costs
|
-
|
-
|
||||||
|
Equity component at date of issue
|
-
|
-
|
||||||
|
Accretion interest
|
(859
|
)
|
(796
|
)
|
||||
|
Non-current liability at December 31
|
(15,401
|
)
|
(14,542
|
)
|
||||
|
December 31, 2024
US$ ‘000
|
December 31, 2023
US$ ‘000
|
|||||||
|
Amounts owed to Group undertakings
|
1,448
|
1,292
|
||||||
|
Accrued liabilities
|
1,540
|
1,577
|
||||||
|
2,988
|
2,869
|
|||||||
|
2024
|
2023
|
|||||||
|
Deductible temporary differences
|
US$’000
|
US$’000
|
||||||
|
Investment in subsidiaries and interest-bearing loans to subsidiaries
|
-
|
-
|
||||||
|
Total
|
-
|
-
|
||||||
|
December 31, 2024
|
December 31, 2023
|
|||||||
|
US$’000
|
US$’000
|
|||||||
|
Management expenses carried forward
|
-
|
-
|
||||||
|
Timing difference related to interest expenses
|
-
|
-
|
||||||
|
Total
|
-
|
-
|
||||||
|
Company
As at December 31, 2024
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%
|
|
192
|
192
|
-
|
-
|
192
|
||||||||||||||||||||
|
Amounts due from Group
undertakings falling due within one year
|
34
|
0%-8.75%
|
|
211,041
|
211,041
|
-
|
(187,273
|
)
|
23,768
|
|||||||||||||||||||
|
Total
|
211,233
|
211,233
|
-
|
(187,273
|
)
|
23,960
|
||||||||||||||||||||||
|
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
|
)
|
17,778
|
||||||||||||||||||||||
|
December 31, 2024
US$ ‘000
|
December 31, 2023
US$ ‘000
|
|||||||
|
Variable rate instruments
|
||||||||
|
Amounts owed by Group undertakings
|
23,768
|
17,456
|
||||||
|
Amounts owed to Group undertakings
|
(1,448
|
)
|
(1,292
|
)
|
||||
|
22,320
|
16,164
|
|||||||
|
Note
|
Loans and receivables
|
Liabilities at amortised cost
|
Total carrying amount
|
Fair value
|
||||||||||||||||
|
December 31, 2024
|
||||||||||||||||||||
|
US$’000
|
||||||||||||||||||||
|
Amounts due from Group undertakings
|
34
|
23,768
|
-
|
23,768
|
23,768
|
|||||||||||||||
|
Cash and cash equivalents
|
35
|
192
|
-
|
192
|
192
|
|||||||||||||||
|
Convertible note
|
36
|
-
|
(15,401
|
)
|
(15,401
|
)
|
(15,401
|
)
|
||||||||||||
|
Inter-company and other payables
|
37
|
-
|
(2,988
|
)
|
(2,988
|
)
|
(2,988
|
)
|
||||||||||||
|
23,960
|
(18,389
|
)
|
5,571
|
5,571
|
||||||||||||||||
|
Note
|
Loans and receivables
|
Liabilities at amortised cost
|
Total carrying amount
|
Fair value
|
||||||||||||||||
|
December 31, 2023
|
||||||||||||||||||||
|
US$’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
|
||||||||||||||||
|
As at December 31, 2024
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
|
15,401
|
21,350
|
150
|
150
|
300
|
900
|
19,850
|
||||||||||||||||||||||||
|
Inter-company and other payables
|
37
|
2,988
|
2,988
|
2,988
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
18,389
|
24,338
|
3,138
|
150
|
300
|
900
|
19,850
|
||||||||||||||||||||||||||
|
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
|
||||||||||||||||||||||||||
|
Note
|
Carrying value
December 31, 2024
US$’000
|
Carrying value
December 31, 2023
US$’000
|
||||||||||
|
Amounts due from Group undertakings
|
34
|
23,768
|
17,456
|
|||||||||
|
Cash and cash equivalents
|
35
|
192
|
332
|
|||||||||
|
23,960
|
17,778
|
|||||||||||
| 1. |
Business of Annual General Meeting
|
| 2. |
Shareholder Approval
|
| 3. |
How to Vote
|
| 4. |
Recommendation
|
| 1. |
To reappoint Grant Thornton as statutory auditor of the Company to hold office until the conclusion of the next annual general meeting at which accounts are laid before
the Company.
|
| 2. |
To authorise the board of directors to fix the statutory auditor’s remuneration.
|
| 3. |
To consider and, if thought fit, pass the following resolution as an ordinary resolution:
|
| 4. |
To consider and, if thought fit, pass the following resolution as an ordinary resolution:
|
| 5. |
To consider and, if thought fit, pass the following resolution as an ordinary resolution:
|
|
|
1. |
Where used in this Notice the expressions “American Depositary Receipt” or “ADR” means an American depositary receipt evidencing one or more American depositary
share(s), each of which in turn represents twenty A Ordinary Shares.
|
|
|
2. |
Any member entitled to attend and vote at this meeting may appoint a proxy who need not be a member of the Company to attend, speak and vote in his/her place.
Completion of the enclosed form of proxy will not affect the right of a member to attend and vote at this meeting in person.
|
|
|
3. |
To be valid, forms of proxy duly signed together with the power of attorney or such other authority under which they are signed (or certified copy of such power or
authority), must be lodged with Computershare Investor Services Ireland, 3100 Lake Drive, Citywest Business Campus, Dublin 24, D24 AK82, Ireland, not later than 28 September 2025 at 10:00 am (or in the case of an adjournment, 48 hours before
the time appointed for the holding of the meeting).
|
|
|
4. |
The record date for the annual general meeting is 27 August 2025. Only those shareholders on the register of members and holders of ADRs at close of business on that
date are entitled to vote at the annual general meeting or at any adjournment or postponement thereof.
|
| 5. |
ADR holders may instruct the ADR depositary, The Bank of New York Mellon (BNY), as to the way in which the shares
represented by their ADRs should be voted by completing and returning the voting card provided by BNY in accordance with the instructions delivered by BNY to ADR holders.
|
|
|
6. |
Voting on each of the resolutions will be decided on a poll. This means that shareholders who do not attend the annual general meeting in person but have validly
submitted a form of proxy will have their votes taken into account according to the number of shares they hold.
|
|
|
7. |
All references to time in this Notice are to Irish Standard Time (as set out in the Standard Time Act 1968 and the Standard Time (Amendment) Act 1971).
|
|
|
8. |
The board reserves the right to withdraw any resolution contained in this Notice from the business of the AGM at any time up to the commencement of the AGM.
|
|
|
9. |
Board Practices, Corporate Governance and Compensation of Certain Executive Officers and Directors:
|
| RESOLUTIONS | For |
Against | Withheld |
|
Resolution 1
Reappointment of statutory auditor.
|
☐ | ☐ | ☐ |
|
Resolution 2
Remuneration of statutory auditor.
|
☐ | ☐ | ☐ |
|
Resolution 3
Reduce the nominal (par) value of each of the Company’s A Ordinary Shares.
|
☐ | ☐ | ☐ |
|
Resolution 4
Increase the Company’s authorised share capital.
|
☐ | ☐ | ☐ |
|
Resolution 5
Refresh the Board’s authority to allot and issue new shares in the Company.
|
☐ | ☐ | ☐ |
|
Resolution 6
Refresh the Board’s authority to allot and issue new shares for cash without applying Irish statutory pre-emption rights.
|
☐ | ☐ | ☐ |
|
|
1. |
Where used in this Notice the expressions “American Depositary Receipt” or “ADR” means an American depositary receipt evidencing one or more American depositary
share(s), each of which in turn represents twenty A Ordinary Shares.
|
|
|
2. |
Any member entitled to attend and vote at this meeting may appoint a proxy who need not be a member of the Company to attend, speak and vote in his/her place.
Completion of the enclosed form of proxy will not affect the right of a member to attend and vote at this meeting in person.
|
|
|
3. |
To be valid, forms of proxy duly signed together with the power of attorney or such other authority under which they are signed (or certified copy of such power or authority), must be lodged with Computershare Investor Services Ireland, 3100 Lake Drive, Citywest Business Campus, Dublin 24, D24 AK82, Ireland, not later than 28
September 2025 at 10:00 am (or in the case of an adjournment, 48 hours before the time appointed for the holding of the meeting).
|
|
|
4. |
The record date for the annual general meeting is 27 August 2025. Only those shareholders on the register of members and holders of ADRs at close of business on that date are entitled to vote at the annual general meeting or
at any adjournment or postponement thereof.
|
| 5. | ADR holders may instruct the ADR depositary, The Bank of New York Mellon (BNY), as to the way in which the shares represented by their ADRs should be voted by completing and returning the voting card provided by BNY in accordance with the instructions delivered by BNY to ADR holders. |
|
|
6. |
Voting on each of the resolutions will be decided on a poll. This means that shareholders who do not attend the annual general meeting in person but have validly
submitted a form of proxy will have their votes taken into account according to the number of shares they hold.
|
|
|
7. |
All references to time in this Notice are to Irish Standard Time (as set out in the Standard Time Act 1968 and the Standard Time (Amendment) Act 1971).
|
|
|
8. |
The board reserves the right to withdraw any resolution contained in the notice of meeting from the business of the Annual General Meeting at any time up to the
commencement of the Annual General Meeting.
|
|
|
9. |
The proxy appointed shall not vote or attempt to exercise the right to vote attached to the shares, other than in accordance with instructions set out in this form of
proxy. The proxy shall not have the right to vote the shares on any matter that comes before the meeting other than those specifically set out in the notice of meeting.
|