
Lucyd's vision is to Upgrade your
eyewear® by providing tech-enhanced eyewear that makes it easier to
stay connected to your digital life. Lucyd introduced the world's
first smart eyewear with ChatGPT.
As of 31 December 2023, Tekcapital owned 100% of Lucyd Ltd,
and Lucyd Ltd owned ~40% of NASDAQ quoted Innovative Eyewear
Inc.

Lucyd® Limited ("Lucyd") is the developer of ChatGPT enabled
smart eyewear under the Lucyd®, Nautica®, Eddie Bauer® and Reebok®
brands. Innovative Eyewear, Inc ("Innovative Eyewear"), Lucyd's
~40% owned U.S. operating subsidiary, was the first Company to
deliver prescription glasses with Bluetooth® technology in 2019.
Their eyeglass frames help you stay connected safely and
conveniently, by enabling many common smartphone tasks to be
performed handsfree with Bluetooth® and voice
assistants.
INVESTMENT
RATIONALE:
In 2022, the National Highway
Traffic Safety Administration (NHTSA) estimates that 7,522
pedestrians died in traffic crashes on public roads, which is a
historic high. Open ear audio found in Lucyd smart glasses can help
pedestrians maintain situational awareness whilst walking running
and cycling. According to the Vision Institute², approximately 75%
of the adult population need corrective lenses, and advancements in
Bluetooth technology have enabled it to be incorporated into
traditional eyeglass form factors. This combination created a new
type of eyewear with built-in speakers, microphones and touch
controls. Lucyd smart eyewear allows the wearer to forego
headphones and use their glasses to listen to audio content and
talk to others and digital assistant. Since the speakers are
open-ear, Lucyd smart glasses enables the wearer to stay connected
to their digital life whilst maintaining situational and social
awareness.
2023
DEVELOPMENTS:
· Licensed sports
culture brand, Reebok® for smart eyewear through an agreement
with Authentic Brands Group.
· Launched Nautica Smart
Eyewear Powered by Lucyd® and commenced go to market efforts with
assistance from ABG's extensive distribution network.

· Released Lucyd App, an
iOS/Android app that enables voice interface for ChatGPT on their
smart eyewear.
· Launched Lucyd Lyte
2.0, a major upgrade to its flagship Lucyd Lyte audio eyewear
platform that brings several advances to the company's core
product, including:
-
Four speaker array
-
Improved audio input
-
Improved battery life with 12 hours of playback
-
The introduction of Bluetooth 5.2 amongst other innovations
introduced by the company.
· Continued preparation
for launches of its licensed brand products: Eddie Bauer and
Reebok.
· Filed a patent
application for a software system that focuses on one or more smart
devices, which may include smart glasses that operate with chatbots
such as ChatGPT. The invention accomplishes this by using an
innovative technique for choosing from and prioritizing data that
may be drawn simultaneously from several different chatbots or AI
language models.
· Innovative Eyewear has
filed a patent on a key product innovation, flexible spring hinges
for smart eyewear, with the Company's belief that it will enable
each style to be worn by a wider array of users and will also
increase the durability of the frames by reducing stress points on
the temples caused by extended wear.
· Continued its sales
growth as exhibited by 77% increase in revenue in 2023 compared to
2022.
Guident Limited ("Guident") has developed and deployed remote
monitoring and control software to improve safety of autonomous
vehicles and land-based delivery devices. Guident's software will
incorporate artificial intelligence and advanced network
technologies to minimize signal latency and improve the safety of
autonomous vehicles.

Guident developed state of the art,
first fully functional remote monitoring and control software to
improve the safety of autonomous vehicles and land-based delivery
devices.
As
at 31 December 2023, Tekcapital owned 100% of Guident Ltd, ~and 91%
of Guident Corp, its US operating subsidiary.
INVESTMENT
RATIONALE:
Vehicles of all types are rapidly
becoming electric and autonomous. Whilst Autonomous Vehicles
("AVs") are projected to be significantly safer than traditional
vehicles, there will still be mishaps and in many instances there
will be no vehicle operator present to help resolve these problems.
Guident believes remote human interaction will be needed to address
these mishaps. Guident's remote monitoring and control centre
monitors vehicles and when necessary provide additional support
such as calling first responders, taking over control of the
vehicle to move it out of harm's way and can provide real-time
communication with passengers and pedestrians. Over time, Guident
believes remote monitoring centres will be required in most
jurisdictions where AV's operate.
In addition to safety, a key
variable in affecting the adoption of electric vehicles is the
travel range between charges.
All commercial electric cars
utilise regenerative braking to help extend the range by capturing
the heat energy from braking and utilising it to power the vehicle
or help charge the battery. Regenerative brakes work by reversing
the electric motors that propel the vehicle. This works like a
generator and directs energy back into the electric system to help
extend the range and over time improve efficiency. Guident believes
that in the next few years all electric vehicles will also have
regenerative shock absorbers as these are also "green" and will
extend the range the vehicle can be driven between charges.
Guident's regenerative shock absorbers have the potential to assist
electric vehicle manufacturers to improve the efficiency and range
of their vehicles.
2023
DEVELOPMENTS:
· Secured and fulfilled
its first purchase order from Jacksonville Transportation Authority
(JTA) for JTA project to provide remote monitoring and control
services.
· Received Space
Florida grant for a groundbreaking project under
the Florida-Israel Innovation Partnership program,
together with its valued Israeli partner, NOVELSAT. This
integration of NOVELSAT's satellite-based space connectivity
technologies and Guident's human-in-the-loop AI technologies will
provide the first LEO satellite back-up monitoring and control of
an autonomous vehicle with reliable and high-speed bi-directional
connectivity.
· Executed letter of
intent with Auve Tech OÜ ("Auve Tech") to provide remote monitoring
and control services for Auve Tech's autonomous
vehicles. By combining Auve Tech's advanced Level 4 autonomous
vehicles with Guident's RMCC software, the two companies will bring
an enhanced level of safety to self-driving technology. Guident's
patented software provides human-in-the-loop supervision, adding an
extra layer of security to Auve Tech's new autonomous shuttle..
·
Received Notice of Allowance from USPTO for patent for "Systems and
Methods for Remote Monitoring of a Vehicle, Robot or Drone", which
reinforces its DNA of innovation, it also significantly expands its
patent portfolio in the secure and safe operation of autonomous
vehicles with the human-in-the-loop concept.
·
Additionally, Guident has announced progress with
their regenerative shock absorbers (RSA). Guident has produced its
first generation or prototype regenerative
shock absorbers and is currently
testing these new shocks with Tier-1 automotive
companies. This technology will
enable EVs to increase their range and have more available power
for telemetric connection with the RMCC. The goal of this
technology is to manufacture electromagnetic regenerative shock
absorbers with energy densities that can recover a vehicle's
vibration energy which is otherwise lost as heat, and in doing so
extend their range between charges. In addition, this unique design
utilising rotary mechanical motion rectifiers can be tuned to
achieve better damping characteristics than existing shock
absorbers. In a significant step forward, Guident secured a
paid proof of concept agreement with a tier-1 tyre manufacturer for
their regenerative shock absorber. This collaboration resulted in
successful tests and detailed reports regarding the performance of
the regenerative shock absorber. Subsequently, Guident incorporated
a new subsidiary, Revive Energy Solutions Ltd, to commercialise its
regenerative shock absorber technology. Guident believes that in
the next few years all electric vehicles will have both
regenerative braking and regenerative shock absorbers to enhance
range and comfort.

Belluscura plc ("Belluscura") is a respiratory medical Device
company that has developed and launched an
improvedportable oxygen concentrator (POC) to provide on-the-go supplemental O2.
Belluscura believes
its product is the first FDA
cleared, modular POC with a
user-replaceable filter cartridge. Belluscura aims
to
make POC's more affordable to those
who need them.
INVESTMENT
RATIONALE:
Worldwide, approximately 300m
individuals suffer from COPD (chronic
obstructive pulmonary disease). COPD is a
progressive lung disease that includes emphysema and chronic
bronchitis. POC's are also used to treat:
Interstitial lung disease (ILD): This is a group of lung diseases that cause scarring of the
lungs.
Cystic fibrosis: This is a
genetic disease that causes thick, sticky mucus to build up in the
lungs, making it hard to breathe.
Sleep Apnea: This is a sleep
disorder that causes breathing to repeatedly stop and
start.
Pulmonary hypertension: This
is high blood pressure in the lungs.
Heart failure: This is a
condition that makes it hard for the heart to pump blood
effectively.
Many patients suffering from the
above disorders require supplemental oxygen. As there is no cure
for COPD, over time patients require greater amounts of
oxygen, and if they use a portable oxygen concentrator, they must
often replace their devices with greater capacity models as their
disease progresses. With Belluscura's new patented device,
users can swap out the filter cartridges to enable higher capacity
oxygen flow without having to buy a new device, like upgrading
memory on a laptop. The result is more affordable oxygen therapy
which increases the number of people who can avail themselves of
these life-extending and life saving devices.
2023
DEVELOPMENTS:
· Belluscura announced
it received orders for 6,500 of its next-generation DISCOV-R
portable oxygen concentrator. This represents
approximately US$15 million of potential revenue to the
Company, with initial production of the DISCOV-R expected to
begin by the end of this
year.
· Belluscura announced
it has entered into an Exclusive License, Marketing and
Distribution Agreement ("Agreement") with its global manufacturing
partner InnoMax Medical Technology Ltd. Minimum cumulative
royalties over the term of the Agreement will therefore range
from US$27.5m if the license is converted to
non-exclusive from year 6 and up to US$55m in cumulative
royalties if the license remains exclusive for the entire term.
· Signed a distribution
agreement with McKesson Medical-Surgical, a division of McKesson.
McKesson delivers a third of all pharmaceuticals used in North
America and operates the fourth-largest pharmacy chain in North
America.
· Announced that Robert
("Bob") Fary has joined the Company as Senior Vice President of
Global Sales. Bob has thirty years of experience in the respiratory
industry where he has held leadership roles at major oxygen
concentrator manufacturers and durable medical equipment companies.
During the past two decades, Bob's industry leading team was
directly responsible for or contributed to the sale of over one
million portable oxygen concentrators ("POCs"), generating revenues
in excess of US$1 billion.
· Announced its X-PLOR
portable oxygen concentrator ("POC") is now marketed in the US
through GoodRx, Inc. www.goodrx.com
· Raised total of GBP
7.1m through combination of convertible loan notes and new
placings

CORPORATE FINANCIAL
PERFORMANCE
Our investment objective is to achieve long-term
growth of net assets and deliver returns on invested capital
through the commercialisation of university and other new
discoveries that can make a positive impact on people's lives. In
2023 we had a productive year for long-term value creation, setting
the foundation for meaningful growth in 2024 as evidenced by the
successful floatation of Microsalt plc post year end. Our portfolio
companies achieved significant milestones, however due to
unrealized reductions in the end of period quoted valuations of
Lucyd and Belluscura, our profitability, net assets and net assets
per share were commensurately negatively impacted.
• Net Assets
US$47.9m (2022: US$57.8m)
• NAV per share
US$0.27 (2022: US$0.38)
• Portfolio
valuation US$41.1m (2022: US$54.9m)
• Total loss
after tax: US$15.7m, resulting primarily from unrealised fair value
reduction of portfolio valuation US$14.2m (2022:
loss of US$12.7m)
• Share
placings totalling US$5m completed during the period (2022:
US$2.5m)
|
|
However, post
end of period, using 20 May 2024 closing market prices, our
estimated portfolio valuation was approximately US$75m (appx.
US$0.37 per share), recovering the entire fair value losses of 2023
and exceeding the $55m valuation reported in 2022 by
~36%.
CORPORATE SERVICES
ACTIVITY
· In 2023 our corporate
services revenue from Invention Evaluator and Vortechs Group
increased ~43%.
· Tekcapital delivered
over 290 Invention Evaluator (IE) reports, a significant increase
from the previous year. These reports help organizations worldwide
evaluate the market potential of their technologies, indicating the
company's growing influence and expertise in this field.
· Notably, Tekcapital
expanded its client base to include industry giants such as Vale
S.A., the world's largest producer of iron ore and nickel.
Tekcapital also added well known academic clients such as the
University of Johannesburg, one of the largest, multi-campus,
residential universities in South Africa.
· Vortechs, Tekcapital's
executive search firm, secured more than 12 executive search
assignments in 2023, demonstrating substantial growth compared to
the previous year. Additionally, it expanded its list of academic
clients to include prestigious institutions such as the
Massachusetts Institute of Technology (MIT), indicating the firm's
increasing reputation in talent acquisition within academia and
beyond.
· Tekcapital played a
significant role in sponsoring the 'Innovation for Sustainable
Water USA-MEX' open innovation hub in collaboration with Grupo
Rotoplas, the Tijuana Development Council, and the United
States-Mexico Foundation for Science. This initiative aimed to
promote sustainable water solutions, showcasing Tekcapital's
commitment to societal and environmental impact through
innovation.
DR. CLIFFORD GROSS,
EXECUTIVE CHAIRMAN SAID:
"The
Group has made good progress during 2023. Our portfolio companies
have demonstrated solid business growth, and we believe they should
achieve additional significant milestones by the end of
2024.
Notably during the year,
Innovative Eyewear Inc. launched the world's first ChatGPT enabled
eyewear.
Key 2023 milestones
included:
Guident signed re-seller
agreements with both Auvetech a leading Estonia autonomous minibus
manufacturer and Adastec a leading AV software provider.
Guident's RMCC software will be included in all Auvetech MiCa
vehicles and as part of Adastec's autonomous software stack for
future deployments.
Additionally, Guident has
continued to improve and rigorously test its regenerative shock
absorbers. Numerous Tier-1 companies are evaluating the shocks for
potential inclusion in their electric vehicles.
We are also pleased to highlight
Microsalt's strong progress ending the year by growing its
revenues, signing up additional customers and launching its low
sodium saltshakers in approximately 400 supermarkets and engaging
its advisory team for their AIM IPO which was completed on 1 Feb
2024.
Our financial results were
negatively impacted by the reduction in the observable, closing
share prices of both innovative Eyewear and Belluscura at the end
of the period, which we believe were in large measure the result of
exogenous macro-economic and capital market factors.
We remain steadfast and excited
about the commercial progress of our portfolio companies in 2023
and for their future prospects for the remainder of 2024. As per
our mission and investment objective, we believe that all of our
key portfolio companies have the potential to make a positive
impact on the lives of the customers they serve, as well as produce
meaningful returns on invested capital for our shareholders over
the long term."
POST PERIOD END
HIGHLIGHTS
Following Microsalt plc's
introduction of its low-sodium saltshakers in the United Kingdom,
the Company successfully completed its Initial Public Offering and
commenced trading on the AIM market of the London Stock Exchange on
February 1st, 2024. Tekcapital holds a 77.24% interest in
MicroSalt after the IPO (at 1 February 2024), which at the listing
price of 43p per ordinary share, was valued at
approximately £14.3m on Admission.

Also following our year end,
Guident announced that it will integrate its industry-leading
AV remote monitoring, control, assistance, and passenger support
services with the world's most compact and flexible level 4
autonomous shuttle, MiCa from Auve Tech. By working together,
the groundbreaking MiCa shuttle will now incorporate Guident's
teleoperation solution, further enhancing its safety and Auve
Tech's leading, self-driving technology. For each vehicle outfitted
with Guident's technology there will be a hardware fee and a
recurring license fee.
On 15 May 2024 Microsalt has
announced it has been granted an important patent protecting the IP
of its micron-sized salt. This particular patent, entitled Low
Sodium Salt Composition, is focused on how Microsalt's low-sodium
salt adheres to food particles in a different way than traditional
table salt. "We believe the grant of patent 11,992,034 is an
important milestone for the Company as it further strengthens our
IP position in the global low sodium market," said Rick Guiney, CEO
of Microsalt.
On 19 Feb 2024 Guident hosted a
grand opening for the first U.S. commercial Remote Monitor and
Control Centre (depicted below) for enhancing AV safety.
Innovative Eyewear Inc announced a
new partnership with Windsor Eyes, a leading eyewear manufacturing
and distribution firm. Over the last 50 years, Windsor has become a
leading manufacturer and supplier of fashion eyewear under the
Bruno Magli, Sanctuary, Pier Martino, Adolfo, Eyecroxx, as well as
private label options. Windsor Eyes products are distributed
nationwide in leading optical chains and prominent optical shops.
The partnership aims to forge a robust collaboration between
Innovative Eyewear's unique, cutting-edge smart eyewear products
and Windsor Eyes' well-established distribution network within the
optical retail sector. Together, Innovative and Windsor intend to
work closely to ensure extensive distribution of smart eyewear
across the United States, targeting key large optical retail
outlets.
Image
courtesy of Innovative Eyewear, Inc.
Innovative Eyewear also announced
a partnership with New Look Vision Group to distribute its smart
eyewear in Canada. New Look Vision Group is the largest optical
group in the eye care industry in Canada and has been rapidly
expanding in the United States since its acquisition of Edward
Beiner in March 2020, its partnership with Black Optical in 2021,
and the acquisition of LOH in December 2021. New Look Vision Group
has a network of 489 locations operating mainly under the Iris, New
Look Eyewear, Vogue Optical, Greiche & Scaff and Edward Beiner
banners and a laboratory facility using state-of-the-art
technologies.
Innovative Eyewear Inc. also
appointed Micah Richards as a brand ambassador. Micah is a former
England International footballer, turned successful broadcaster,
currently working for Sky Sports, CBS Sports and BBC Sport whilst
he is also a co-host of "The Rest is Football" - a top ten UK
podcast.
For further information, please contact:
Tekcapital
Plc
|
|
Via Flagstaff
|
Clifford M. Gross,
Ph.D.
|
|
|
|
|
|
SP Angel Corporate Finance
LLP
(Nominated Adviser and
Broker)
|
|
+44 (0) 20 3470
0470
|
Richard Morrison/Charlie Bouverat
(Corporate Finance)
Abigail Wayne / Rob Rees
(Corporate Broking)
|
|
|
|
|
|
Flagstaff Strategic and Investor
Communications
|
|
+44 (0) 20 7129 1474
|
Tim Thompson/Andrea Seymour/Fergus
Mellon
|
|
|
|
|
About Tekcapital
plc
Tekcapital creates value from
investing in new, university-developed discoveries that can enhance
people's lives and provides a range of technology transfer services
to help organisations evaluate and commercialise new technologies.
Tekcapital is quoted on the AIM market of the London Stock Exchange
(AIM: symbol TEK) and is headquartered in the UK. For more
information, please visit www.tekcapital.com
General
Risk Factors and Forward-Looking Statements
The information contained in this
document has been prepared and distributed by the Company and is
subject to material updating, completion, revision, verification
and further amendment. This Report is directed only at Relevant
Persons and must not be acted on or relied upon by persons who are
not Relevant Persons. Any other person who receives this Report
should not rely or act upon it. By accepting this Report, the
recipient is deemed to represent and warrant that: (i) they are a
person who falls within the above descrip-tion of persons entitled
to receive the Report; (ii) they have read, agree and will comply
with the contents of this notice. The securities mentioned herein
have not been and will not be, registered under the U.S. Securities
Act of 1933, as amended (the "Securities Act"), or under any U.S.
State securities laws, and may not be offered or sold in the United
States of America or its territories or possessions (the "United
States") unless they are registered under the Securities Act or
pursuant to an exemption from or in a transaction not subject to
the registration requirements of the Securities Act. This Report is
not being made available to persons in Australia, Canada, Japan,
the Republic of Ireland, the Republic of South Africa or any other
jurisdiction in which it may be unlawful to do so and it should not
be delivered or distributed, directly or indirectly, into or within
any such jurisdictions.
Investors must rely on their own
examination of the legal, taxation, financial and other
consequences of an investment in the Com-pany, including the merits
of investing and the risks involved. Prospective investors should
not treat the contents of this Report as advice relating to legal,
taxation or investment matters and are advised to consult their own
professional advisers concerning any acquisition of shares in the
Company. Certain information contained in this Report has been
obtained from published sources prepared by other parties. Certain
other information has been extracted from unpublished sources
prepared by other parties which have been made available to the
Company. The Company has not carried out an independent
investigation to verify the accuracy and completeness of such
third-party information. No responsibility is accepted by the
Company or any of its directors, officers, em-ployees or agents for
the accuracy or completeness of such information.
All statements of opinion and/or
belief contained in this Report and all views expressed represent
the directors' own current as-sessment and interpretation of
information available to them as at the date of this Report. In
addition, this Report contains certain "forward-looking
statements", including but not limited to, the statements regarding
the Company's overall objectives and strategic plans, timetables
and capital expenditures. Forward-looking statements express, as at
the date of this Report, the Company's plans, estimates,
valuations, forecasts, projections, opinions, expectations or
beliefs as to future events, results or performance.
Forward-looking statements involve a number of risks and
uncertainties, many of which are beyond the Company's control, and
there can be no assurance that such statements will prove to be
accurate. No assurance is given that such forward looking
statements or views are correct or that the objectives of the
Company will be achieved. Further, valuations of the Company's
portfolio investments and net asset value can and will fluctuate
over time due to a wide variety of factors both company specific
and macro-economic. Changes in net asset values can have a
significant impact on revenue and earnings of the Company and its
future prospects. As a result, the reader is cautioned not to place
reliance on these statements or views and no responsibility is
accepted by the Company or any of its directors, officers,
employees or agents in respect thereof. The Company does not
undertake to update any forward-looking statement or other
information that is contained in this Report. Neither the Company
nor any of its shareholders, directors, officers, agents, employees
or advisers take any responsibility for, or will accept any
liability whether direct or indirect, express or implied,
contractual, tortious, statutory or otherwise, in respect of, the
accuracy or completeness of the information contained in this
Report or for any of the opinions contained herein or for any
errors, omissions or misstatements or for any loss, howsoever
arising, from the use of this Report. Neither the issue of this
Report nor any part of its contents is to be taken as any form of
contract, commitment or recommendation on the part of the Company
or the directors of the Company. In no circumstances will the
Company be responsible for any costs, losses or expenses incurred
in connection with any appraisal, analysis or investigation of the
Company. This Report should not be considered a recommendation by
the Company or any of its affiliates in relation to any prospective
acquisition or disposition of shares in the Company. No
undertaking, Report, warranty or other assurance, express or
implied, is made or given by or on behalf of the Company or any of
its affiliates, any of its directors, of-ficers or employees or any
other person as to the accuracy, completeness or fairness of the
information or opinions contained in this Report and no
responsibility or liability is accepted for any such information or
opinions or for any errors or omissions.
Intellectual
Property Risk Factors
Tekcapital mission is to create valuable products
from university intellectual property that can improve people's
lives. Therefore, our ability to compete in the market may
negatively affected if our portfolio companies lose some or all of
their intellectual property rights. If patent rights that they rely
on are invalidated, or if they are unable to obtain other
intellectual property rights. Our success will depend on the
ability of our portfolio companies to obtain and protect patents on
their technology and products, to protect their trade secrets, and
for them to maintain their rights to licensed intellectual property
or technologies. Their patent applications or those of our
licensors may not result in the issue of patents in the United
States or other countries. Their patents or those of their
licensors may not afford meaningful protection for our technology
and products. Others may challenge their patents or those of their
licensors by proceedings such as interference, oppositions and
re-examinations or in litigation seeking to establish the
invalidity of their patents. In the event that one or more of their
patents are challenged, a court may invalidate the patent(s) or
determine that the patent(s) is not enforceable, which could harm
their competitive position and ours. If one or more of our
portfolio company patents are invalidated or found to be
unenforceable, or if the scope of the claims in any of these
patents is limited by a court decision, our portfolio companies
could lose certain market exclusivity afforded by patents owned or
in-licensed by us and potential competitors could more easily bring
products to the market that directly compete with our own. The
uncertainties and costs surrounding the prosecution of their patent
applications and the cost of enforcement or defence of their issued
patents could have a material adverse effect on our business and
financial condition.
To protect or enforce their patent rights, our
portfolio companies may initiate interference proceedings,
oppositions, re-examinations or litigation against others. However,
these activities are expensive, take significant time and divert
management's attention from other business concerns. They may not
prevail in these activities. If they are not successful in these
activities, the prevailing party may obtain superior rights to our
claimed inventions and technology, which could adversely affect
their ability of our portfolio companies to successfully market and
commercialize their products and services. Claims by other
companies may infringe the intellectual property rights on which
our portfolio companies rely, and if such rights are deemed to be
invalid it could adversely affect our portfolio companies and
ourselves as investors in these companies.
From time to time, companies may assert, patent,
copyright and other intellectual proprietary rights against our
portfolio company's products or technologies. These claims can
result in the future in lawsuits being brought against our
portfolio companies or their holding company. They and we may not
prevail in any lawsuits alleging patent infringement given the
complex technical issues and inherent uncertainties in intellectual
property litigation. If any of our portfolio company products,
technologies or activities, from which our portfolio companies
derive or expect to derive a substantial portion of their revenues
and were found to infringe on another company's intellectual
property rights, they could be subject to an injunction that would
force the removal of such product from the market or they could be
required to redesign such product, which could be costly. They
could also be ordered to pay damages or other compensation,
including punitive damages and attorneys' fees to such other
company. A negative outcome in any such litigation could also
severely disrupt the sales of their marketed products to their
customers which in turn could harm their relationships with their
customers, their market share and their product revenues. Even if
they are ultimately successful in defending any intellectual
property litigation, such litigation is expensive and time
consuming to address, will divert our management's attention from
their business and may harm their reputation and ours.
Several of our portfolio companies may be subject to
complex and costly regulation and if government regulations are
interpreted or enforced in a manner adverse to them, they may be
subject to enforcement actions, penalties, exclusion, and other
material limitations on their operations and have a negative impact
on their financial performance. All of the above listed risks can
have a material, negative affect on our net asset value, revenue,
performance and the success of our business and the portfolio
companies we invested in.
STRATEGIC REPORT
CHAIRMAN'S
SUMMARY
Tekcapital plc and subsidiaries
('Tekcapital') brings new scientific innovations from lab to market
to enhance safety and health and improve the quality of life of the
customers we serve. In the past year, thankfully, all of our
portfolio companies have made significant advancements. Belluscura
expanded production, distribution and sales of its portable
O2 concentrator, Innovative Eyewear launched the first
ChatGPT enabled smart eyewear, and had record annual sales growth
MicroSalt on-boarded two Fortune 500 B2B clients to use MicroSalt
in their products and have expanded sales
of their saltshakers to >400 retail locations throughout the
US. Additionally, Guident has begun providing RMCC services
to its first customer, the Jacksonville Transportation Authority,
for its remote monitoring and control service and has built and
continues to test their regenerative shock absorbers with Tier 1
companies for use with electric vehicles.
As a result, consistent with our
mission, Tekcapital's portfolio companies are making a positive
impact on the lives of the customers they serve.
CURRENT TRADING AND OUTLOOK
We are enthusiastic about the
development of Tekcapital's portfolio companies, their performance
to-date and their prospects to significantly expand in 2024. The
Board is confident that continued investment in our non-quoted
portfolio companies remains the right approach for potential
long-term value creation. Additionally, we are currently exploring
adding a fifth portfolio company focused on the commercialisation
of generative artificial intelligence.
Whilst Tekcapital Group is
progressing well, investors should note that net asset values will
fluctuate from period to period due to individual portfolio company
performance, valuations and changes in market conditions and
macro-economic financial conditions, and that material changes in
the value of our portfolio companies can have a significant impact
on our NAV, operating result and future prospects.
KEY PORTFOLIO
COMPANIES
Leveraging our proprietary global university
network, we provide services to universities and companies to help
them assess and commercialise their innovations. Utilising these
services, we have built a valuable group of portfolio companies to
commercialise select intellectual properties that if successfully
commercialised could make a positive impact on people's lives. Our
model is simple, we seek to couple commercialisation ready,
compelling university IP with visionary management. We then invest
our own capital and introduce exogenous sources of capital to help
these companies grow. When we realise exits through trade sales or
IPOs, the Group's goal is to distribute a portion of the proceeds
as a special dividend to our shareholders.
Our current portfolio companies were all
started by Tekcapital. Whilst few in number, they are diverse and
span multiple sectors including food tech, autonomous vehicles,
smart eyewear and respiratory medical devices. All of our portfolio
companies have in our view, compelling intellectual properties,
capable and inspired management and address $Billion+, fast growing
markets. The entire team at Tekcapital is committed to helping
these companies grow to achieve their full potential and
value.
Microsalt is a food
tech business that owns a patented process to produce micron sized
salt.
Microsalt has made significant progress in
2023, including receipt of purchase orders from two Fortune 500
customers for Mirosalt as an ingredient. In addition to its focus
on B2B sales of MicroSalt® to snack food companies where the
Company has made substantial progress, Microsalt has launched its
own snack food brand called SaltMe!â„¢. Additionally, MicroSalt has
launched its low sodium salt in saltshakers during 2023.
Approximately 400 supermarkets now carry theses better-for-you
saltshakers.
Tekcapital owned approximately 87% of
MicroSalt Ltd as of 31 December 2023.
Guident Ltd seeks to improve the safety and efficiency of
autonomous vehicles and land-based delivery drones with a SaaS
software platform that enables the remote monitoring and control of
these vehicles to serve rapidly resolve the
situation.
In 2023, Guident Secured and
fulfilled its first purchase order from Jacksonville Transportation
Authority (JTA) for JTA a project to provide remote monitoring and
control services. The company also received Space Florida grant for
a groundbreaking project under the Florida-Israel Innovation
Partnership program, together with its valued Israeli partner,
NOVELSAT. This integration of NOVELSAT's satellite-based space
connectivity technologies and Guident's human-in-the-loop AI
technologies will provide the first satellite back-up monitoring
and control of an autonomous vehicle with reliable and high-speed
bi-directional connectivity.
In a significant step forward,
Guident secured a paid proof of concept agreement with a tier-1
tyre manufacturer for their regenerative shock absorber. This
collaboration resulted in successful tests and detailed reports
regarding the performance of the regenerative shock absorber.
Subsequently, Guident incorporated a new subsidiary, Revive Energy
Solutions Ltd, to commercialise its regenerative shock absorber
technology. Guident believes that in the next few years all
electric vehicles will have both regenerative braking and
regenerative shock absorbers to enhance range and
comfort.
Tekcapital owned 100% of Guident
Ltd and 90% of its U.S. subsidiary Guident Corporation as of 31
December 2023.
Lucyd has built a smart eyewear business that combines
technology with traditional eyewear.
In 2023, the Company licensed sports culture
brand, Reebok® for smart eyewear through an agreement
with Authentic Brands Group. The Company demonstrated
quarterly sales growth in 2023 while also continuing preparation
for launch of its remaining branded products including Nautica and
Eddie Bauer. In another milestone achievement, the Company released
Lucyd App, an iOS/Android app that enables voice interface for
ChatGPT on their smart eyewear.
As at 31 December 2023, Tekcapital owns, via it's
100% interest in Lucyd Limited, 40% of the share capital of
Innovative Eyewear, Inc. Innovative Eyewear shares are
listed on the NASDAQ under ticker: LUCY.
Belluscura has developed and sells an
improved portable oxygen concentrator to provide on-the-go
supplemental O2 (oxygen), with user replaceable filter
cartridges.
When a patient's disease
progresses, they now can upgrade the filter cartridge to provide
more liters of O2 per minute,
like adding memory on a laptop, rather than having to replace an
expensive medical device. These cost savings will be beneficial to
patients and insurance companies and should help make portable
respiratory devices more affordable which is core to Belluscura's
mission. Belluscura filed for and received clearance from the Hong
Kong Department of Health has received approval for the
distribution of the X-PLOR® portable oxygen concentrators. China
has almost 100 million people living with chronic obstructive
pulmonary disease (COPD) and accounts for almost 25% of all COPD
cases globally[1].
Financial performance
• Net Assets
US$47.89m (2022: US$57.8m)
• NAV per share
US$0.27 (2022: US$0.38)
• Portfolio
valuation US$41.1m (2022: US$54.9m)
• Total loss
after tax: US$15.7m, resulting primarily from net unrealised fair
value reduction of US$14.23m (2022: loss of US$12.7m).
Fundraisings during the period
In 2023 we closed share placements
totaling US$ 5.2m. (2022: US$ 2.5m), excluding expenses. Proceeds
were used primarily to accelerate the commercial progress and IPO
readiness of Microsalt and fuel the further fabrication and testing
of Guident's regenerative shock absorbers coupled with building
Guident's new remote monitoring and control centre in Boca Raton,
Florida.
PRINCIPAL RISKS AND
UNCERTAINTIES
The
specific financial risks are discussed in the notes to the
financial statements. Other risks are as follows:
We believe the principal financial
risks and benefits of the business relate to the value and
performance of the Group's portfolio companies. We believe that the
fair value of each portfolio Company is a time dependent valuation
that may become impaired if the business does not achieve it
milestones, growth trajectory, product development goals, market
acceptance, capital raises or other key performance metrics.
Individually and as a group our portfolio companies have a material
impact on our financial performance.
•
The risk of individual portfolio company negative
performance, in the future, may be ameliorated, as our portfolio
becomes more mature, and when our portfolio companies develop
significant capital reserves, predictable revenues and have
demonstrated significant increases in value. Management's strategy
of early detection and remediation includes continuous monitoring
of sales performance, expenses and capital requirements as well as
ongoing assistance in strategic planning and fundraising
activities, amongst others.
•
The principal operational risk of the business is
management's ability to assist our portfolio companies in achieving
their goals and ultimate exits whilst having a small team and an
additional goal of increasing our service revenues. Management's
strategy of early detection and remediation includes continuous
monitoring of sales performance and expenses, intellectual property
position and strategic direction, as well as ongoing assistance in
executive and board recruitment, IP acquisition and fundraising
activities, amongst others.
•
The current barbaric and senseless Russian
invasion of Ukraine, as well as Israel/Gaza conflict over time may
contribute to inflation of energy costs and supply chain disruption
which could increase the cost and complexity of sourcing components
for some of our portfolio companies. Additionally, due to the
conflict and the uncertainty it has introduced to the capital
markets, whilst large cap stocks have progressed well, small cap
stocks worldwide are still feeling the pinch, and this can be seen
in Belluscura's and Innovative Eyewear's share prices at the end of
the period.
We are grateful for the patience
and support of our shareholders. We are also sincerely appreciative
of our dedicated, creative and incredibly hardworking teams at
portfolio companies and our corporate team, without whom, none of
the results reported herein would be possible.
SECTION 172 (1) STATEMENT
Our Board (please also see Board
of Directors page for information on Directors) ensures that all
decisions are taken for the long term, and collectively and
individually aims to always uphold the highest standard of conduct.
Similarly, our Board acknowledges that the business can only grow
and prosper over the long-term if it understands and respects the
views and needs of the Company's investors, customers, employees,
suppliers and other stakeholders to whom we are accountable, as
well as the environment we operate within. When making decisions,
each director ensures that they act in the way that would most
likely promote the Company's success for the benefit of its members
as a whole, and in doing so have regard (amongst other matters) to
the following matters:
a) The likely consequences of any
decision in the long term
In line with our strategy,
Tekcapital plc's purpose is to find and invest in exciting new
discoveries from our global university network that can enhance
people's lives. We believe that when you couple commercialisation
ready, compelling university IP with strong senior management,
vibrant companies will likely emerge. When we realise exits the
Group's goal is to distribute a portion of the proceeds as a
special dividend to our shareholders.
With this in mind, we apply the
same high standards of responsible stewardship to our businesses as
if we were to own them forever, and it is this approach to decision
making that requires the Directors to have regard to the likely
consequences of decisions in the long-term.
The long term decision making and
strategy also considers consequences of climate change, such as
changes in extreme and unpredictable weather. The Board considers
the potential impacts of the climate change related disruptions on
business operations of Tekcapital Group and its portfolio companies
as they relate to supply chain, customer demand and business
operations as these risks may affect future investment
decisions.
b) The interests of the Group's
employees
The Board strives to maintain and
develop a culture where everyone feels valued and included. The
Board also considers the health, safety and wellbeing of all
Tekcapital employees in every day decisions. Feedback from
employees is actively encouraged and is considered a key driver in
developing our business activities, processes and workplace
environment. Initiatives to encourage wellbeing are well
established and continue to evolve and are strongly influenced by
the workforce. Professional and personal development of employees
is viewed as fundamental to the continued success of the
Company.
c) The need to foster the
Group's business relationships with suppliers, customers and
others
The Board ensures that the Group's
mission is focused on improving the world with university
discoveries, and focuses on innovations that, if successful, can
improve the quality of life of customers we serve. The Board
recognises that it is crucial that we deliver a reliable service to
our customers and maintain excellent relationships with
suppliers.
d) The impact of the Group's
operations on the community and the environment
In their decision making, the
Directors need to have regard the impact of the Company's
operations on the community and environment. The Board plays a
constructive role in tackling issues through engagement and making
sure the Group's investments focus on improving quality of life and
attempt to solve significant health and safety problems facing
communities. The Board also considers impact of Group's investment
decisions on the environment as part of screening
process.
e) The desirability of the Group
maintaining a reputation for high standards of business
conduct
The Board recognises that culture,
values, and standards are key contributors to how the Group creates
and sustains value over the longer term, and to enable it to
maintain a reputation for high standards of business conduct. High
standards of business conduct guide and assist in the Board's
decision making, and in doing so, help promote the Group's success,
recognising, amongst other things, the likely consequences of any
decision in the long-term and wider stakeholder considerations. The
standards set by the Board mandate certain requirements and
behaviour with regards to the activities of the Directors, the
Group's employees and others associated with the Group.
f) The need to act fairly as between
members of the Group
The Company has one class of
ordinary shares, which have the same rights as regards voting,
distributions and on a liquidation. Management are also significant
shareholders in the Group, holding approximately 6% of the
register, together putting them in the top 3 shareholders of the
Group. On this basis the Board feels that the executive Directors
are fully aligned with shareholders.
g) MicroSalt Ltd ('Microsalt')
listing
As at 31 December 2023, we had
initiated the process for listing of Microsalt Ltd's shares to
enhance its ability to raise capital and compete effectively in the
sodium reduction market. The listing, if successful, will enhance
the Microsalt's ability to recruit experienced managers by being
able to offer associates stock options grants with a near-term path
towards monetisation.
h) Fundraising activities
During the course of the year,
Tekcapital plc consummated two fundraises for dual reason of
continued investment in our portfolio companies and to increase our
available working capital. The former reason is consistent with
board policies mentioned in our current report.
We are enthusiastic about the
development of Tekcapital's portfolio companies, their performance
to-date and their prospects to significantly expand in 2024. The
Board is confident that continued investment in our portfolio
companies remains the right approach for potential long-term value
creation. Additionally, we are currently exploring early-stage
venture funding for Guident to accelerate growth
further.
Clifford M. Gross,
Ph.D.
Chairman and CEO
21 May 2024
DIRECTORS' REPORT FOR THE YEAR ENDED 31 DECEMBER
2023
PRINCIPAL
ACTIVITIES
The principal activity of the Group and the parent
Company is that of an investment entity.
RESULTS AND
DIVIDENDS
The results for the period are set out in the
consolidated statement of comprehensive income on page 29. No
dividend was declared or paid during the period ended 31 December
2023 (2022: $nil).
DIRECTORS
The following Directors held office during the
period:
Clifford M Gross, Ph.D.
Robert Miller, M.D.
Louis Castro, FCA
The RT Hon Lord David Willetts FRS
STATEMENT OF
DIRECTORS' RESPONSIBILITIES
The Directors are responsible for preparing
the financial statements in accordance with applicable laws and
regulations.
Under that law the Directors are required to
prepare the Group financial statements in accordance with
International Financial Reporting Standards as adopted in the
United Kingdom ("UK adopted IFRS") and have also chosen to prepare
the Company financial statements in accordance with the United
Kingdom Generally Accepted Accounting Practice (United Kingdom
Accounting Standards, comprising FRS 101 Reduced Disclosure
Framework, and applicable law). Under company law, the Directors
must not approve the financial statements unless they are satisfied
that they give a true and fair view of the state of affairs of the
Group and the Parent Company and of their profit or loss for that
period.
.In preparing those financial statements, the
Directors are required to:
·
select suitable accounting policies and then apply them
consistently;
·
make judgments and estimates that are reasonable;
·
state whether applicable accounting standards have been
followed, subject to any material departures disclosed and
explained in the financial statements; and
·
prepare the financial statements on the going concern basis
unless it is inappropriate to presume that the Company will
continue in business.
The Directors are responsible for keeping
adequate accounting records that are sufficient to show and explain
the Group's and the Company's transactions and disclose with
reasonable accuracy at any time the financial position of the Group
and the Company and to enable them to ensure that the financial
statements comply with the Companies Act 2006. The Directors are
also responsible for safeguarding the assets of the Group and the
Company and hence for taking reasonable steps for the prevention
and detection of fraud and other irregularities.
DIRECTORS' REPORT FOR THE YEAR ENDED 31 DECEMBER
2023
Each of the current Directors, whose names are
listed in the Directors' report on this page of the financial
statements confirm that, to the best of each person's knowledge and
belief:
· the
Group financial statements, prepared in accordance with UK-adopted
IFRS, give a true and fair view of the assets, liabilities,
financial position and profit (or loss) of the Group;
· the
Company financial statements, which have been prepared in
accordance with United Kingdom Accounting Standards, comprising FRS
101 Reduced Disclosure Framework, give a true and fair view of the
Company's assets, liabilities and financial position of the
Company; and
· the
chairman's statement contained in the annual financial statements
includes a fair review of the development and performance of the
business and the position of the Group and Company, together with a
description of the principal risks and uncertainties that they
face.
The Directors are responsible for the maintenance
and integrity of the corporate and financial information included
on the Group's website www.tekcapital.com. Legislation in
the United Kingdom governing the preparation and dissemination of
financial statements may differ from legislation in other
jurisdictions.
GOING
CONCERN
The Group meets its day-to-day working capital
requirements through its service offerings, cash at bank, monies
raised in follow-on offerings and realisation of its investments.
The Group's forecasts and projections indicate that the Group has
sufficient cash reserves to operate within the level of its current
facilities.
The Group has access to equity markets if it seeks
additional funds. At the time of approving the accounts after
making enquiries, the Directors have a reasonable expectation that
the Group has adequate resources to continue in operational
existence for the foreseeable future.
See Note 2.1.1 for additional information on Going
Concern.
FUTURE
DEVELOPMENTS
No changes in the nature of the business is expected
in the foreseeable future.
Information has been included in the strategic
report in relation to disclosures under S414C(11) of the Companies
Act 2006.
AUDIT COMMITTEE
REPORT
The Board operates an Audit Committee, chaired by
Louis Castro. This Committee carries out duties as set out in the
AIM Admission Document, supervising the financial and reporting
arrangements of the Group. During the period, no issues arose that
the Directors consider appropriate to disclose in their Report.
The audit committee met 3 times during the period.
DIRECTORS' REPORT FOR THE YEAR ENDED
31 DECEMBER 2023
DIRECTORS'
EMOLUMENTS
|
Salary
&
|
Benefits
|
Bonus
|
2023
|
2022
|
|
fees
|
in kind
|
|
Total
|
Total
|
|
US $
|
US $
|
US $
|
US $
|
US $
|
Clifford M Gross
|
254,096
|
27,846
|
-
|
281,942
|
530,722
|
Robert Miller
|
23,261
|
-
|
-
|
23,261
|
23,261
|
Louis Castro
|
44,779
|
-
|
-
|
44,779
|
44,804
|
Lord David Willetts
|
36,694
|
-
|
-
|
36,694
|
36,714
|
|
358,830
|
27,846
|
-
|
386,676
|
635,501
|
The Director's proportion of the share option
expense was US$1,362 (2022: US$62,747). The Group did not make any
contributions to a pension scheme in the year ended 31 December
2023 (2022: Nil). The Directors' beneficial interests in
shares is set out below:
|
2023
|
2022
|
2023
|
2022
|
|
No of
Shares
|
No of
Shares
|
No of
Options
|
No of
Options
|
Clifford M Gross
|
8,657,500
|
8,657,500
|
3,000,000
|
3,000,000
|
Lord David Willetts
|
-
|
-
|
200,000
|
200,000
|
Robert Miller
|
2,664
|
2,664
|
200,000
|
200,000
|
Please note the above figure for Clifford M Gross
does not include 100,000 shares held by both of Dr. Gross's adult
children who are not considered a PCA as defined in the
Article 3(1)(26) of the UK Market Abuse
Regulation.
The details of the options held by each director at 31
December 2023 are as follows:
|
No of
Options
|
Exercise
Price
|
Grant
Date
|
Date
from which exercisable
|
Life
|
Clifford M Gross
|
3,000,000
|
£0.12
|
27-Aug-20
|
Special
Conditions*
|
5
Years
|
Robert Miller
|
100,000
|
£0.081
|
30-Aug-19
|
Special
Conditions**
|
5
Years
|
|
100,000
|
£0.19
|
16-Jun-21
|
Special
Conditions**
|
5
Years
|
Lord David Willetts
|
100,000
|
£0.0525
|
6-Jan-20
|
Special
Conditions**
|
5
Years
|
|
100,000
|
0.19
|
16-Jun-21
|
Special
Conditions**
|
5
Years
|
DIRECTORS' REPORT FOR THE YEAR ENDED
31 DECEMBER 2023
DIRECTORS' EMOLUMENTS
(CONTINUED)
* The options vest in three equal annual instalments
from the date of grant and there is a special condition which means
the options will vest when the closing price for a share has been
traded at more than 50 pence (sterling) for ten consecutive trading
days.
** The options shall vest when the net asset
value, as stated in the annual consolidated accounts, meets, or
exceeds USD$20.53m during the 36 months after the grant date. The
threshold shall be re-tested when each set of accounts published
during the 36 months are finalised.
An additional 525,000 options were held by
Harrison Gross, family member of Dr. Clifford Gross.
Total of key management personnel compensation
including short term benefits and share based payments is disclosed
in Note 8 of the accounts below.
DIRECTORS'
INDEMNITY ARRANGEMENTS
The Group has made qualifying third-party indemnity
provisions for the benefit of the Directors, which were made during
the period and remain in force at the date of this report.
The Group has purchased and maintained throughout
the period Directors & Officers liability insurance in respect
of itself and its Directors.
PRINCIPAL RISKS
& UNCERTAINTIES
Please refer to strategic report.
RESEARCH &
DEVELOPMENT ACTIVITIES
The Group conducted research and development
activities pertinent to incorporation of Generative AI technology
to Invention Evaluator and Vortechs services.
POST BALANCE SHEET
EVENTS
For further details, please refer to note 26 in the
notes to the accounts. Information has been included in the
strategic report under S414C(11).
For financial instruments risks, please refer to
Note 3.1 of the Notes to the Financial Statements.
Directors' Remuneration
report
The Board has delegated to its Remuneration
Committee, chaired by Robert Miller, certain responsibilities in
respect of the remuneration of senior executives. During the
period, no issues arose that the Directors consider appropriate to
disclose in their Report. The remuneration committee meets at least
2 times during the calendar year.
INDEPENDENT
AUDITORS
MHA were appointed as auditor to
the Group and the Company and in accordance with section 485 of the
Companies Act 2006. Following a rebranding exercise on 15 May 2023
the trading name of the company's independent auditor changed from
MHA MacIntyre Hudson to MHA. A resolution to reappoint MHA as
independent auditor will be proposed at the next Annual General
Meeting.
Statement of disclosure of information to
auditors
Each of the persons who was a
Director at the date of approval of this report confirms
that:
• so far
as the Director is aware, there is no relevant audit information of
which the Company's auditor is unaware; and the Director has taken
all the steps that he ought to have taken as a Director in order to
make himself aware of any relevant audit information and to
establish that the Company's auditor is aware of that
information.
This confirmation is given and
should be interpreted in accordance with the provisions of s418 of
the Companies Act 2006.
By order of the Board of Directors
and signed on behalf of the Board
Louis Castro
Director
21 May 2024
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR
ENDED 31 DECEMBER 2023
|
|
|
Year ended
|
Period
ended
|
Group
|
Note
|
|
31
December
|
31
December
|
|
|
|
2023
|
2022
|
|
|
|
US $
|
US
$
|
Continuing operations
|
|
|
|
|
|
|
|
|
|
Revenue from services
|
6
|
|
735,265
|
615,214
|
Cost of sales
|
|
|
(314,083)
|
(222,361)
|
Changes in fair value on financial
assets at fair value though profit or loss
|
12
|
|
(14,229,009)
|
(10,978,372)
|
Interest from financial assets at
fair value through profit or loss
|
12
|
|
455,096
|
286,583
|
Operating expenses
|
7
|
|
(2,353,704)
|
(2,524,496)
|
Other income
|
6.1
|
|
20,384
|
79,638
|
|
|
|
|
|
Operating loss and loss before tax
|
|
|
(15,686,051)
|
(12,743,794)
|
|
|
|
|
|
Income tax expense
|
9
|
|
(2,266)
|
(1,714)
|
|
|
|
|
|
Loss after tax for the year/period
|
|
|
(15,688,317)
|
(12,745,507)
|
|
|
|
|
|
Other comprehensive income*
|
|
|
|
|
Translation of foreign
operations
|
|
|
900,722
|
(212,803)
|
Total other comprehensive income/(expense)
|
|
|
900,722
|
(212,803)
|
|
|
|
|
|
Total comprehensive loss for the
year/period
|
|
|
(14,787,595)
|
(12,958,311)
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
Basic losses per share
|
10
|
|
(0.09)
|
(0.09)
|
Diluted losses per share
|
10
|
|
(0.09)
|
(0.09)
|
* May be reclassified to profit or
loss in future years.
All comprehensive income as
presented above belongs to the owners of the Group.
The notes on pages 34 to 64 are an
integral part of these consolidated financial
statements.
CONSOLIDATED STATEMENT OF FINANCIAL POSITION AT 31 DECEMBER
2023
|
|
As at 31
December
|
As at 31
December
|
Group
|
Note
|
2023
|
2022
|
|
|
US$
|
US$
|
Assets
|
|
|
|
Non-current assets
|
|
|
|
Intangible assets
|
13
|
218,158
|
242,940
|
Financial assets at fair value
through profit and loss
|
12
|
46,653,995
|
56,184,146
|
Property, plant and
equipment
|
14
|
14,271
|
9,969
|
|
|
46,886,424
|
56,437,055
|
|
|
|
|
Current assets
|
|
|
|
Trade and other
receivables
|
15
|
1,114,753
|
1,088,043
|
Cash and cash equivalents
|
16
|
620,248
|
628,640
|
|
|
1,735,001
|
1,716,683
|
|
|
|
|
Total assets
|
|
48,621,425
|
58,153,738
|
|
|
|
|
Current liabilities
|
|
|
|
Trade and other payables
|
19
|
517,154
|
215,998
|
Deferred revenue
|
20
|
217,391
|
172,610
|
|
|
734,545
|
388,608
|
|
|
|
|
Total liabilities
|
|
734,545
|
388,608
|
Net
assets
|
|
47,886,880
|
57,765,130
|
|
|
|
|
Equity attributable to owners of the Parent
|
|
|
|
Ordinary shares
|
18
|
973,329
|
839,723
|
Share premium
|
|
28,937,011
|
24,240,930
|
Retained earnings
|
|
17,073,617
|
32,682,276
|
Translation reserve
|
|
975,092
|
74,370
|
Other reserve
|
|
(72,169)
|
(72,169)
|
Total equity
|
|
47,886,880
|
57,765,130
|
The notes on pages 34 to 64 are an
integral part of these financial statements.
The financial statements on pages 29
to 64 were approved and authorised for issue by the Board of
Directors on 21 May 2024 and were signed on its behalf.
|
|
|
|
|
Louis Castro
Director
Tekcapital PLC
registered number 08873361
|
|
|
|
Dr Clifford M Gross
Chairman and CEO
|
|
|
Share premium - amount subscribed for share capital in
excess of nominal value, net of directly attributable costs.
Translation reserve - foreign exchange differences
recognized in other comprehensive income.
Other reserve - historic other reserve outside of
share premium, translation reserve and share premium.
Retained earnings - cumulative net gains and losses
recognised in the consolidated statement of comprehensive income,
net of dividends paid.
The notes on pages 34 to 64 are an integral part of
these financial statements.
CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31
DECEMBER 2023
|
|
Note
|
31 December
2023
|
Period
ended 31 December 2022
|
|
|
|
US $
|
US
$
|
Cash flows from operating activities
|
|
|
|
|
Loss after income tax
|
|
|
(15,688,317)
|
(12,745,508)
|
Adjustments for
|
|
|
|
|
- Impairment Loss
|
|
|
-
|
37,584
|
- Depreciation
|
|
|
2,523
|
6,553
|
- Amortisation
|
|
|
83,786
|
83,877
|
- Share based payment
expense
|
|
|
79,658
|
167,957
|
- Management services
income
|
|
|
(455,777)
|
(419,697)
|
- Interest from financial
assets at FVTP&L
|
|
|
(455,096)
|
(286,583)
|
- Unrealised (gains)/losses on
foreign exchange
|
|
|
620,843
|
(220,080)
|
- Fair value (gain)/losses on
financial assets at FVTP&L
|
|
|
14,229,009
|
11,014,609
|
Movement in working
capital:
|
|
|
|
|
- Movement in trade and other
receivables
|
|
|
(26,710)
|
(399,040)
|
- Deferred revenue
movement
|
|
|
44,781
|
3,326
|
- Movement in trade and other
payables
|
|
|
301,156
|
(21,653)
|
Net
cash outflows from operating activities
|
|
|
(1,264,144)
|
(2,778,655)
|
Cash flows from investing activities
|
|
|
|
|
Additions to financial assets at
fair value through profit and loss
|
|
12
|
(3,999,072)
|
(3,970,900)
|
Proceeds from disposals of financial
assets at fair value through profit and loss
|
|
12
|
478,008
|
1,073,792
|
Purchases of intangibles
|
|
13
|
(59,004)
|
-
|
Purchases of property, plant and
equipment
|
|
14
|
(6,825)
|
(9,919)
|
Net
cash outflows investing activities
|
|
|
(3,586,893)
|
(2,907,027)
|
Cash flows from financing activities
|
|
|
|
|
Proceeds from issuance of ordinary
shares
|
|
18
|
5,179,498
|
2,636,056
|
Costs of raising finance
|
|
18
|
(349,812)
|
(142,839)
|
Net
cash inflows from financing activities
|
|
|
4,829,686
|
2,493,217
|
Net
(decrease)/increase in cash and cash equivalents
|
|
|
271,543
|
(3,192,465)
|
Cash and cash equivalents at
beginning of year
|
16
|
628,640
|
3,543,762
|
Exchange gains/(losses) on cash and
cash equivalents
|
12,961
|
277,343
|
Cash and cash equivalents at end of
period/year
|
|
16
|
620,248
|
628,640
|
NOTES TO THE FINANCIAL STATEMENTS
1. GENERAL
INFORMATION
Tekcapital PLC (Companies House
registration number: 08873361) is a Company incorporated in England
and Wales and domiciled in the UK. The address of the registered
office is 12 New Fetter Lane, London, United Kingdom, EC4A 1JP. The
Company is a public limited company limited by shares, which listed
on the AIM market of the London Stock Exchange in 2014.
The principal activity of
the Group is to provide universities and
corporate clients with valuable technology transfer services. The
Group also acquires exclusive licences to university technologies
that it believes can positively impact people's lives, for
subsequent commercialisation.
The principal accounting policies
applied in the preparation of these consolidated financial
statements are set out below. These policies have been consistently
applied to all the years presented, unless otherwise stated. During
the previous period, the Group and the Company changed their
accounting reference date from 30 November to 31 December to follow
the accounting periods of portfolio companies. As a result, the
consolidated financial statements of Tekcapital PLC have been
prepared for the 12 month period to 31 December 2023. Comparative
amounts presented in the Group and Company financial statements are
for the 13 months ended 31 December 2022, and as such the amounts
presented are not entirely comparable.
While the financial information
included in this preliminary announcement has been
prepared in accordance with the recognition and measurement
criteria of International Financial Reporting Standards, this
announcement does not itself contain sufficient information to
comply with those standards. The Company expects to publish full
financial statements that comply with International Financial
Reporting Standards in June 2024.
Amounts presented in this report
are rounded to nearest US$1.
2. MATERIAL ACCOUNTING POLICIES
2.1 STATEMENT OF COMPLIANCE
The consolidated financial
statements of Tekcapital have been prepared in accordance
with International Financial Reporting Standards as
adopted in the United Kingdom ("UK adopted IFRS")
UK-adopted International Financial Reporting
Standard ("UK adopted IFRS") and those parts of the Companies Act
2006 that are relevant to companies which report in accordance with
UK adopted IFRS. The consolidated financial statements have been
prepared under the historical cost convention. The
consolidated financial statements comprise the financial statements
of Tekcapital plc and its subsidiaries, Tekcapital Europe Ltd and
Tekcapital LLC.
The preparation of financial
statements in accordance with UK-adopted International Financial
Reporting Standards requires the use of certain critical accounting
estimates. It requires management to exercise its judgement
in the process of applying the Group's accounting policies. The
areas involving a higher degree of judgment or complexity, or areas
where assumptions and estimates are significant to the consolidated
financial statements are disclosed in note 4.
2.1.1 GOING CONCERN
The financial statements have been
prepared on a going concern basis.
The Group and Company meet their
day to day working capital requirements through service offerings,
monetisation of quoted equity stakes and monies raised through
issues of equity. As disclosed in note 26, the Group announced a
placing to raise £2,000,000 in February 2024. This has resulted in
an increase in the Group's cash balance since the year
end.
The Group's forecasts and
projections indicate that the Group and Company have sufficient
cash reserves to operate within the level of its current funds. The
forecasts and projections included assumptions and estimation
uncertainties related to Group's service revenues, cost of goods
sold and operating expenses, as determined by impact to the cash
runway of the Group and the Company. The Group has no third party
debt facilities.
The Directors have prepared
detailed cash flow projections for the period to 30 May 2025
("going concern assessment period"). The cash flow projections have
been subjected to sensitivity analysis which demonstrate that the
Group and Company will maintain a positive cash balance through the
going concern assessment period.
The Directors have also considered
the geo-political environment, including rising inflation, and
whilst the impact on the Group is currently deemed minimal, the
Directors remain vigilant.
On this basis, the Directors have
therefore concluded that it is appropriate to prepare the financial
statements on a going concern basis.
2.1.2 CHANGES IN ACCOUNTING POLICY AND
DISCLOSURES
Standards and
Interpretations not yet effective
The Group has applied the following standards
and amendments for the first time for its annual reporting period
commencing 1 January 2023:
• IFRS 17 Insurance
Contracts;
• Definition of Accounting Estimates -
amendments to IAS 8;
• International Tax Reform - Pillar Tow Model
Rules - amendments to IAS 12;
• Deferred Tax related to Assets and
Liabilities arising from a Single Transaction - amendments to IAS
12; and
• Disclosure of Accounting Policies -
Amendments to IAS 1 and IFRS Practice Statement 2.
The amendments listed above did not have any
impact on the amounts recognised in prior periods and are not
expected to significantly affect the current or
future periods.
There are a number of standards,
amendments to standards, and interpretations which have been issued
that are effective in future accounting periods that the Group has
decided not to adopt early as they will not have a significant
impact on the presentation of the Group financial
statements.
2.2 CONSOLIDATION
The consolidated financial
statements comprise the financial statements of Tekcapital PLC and
all subsidiaries controlled by it, except from indirect
subsidiaries
Subsidiaries are entities that are
controlled by the Group. Control is achieved when the Group has the
power to govern the financial and operating policies of an entity
so as to obtain economic benefit from its activities. Intercompany
transactions, balances and unrealised gains on transactions between
Group companies are eliminated. Unrealised losses are also
eliminated when necessary amounts reported by subsidiaries have
been adjusted to conform to the Group's accounting
policies.
2.3 FOREIGN CURRENCIES
(a) Functional and presentation
currency
These consolidated financial
statements are presented in US Dollars which is the presentation
currency of the Group. The Directors consider this to be the most
appropriate presentational currency. Each subsidiary within the
Group has its own functional currency which is dependent on the
primary economic environment in which that subsidiary operates. The
functional currency of Tekcapital Plc is UK sterling as this is the
currency the entity undertakes its primary economic
activity.
(b) Transactions and Balances
Foreign currency transactions are
translated into functional currency using the exchange rates
prevailing at the dates of the transactions or valuation where
items are re-measured.
Foreign exchange gains and losses
resulting from the settlement of such transactions and from the
translation at the year-end exchange rates of monetary assets and
liabilities denominated in foreign currencies are recognised in the
income statement. Foreign exchange gains and losses that relate to
cash and cash equivalents are presented in the consolidated
statement of comprehensive income statement within 'operating
expenses'.
(c) Group companies
The results and financial position
of all Group entities (none of which has the currency of a
hyper-inflationary economy) that have a functional currency
different from the presentation currency are translated into the
presentation currency as follows:
(i) Monetary assets and
liabilities for each balance sheet presented are translated at the
closing exchange rates at the date of that balance
sheet.
(ii) Income and expense for each
income statement are translated at the average rates of exchange
during the period (unless this average is not a reasonable
approximation of the cumulative effect of the rates prevailing on
the transaction dates, in which case income and expenses are
translated at the rate on the dates of the transactions)
(iii) All resulting exchange
differences are recognized in other comprehensive
income.
2.4 INVESTMENT IN PORTFOLIO COMPANIES
Investments in portfolio companies
are held at fair value through the profit and loss. Directors'
judgment was exercised in determination that the Group meets the
following criteria and should be recognized as an investment entity
under IFRS 10 par. 27. Directors re-evaluated the below criteria
and concluded they were met as at 31 December 2023:
· Obtains funds from one or more investors for the purpose of
providing clients with investment management services
· Commits to its investors that its business purpose is to
invest funds solely for return from capital appreciation,
investment income or both
· Measures and evaluate the performance of substantially all of
its investments on a fair value basis.
Tekcapital's IP search and
technology transfer investment services represent investment
advisory services, and therefore Tekcapital Europe Limited and
Tekcapital LLC continue to be treated as subsidiaries and are
consolidated in the Group financial statements. These services may
be provided to investors, clients and third parties. The Board
considers that the criteria are met in the group's current
circumstances.
The Board envisages that
Tekcapital's shareholder returns will derive primarily from mid to
long-term capital appreciation of a portion of its intellectual
property investments, as well as from providing IP investment
services to clients. Consequently, the Group's portfolio companies
are measured at fair value in accordance with IFRS 9 as disclosed
in Note 2.8.3.
2.5 PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment is
stated at historical cost less accumulated depreciation. Historical
cost includes expenditure that is directly attributable to the
acquisition of the items. Subsequent costs are included in the
asset's carrying amount or recognised as a separate asset, as
appropriate, only when it is probable that future economic benefits
associated with the item will flow to the Group and the cost of the
item can be measured reliably. All other repairs and maintenance
are charged to the income statement during the financial period in
which they are incurred. Depreciation of assets are calculated to
write off the cost less the estimated residual value of tangible
fixed assets by equal instalments over the estimated useful
economic lives as follows:
Furniture
3years
Computer equipment
3years
Leasehold
improvements
5years
The assets' residual values and
useful lives are reviewed, and adjusted if appropriate, at the end
of each reporting period. The asset's carrying amount is written
down immediately to its recoverable amount if the assets carrying
value is greater than its estimated recoverable amount. Gains
and losses on disposals are determined by comparing proceeds with
the carrying amount and are recognised within 'Operating expenses'
in the income statement.
2.6 INTANGIBLE ASSETS
Intangible assets that are
acquired by the Group are stated at cost less accumulated
amortisation and accumulated impairment losses. Amortisation is
charged to the administrative expenses in the Statement of
Comprehensive Income on a straight-line basis over the estimated
useful lives of intangible assets unless such lives are
indefinite.
(a) INVENTION
EVALUATOR
This is an intangible asset and a
piece of computer software acquired for use by one of the
subsidiaries of the Group.
The estimated useful life of the Invention Evaluator intangible
asset is 10 years. The useful life is estimated based upon
management's best estimate of the expected life of the asset. The
useful life is reconsidered if circumstances relating to the asset
change or if there is an indication that the initial estimate
requires revision.
The intangible asset has a finite life of 10 years over which
amortisation is charged on a straight line basis.
(b) COMPUTER SOFTWARE AND WEBSITE
DEVELOPMENT
Costs associated with maintaining
computer software programmes and the Company website are recognised
as an expense as incurred. Development costs that are directly
attributable to the design and testing of identifiable and unique
software products controlled by the Group are recognised as
intangible assets when the following criteria are met:
(i)
it is technically feasible to complete the
software product so that it will be available for use;
(ii) management intends to complete the software product and use
or sell it;
(iii) there is an ability to use or sell the software
product;
(iv) it
can be demonstrated how the software product will generate probable
future economic benefits;
(v) adequate technical, financial and other resources to complete
the development and to use or sell the
software product is available;
and
(vi) the expenditure
attributable to the software product during its development can be
reliably measured.
Computer software development
costs recognised as assets are amortised over their estimated
useful lives, which do not exceed four years.
(c) VORTECHS GROUP
This is an intangible asset
acquired for use by one of the subsidiaries of the Group. The
estimated useful life of the Vortechs Group intangible asset is 10
years over which amoritsation is charged on a straightline basis.
The useful life is estimated based upon management's best estimate
of the expected life of the asset. The useful life is reconsidered
if circumstances relating to the asset change or if there is an
indication that the initial estimate requires revision.
2.7 IMPAIRMENT OF NON-FINANCIAL ASSETS
Intangible assets that have an
indefinite useful life or intangible assets not ready to use are
not subject to amortisation and are tested annually for impairment.
Assets that are subject to amortisation are reviewed for impairment
whenever events or changes in circumstances indicate that the
carrying amount may not be recoverable. An impairment loss is
recognized for the amount by which the asset's carrying value
exceeds its recoverable amount. The recoverable amount is the
higher of an asset's fair value less costs of disposal and value in
use. For the purposes of assessing impairment, assets are grouped
at the lowest levels for which there are largely independent cash
inflows, (CGUs). Prior impairments of non-financial assets are
reviewed for possible reversal at each reporting date.
2.8 FINANCIAL INSTRUMENTS
2.8.1 CLASSIFICATION AND MEASUREMENT
The Group classifies its financial
assets depending on the purpose for which the asset was acquired.
Management determines the classification of its financial assets at
initial recognition.
During the financial year the
Group held investments in portfolio companies classified as
equity investments. They are included in non-current assets
and are measured at fair value through profit and loss in
accordance with IFRS 9.
The Group has convertible loan
note receivables. These financial assets are classified and
measured at fair value through profit and loss in accordance with
IFRS 9.
The Group also has receivables
carried at amortised cost. They are included in current assets. The
Group's service income receivables comprise 'trade and other
receivables' in the balance sheet, also held at amortised cost. The
Group also has cash and cash equivalents.
All short-term liabilities are
measured at amortised cost, the Group does not hold any long-term
financial liabilities.
2.8.2 DERECOGNITION
Loans and receivables are
recognised and carried at amortised cost. Financial assets are
derecognised when the rights to receive cash flows from the loans
or receivables have been collected, expired or transferred and the
Group has subsequently transferred substantially all risks and
rewards of ownership.
2.8.3 FAIR VALUE
Financial instruments are measured
at fair value including investments in portfolio companies, cash
and cash equivalents, trade and other receivables, trade and other
payables, and convertible loan note receivables. This measurement
policy does not apply to subsequent measurement at amortised
cost of short term financial liabilities and trade
receivables.
The Group measures portfolio
companies using valuation techniques appropriate in the
circumstances and for which sufficient data are available to
measure fair value, maximising the use of relevant observable
inputs and minimising the use of unobservable inputs. Our fair
value valuation policy is as follows:
The fair value of new portfolio
companies is estimated at the cost of the acquired IP or equity
plus associated expenses to facilitate the acquisition.
Existing portfolio companies are
valued as follows:
· If a
market transaction such as third-party funding has occurred during
the past 12 months, we will value our ownership in the portfolio
Company at this observed valuation, taking account of any observed
material changes during the period, including quoted prices in
active markets (Level 1 input).
· In
the absence of a recent market transaction, fair value will be
estimated by alternative methods and where appropriate by an
external, qualified valuation expert. The valuation techniques fall
under Level 2 - Observable techniques other quoted prices and Level
3 - other techniques as defined by IFRS 13.
Due to their short-term nature,
the carrying value of cash and cash equivalents, trade and other
receivables, and trade and other payables approximate their fair
value.
2.9 OFFSETTING FINANCIAL INSTRUMENTS
Financial assets and liabilities
are offset and the net amount reported in the balance sheet when
there is a legally enforceable right to offset the recognised
amounts and there is the intention to settle on a net basis or
realise the asset and settle the liability
simultaneously.
2.10 IMPAIRMENT OF FINANCIAL ASSETS
Impairment provisions for trade
receivables are recognized based on the simplified approach within
IFRS 9 using the lifetime expected credit losses. During this
process the probability of the non-payment of the trade receivables
is assessed, including forward-looking information on customers
standing and macroeconomic information including sector specific
circumstances This probability is then multiplied by the amount of
the expected loss arising from default to determine the lifetime
expected credit loss for the trade receivables. For trade
receivables, which are reported net, such provisions are recorded
in a separate provision account with the loss being recognized
within operating expenses in the consolidated statement of
comprehensive income. On confirmation that the trade receivable
will not be collectable, the gross carrying value of the asset is
written off against the associated provision.
Financial assets held at amortised
cost comprise trade and other receivables, and cash and cash
equivalents in the consolidated statements of financial
position.
2.11 CASH AND CASH EQUIVALENTS
In the consolidated statement of
cash flows, cash and cash equivalents includes cash in hand,
deposits held at call with other banks, other short term highly
liquid investments with maturities of three months or less from
inception.
2.12 SHARE CAPITAL
Ordinary Shares
Ordinary Shares are classified as
equity.
Share premium
The share premium account has been
established to represent the excess of proceeds over the nominal
value for all share issues, including the excess of the exercise
share price over the nominal value of the shares on the exercise of
share options as and when they occur. Incremental costs
directly attributable to the issue of new ordinary shares and new
shares options are shown in equity as a deduction, net of tax, from
the proceeds.
2.13 TRADE
PAYABLES
Trade payables are obligations to
pay for goods and services that have been acquired in the ordinary
course of business from suppliers. Accounts payable are
classified as current liabilities if payment is due within one year
or less (or in the normal operating cycle of business if longer).
If not, they are presented as non-current liabilities.
Trade payables are recognised
initially at fair value and subsequently measured at amortised cost
using the effective interest rate method.
2.14 SHARE BASED PAYMENTS
The Group operates a number of
equity-settled, share-based compensation plans, under which the
entity receives services from employees as consideration for equity
instruments (options) of the Group. The fair value of the employee
services received in exchange for the grant of options is
recognised as an expense. The total amount to be expensed is
determined by reference to the fair value of the options
granted:
•
Including any market performance
conditions;
•
excluding the impact of any service and
non-market performance vesting conditions (for example,
profitability, sales growth targets and remaining an employee of
the entity over a specified time period);
•
excluding the impact of any non-vesting
conditions (for example the requirement of the employees to
save).
Assumptions about the number of
options that are expected to vest include consideration of
non-market vesting conditions. The total expense is recognised over
the vesting period, which is the period over which all of the
specified vesting conditions are to be satisfied. At the end
of each reporting period, the entity revises its estimates of the
number of options that are expected to vest based on the non-market
vesting conditions. It recognises the impact of the revision to the
original estimates, if any, in the income statement, with a
corresponding adjustment to equity.
When the options are exercised,
the Group issues new shares. The proceeds received net of any
directly attributable transactions costs are credited to share
capital (nominal value) and share premium when the options are
exercised.
2.15 CURRENT AND DEFERRED TAX
The tax expense for the year
comprises current and deferred tax. Tax is recognised in the
consolidated income statement, except to the extent that it relates
to items recognised in other comprehensive income or directly in
equity. In this case, the tax is also recognised in other
comprehensive income or directly in equity,
respectively.
The current income tax charge is
calculated on the basis of tax laws enacted or substantively
enacted at the balance sheet date in the countries where the
Company and its subsidiaries operate and generate taxable income.
Management periodically evaluates positions taken in tax returns
with respect to situations in which applicable tax regulation is
subject to interpretation. It establishes provisions where
appropriate on the basis of amounts expected to be paid to the tax
authorities.
Deferred income tax is recognised
on temporary differences arising between the tax bases of assets
and liabilities and their carrying amounts in the consolidated
financial statements. However, deferred tax liabilities are not
recognised if they arise from the initial recognition of goodwill;
deferred income tax is not accounted for if it arises from initial
recognition of an asset or liability in a transaction other than a
business combination that at the time of the transaction affects
neither accounting nor taxable profit or loss.
Deferred income tax is determined
using tax rates (and laws) that have been enacted or substantively
enacted by the balance sheet date and are expected to apply when
the related deferred income tax asset is realised or the deferred
income tax liability is settled.
Deferred income tax assets are
recognised only to the extent that it is probable that future
taxable profit will be available against which the temporary
differences can be utilised.
Deferred income tax liabilities
are provided on taxable temporary differences arising from
investments in subsidiaries except for deferred income tax
liability where the timing of the reversal of the temporary
difference is controlled by the Group and it is probable that the
temporary difference will not reverse in the foreseeable
future.
Deferred income tax assets are
recognised on deductible temporary differences arising from
investments in subsidiaries only to the extent that it is probable
the temporary difference will reverse in full in the future and
there is sufficient taxable profit available against which the
temporary difference can be utilised.
Deferred income tax assets and
liabilities are offset when there is a legally enforceable right to
offset current tax assets against current tax liabilities and when
the deferred income tax assets and liabilities relate to income
taxes levied by the same taxation authority on either the same
taxable entity or different taxable entities where there is an
intention to settle balances on a net basis.
2.16 REVENUE RECOGNITION
Revenue is measured at the fair
value of the consideration received or receivable, and represents
amounts receivable for the services supplied, stated net of
discounts, and value added taxes. The Group recognises revenue when
the contract is identified, performance obligation is determined,
transaction price (as defined for each service below) is determined
and allocated to performance obligation in accordance with IFRS
15.
Provision of services
The Group provides following lines
of services:
•
Invention Evaluator services: provision of
reports assessing potential of any new technology. Revenue is
recognised upon delivery of a complete report, when the report is
made available to each customer. Upon access to the report
delivered via online portal, customers consume the benefits of the
contractual obligation, and the performance obligation is met.
Directors consider transaction price to be clearly determined upon
payment of fixed fee for each report prior to report's delivery.
Directors considered uncertainty of cash flows from sales to be
limited, considering prepayment is made for each report prior to
report's delivery.
•
Tech transfer recruitment services (Vortechs
Group): recruitment services specialising in technology transfer
executives. Revenue is recognised upon placement of an executive,
when hire is made by Tekcapital's customer and the performance
obligation is met. Directors consider transaction price to be
clearly determined when both parties agree to placement fee for
each successful hire. Directors considered uncertainty of cash
flows from sales to be limited, considering payments are made by
universities with excellent track record of payments and clear
definition of performance obligation upon which such payment is
made.
•
Management services: accounting, tax, legal and
other services provided to portfolio companies. Revenue is
recognized upon delivery of services to each portfolio Company and
performance obligation is met as defined in the management service
contract. Directors considering transaction price to be clearly
determined by amounts specified in the management service
agreements. Directors considered uncertainty of cash flows from
sales to be limited, considering payments are made by companies
with excellent track record of payments and clear definition of
performance obligation upon which such payment is made.
For breakdown of revenue from
services recognised over time and at point of time, please refer to
Note 6 to Financial Statements.
2.17 OTHER INCOME
The Group recognizes research and
development (R&D) relief under other income.
2.18 INTEREST INCOME
Interest income is accrued on a
time basis, by reference to the principal outstanding and at the
effective interest rate applicable (10%).
3. FINANCIAL RISK MANAGEMENT
3.1 FINANCIAL RISK FACTORS
(a) Portfolio risk/investment management
Investment into portfolio
companies held by the Group requires long-term commitment with no
certainty of return.
The fair value of each portfolio
Company represents the best estimate at a point in time and may be
impaired if the business does not perform as well as expected,
directly impacting the Group's value and profitability. This risk
is mitigated as the size of the portfolio increases. The Group
performed sensitivity analysis with regards to assumptions used in
determination of fair value of the portfolio in Note 12.
The Group also regularly monitors
portfolio companies' liquidity required for returns to
occur.
(b) Credit risk management
Credit risk is managed on a Group
basis. In order to minimise this risk, the Group endeavours to only
deal with companies that are demonstrable creditworthy, and the
Directors continuously monitor the exposure. The Directors
determine the default as lack of payment after more than 180 days
and or counter party's bankruptcy filings. The Group's maximum
exposure to credit risk for the components of financial position at
31 December 2023 and 31 December 2022 is the carrying amount of its
current trade and other receivables as illustrated in Note
15.
While IFRS 9 does not require
expected credit loss allowance on assets held at fair value through
profit and loss, the Group monitors credit risk related to
performance of portfolio companies, including considerations
related to recoverability of convertible loan notes held as
carrying amount of notes represent the maximum exposure to credit
risk. Progress is monitored and regular discussions are held with
management of portfolio companies to assess commercial progress and
financial information provided.
IFRS9 requires the Company to
assess expected credit losses on assets classified as held at
amortised cost, under a forward-looking model approach. For the
Group accounts this includes Receivables from related parties and
other immaterial receivables. For the Company accounts this
includes Receivables from Group Companies.
The Group also monitors credit
risk from balances with banks and institutions.
(c) Liquidity risk
management
Cash flow forecasting is performed
on a Group basis. The Directors monitor rolling forecasts of the
Group's liquidity requirements to ensure it has sufficient cash to
meet operational needs. Post period end, the Group announced
placing to raise GBP 2,000,000 on 29 February 2024. At the
reporting date the Group held bank balances of US$620,248. All
amounts shown in the consolidated statement of financial position
under current assets and current liabilities mature for payment
within one year, with Trade and Other Receivables exceeding Trade
and Other Payables by US US$1,275,482.
(d) Financial risk management
The Company's Directors review the
financial risk of the Group. Due to the early stage of its
operations the Group has not entered into any form of financial
instruments to assist in the management of risk during the period
under review.
(e) Market risk
management
Due to low value and number of
financial transactions that involve foreign currency and the fact
that the Group has no borrowings to manage, the Directors
have not entered into any arrangements, adopted or approved the use
of derivative financial instruments to assist in the
management of the exposure of these risks. It is their view that
any exchange risks on such transactions are negligible.
The Group also regularly monitors
risk related to fair value of financial instruments held such as
convertible loan notes held.
(f) Foreign exchange risk management
Foreign exchange risk arises when
individual Group entities enter into transactions denominated in a
currency other than their functional currency. The Group's policy
is, where possible, to allow Group entities to settle liabilities
denominated in their functional currency, with the cash generated
from their own operations in that currency. Where Group entities
have liabilities denominated in a currency other than their
functional currency (and have insufficient reserves of that
currency to settle them), cash already denominated in that currency
will, where possible, be transferred from elsewhere within the
Group.
A sensitivity analysis has been
performed to assess the exposure of the Group to foreign exchange
movements. The Group only has exposure to movements of the US
dollar against UK Sterling. As at 31 December 2023, the Group's UK
Sterling net exposure relating to cash, receivables and payables
denominated in UK Sterling totals $27,279. A 20% strengthening or
weakening of the US dollar against the UK Sterling would have an
immaterial impact on the consolidated results and
equity.
(g) Interest rate risk management
The Group has no
borrowings.
3.2 CAPITAL MANAGEMENT
The Group's objectives when
managing capital are to safeguard the Group's ability to continue
as a going concern in order to provide returns for shareholders,
benefits for other stakeholders and to maintain an optimal capital
structure to reduce the cost of capital.
In order to adjust or maintain the
capital structure, the Group may adjust the level of dividends paid
to its shareholders, return capital to shareholders, issue new
shares or sell assets to reduce borrowings. The Group has no
external borrowings. This policy is periodically reviewed by the
Directors, and the Group's strategy remains unchanged for the
foreseeable future.
The capital structure of the Group
consists of cash and bank balances and equity consisting of issued
share capital, reserves and retained losses of the Group. The
Directors regularly review the capital structure of the Company and
consider the cost of capital and the associated risks with
each class of capital.
The Company's historic cost of
capital has been the cost of securing equity financings, which have
averaged around 10%. the Company's long-term financial goal is to
optimise its returns on invested capital (ROIC) in excess of our
weighted average cost of capital (WACC) and as such create value
for our shareholders. The method the Company seeks to employ for
achieving this is to utilise its structural intellectual capital
developed through its Discovery Search Network, its Invention
Evaluator service and its Vortechs Group Service to mitigate
selection bias and improve returns on invested capital. Ultimately,
management will seek to monetise these returns with exits from its
investments in portfolio companies.
4. CRITICAL ACCOUNTING ESTIMATES AND
JUDGEMENTS
Estimates and judgements are
continually evaluated and are based on historical experience and
other factors, including expectations of future events that
are believed to be reasonable under the circumstances. The
Directors made the following judgements:
-
determination as to the classification of the Group as an
investment entity as discussed in Note 2.4
-
determination of operating segments as disclosed in Note
5
-
determination of reliance of the Group's portfolio companies on
funding to achieve their fair values discussed in Note
12.
The Directors also make estimates
and assumptions concerning the future. The resulting accounting
estimates will by definition, seldom equal the related actual
results. The estimates and assumptions that have a significant risk
of causing a material adjustment to the carrying value of the
assets and liabilities within the next financial year are detailed
below.
Key estimate/ judgment
area
|
Key assumption
|
Potential impact
within the next financial year
|
Potential impact in
the longer term
|
Note reference for
sensitivity analysis
|
Valuation of unquoted
equity investments
|
In applying valuation techniques
to determine the fair value of unquoted equity investments the
Group makes estimates and assumptions regarding the future
potential of the investments. The policy of the Group is to value
new portfolio companies at cost of the acquired IP or equity plus
associated expenses to facilitate the acquisition. Existing
portfolio companies are valued using either a market transaction
such as third-party funding or, in the absence of a recent market
transaction, by alternative methods and where appropriate by an
external, qualified valuation expert.
The fair value of Guident Limited
reflects input in the form of value of Guident Ltd's shares in its
US subsidiary (Guident Corp) as determined by recent market
transactions of these shares.
|
Yes
|
Yes
|
Note 12
|
Valuation
of
unquoted equity
investments
|
This input was corroborated by
Guident's enterprise valuation by estimating the net present value
of future cashflows associated with its business. Key assumptions
used in estimating future cash flows are projected profits
including remote monitor and control centre and shock absorber
sales and a discount factor applied for the net present value of
future cashflows from the platform.
The fair value of Microsalt plc
reflects input in the form of value of Microsalt Ltd's shares in
its US subsidiary (Microsalt Inc) as determined by pre money
valuation determined by the bankers as part of Company's pre IPO
procedures. This input was corroborated by Microsalt's enterprise
valuation by estimating the net present value of future cashflows
associated with its business. Key assumptions used in estimating
future cash flows are projected sales of Microsalt® and a discount
factor applied for the net present value of future cashflows from
the platform.
|
Yes
|
Yes
|
Note 12
|
Valuation of convertible loan
notes
|
In applying valuation techniques
to determine the fair value of convertible loan notes the Group and
Company make estimates and assumptions regarding the future
potential of the investments, including discount factor applied for
the net present value of future cashflows from the loan.
|
Yes
|
Yes
|
Note 12
|
5. SEGMENTAL
REPORTING
The Directors consider the
business to have two segments for reporting purposes under IFRS 8
which are:
·
professional services, including the provision of
recruitment services via Vortechs Group, provision of invention
evaluator services, as well as R&D tax relief credits and
provision of management services to its portfolio companies. The
activities grouped under this segment share similar economic
characteristics of provision of intellectual property services to
third party services;
·
licensing and investment activities, including
acquiring licences for technologies, portfolio Company investment,
development and commercialisation. The activities share the goal of
increasing the fair value of investments made into portfolio
companies by the Group.
Year ended 31 December 2023
|
Professional
|
Licensing and
|
TOTAL
|
Consolidated income statement
|
Services
|
Investment
|
|
|
US
$
|
US
$
|
US
$
|
Revenue from Services
|
735,265
|
-
|
735,265
|
Changes in fair value on financial
assets at fair value though profit or loss
|
-
|
(14,229,009)
|
(14,229,009)
|
Cost of Sales
|
(314,083)
|
-
|
(314,083)
|
Interest Income
|
-
|
455,096
|
455,096
|
Administrative Expenses
|
(592,315)
|
(1,675,081)
|
(2,267,396)
|
Depreciation and
Amortization
|
(21,577)
|
(64,732)
|
(86,309)
|
Other Income
|
20,384
|
-
|
20,384
|
Group operating loss
|
(172,325)
|
(15,513,726)
|
(15,686,051)
|
Loss on ordinary activities before
income tax
|
(172,325)
|
(15,513,726)
|
(15,686,051)
|
Income tax expense
|
(566)
|
(1,699)
|
(2,265)
|
Loss after tax
|
(172,891)
|
(15,515,425)
|
(15,688,316)
|
|
|
|
|
Period ended 31 December 2022
|
Professional
|
Licensing and
|
TOTAL
|
Consolidated income statement
|
Services
|
Investment
|
|
|
US
$
|
US
$
|
US
$
|
Revenue from Services
|
615,214
|
-
|
615,214
|
Changes in fair value on financial
assets at fair value though profit or loss
|
-
|
(10,978,372)
|
(10,978,372)
|
Cost of Sales
|
(222,361)
|
-
|
(222,361)
|
Interest Income
|
-
|
286,583
|
286,583
|
Administrative Expenses
|
(895,517)
|
(1,622,426)
|
(2,517,943)
|
Depreciation and
Amortization
|
(1,638)
|
(4,915)
|
(6,553)
|
Other Income
|
79,638
|
-
|
79,638
|
Group operating
(loss)/profit
|
(424,664)
|
(12,319,130)
|
(12,743,794)
|
(Loss)/profit on ordinary activities
before income tax
|
(424,664)
|
(12,319,130)
|
(12,743,794)
|
Income tax expense
|
(429)
|
(1,285)
|
(1,714)
|
(Loss)/profit after tax
|
(425,093)
|
(12,320,415)
|
(12,745,508)
|
Segment assets and liabilities
|
|
|
|
2023
|
Professional
|
Licensing and
|
TOTAL
|
Consolidated statement of
|
Services
|
Investment
|
|
financial position
|
US
$
|
US
$
|
US
$
|
Assets
|
1,967,430
|
46,653,995
|
48,621,425
|
Liabilities
|
(734,545)
|
-
|
(734,545)
|
Net Assets
|
1,232,885
|
46,653,995
|
47,886,880
|
|
|
|
|
2022
|
Professional
|
Licensing and
|
TOTAL
|
Consolidated statement of
|
Services
|
Investment
|
|
financial position
|
US
$
|
US
$
|
US
$
|
Assets
|
1,969,592
|
56,184,146
|
58,153,738
|
Liabilities
|
(388,608)
|
-
|
(388,608)
|
Net Assets
|
1,580,984
|
56,184,146
|
57,765,130
|
|
Year ended 31 December 2023
|
Period ended 31 December 2022
|
|
US
$
|
US
$
|
United Kingdom
|
|
|
Changes in fair value on financial
assets at fair value though profit or loss
|
(13,753,529)
|
(10,612,151)
|
United States
|
|
|
Revenue from Services
|
735,265
|
615,214
|
Total revenue
|
(13,018,264)
|
(9,996,937)
|
|
|
|
|
2023
|
2022
|
|
US
$
|
US
$
|
United Kingdom
|
|
|
Assets
|
46,653,995
|
56,184,146
|
Liabilities
|
-
|
-
|
United States
|
|
|
Assets
|
1,967,430
|
1,969,592
|
Liabilities
|
(734,545)
|
(388,608)
|
Total Net Assets
|
47,886,880
|
57,765,130
|
6. REVENUE FROM
SERVICES
The below table discloses disaggregated revenue from
services by their nature/categories as well as timing of the
revenue. Please refer to Note 12 for disaggregation of Group's
Unrealised profit on the revaluation of investments.
Group
|
Transferred at a point in
time
|
Transferred over time
|
Total
2023
|
Transferred at a point in
time
|
Transferred over time
|
Total
2022
|
|
US $
|
US $
|
Major service lines:
|
|
|
|
|
|
|
- Sales of Invention Evaluator
reports
|
178,488
|
-
|
178,488
|
156,517
|
-
|
156,517
|
- Tech transfer recruitment
services
|
101,000
|
-
|
101,000
|
39,000
|
-
|
39,000
|
- Management
services
|
-
|
455,777
|
455,777
|
-
|
419,697
|
419,697
|
Total Revenue from Services
|
279,488
|
455,777
|
735,265
|
195,517
|
419,697
|
615,214
|
All of the Group's major service lines are sold
directly to consumers and not through intermediaries. All revenue
recognised in the reporting period represent performance
obligations satisified in the current period. For services
transferred over time, output method was used as measure of
fulfillment of the performance obligation. Considering the nature
of the accounting, tax, legal and other services being provided
under the agreements, this method most faithfully depicts the
transfer of the services to the customer. Payment is typically due
on a Net 30 basis.
6.1 OTHER
INCOME
|
Total
2023
|
Total
2022
|
|
US $
|
US $
|
R&D expenditure
credit
|
-
|
79,638
|
Other
|
2,781
|
-
|
Dividends earned
|
17,603
|
-
|
|
20,384
|
79,638
|
7. OPERATING
EXPENSES AND COST OF GOODS SOLD
Group
|
|
|
|
|
|
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
US $
|
|
US
$
|
|
Cost of goods related to
services
|
|
|
|
|
|
|
|
314,083
|
|
222,361
|
|
Depreciation of property plant and
equipment
|
|
|
|
|
|
2,523
|
|
6,553
|
|
Research and development
expenses
|
|
|
|
|
|
|
155,094
|
|
433,166
|
|
Amortisation of intangible
assets
|
|
|
|
|
|
|
|
83,786
|
|
121,461
|
|
Marketing and PR
|
|
|
|
|
|
|
|
96,575
|
|
149,169
|
|
IT&Software
|
|
|
|
|
|
|
|
26,925
|
|
72,495
|
|
Audit and accounting
|
|
|
|
|
|
|
|
182,145
|
|
216,285
|
|
Share based payments
|
|
|
|
|
|
|
|
79,658
|
|
167,957
|
|
Nominated Advisor and other exchange
listing expenses
|
|
|
|
|
|
139,261
|
|
175,888
|
|
Director emoluments
|
|
|
|
|
|
|
|
409,681
|
|
662,052
|
|
Other administration expenses
including salaries
|
|
|
|
639,374
|
|
648,646
|
Foreign exchange
movements
|
|
|
|
|
|
|
|
538,682
|
|
(129,176)
|
|
Total expenses
|
|
|
|
|
|
|
|
2,667,787
|
|
2,746,857
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.2 AUDITOR
REMUNERATION
Group
|
|
|
|
|
|
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
US $
|
|
US
$
|
Fees payable to the group's auditor and its associates
for the audit of the Group and Company financial statements
|
107,335
|
|
121,408
|
Audit of company's subsidiaries
|
|
|
|
|
|
|
37,316
|
|
13,379
|
|
|
|
|
|
|
|
|
144,651
|
|
134,787
|
8.
EMPLOYEES
8.1 DIRECTOR'S
EMOLUMENTS
Group
|
|
|
|
2023
|
2022
|
|
|
|
|
US $
|
US
$
|
Directors emoluments
|
|
386,677*
|
662,052
|
Directors portion of Share Based Payments
|
|
1,362
|
62,747
|
Total
|
|
|
|
388,039
|
724,799
|
*excludes Directors NI of US$23,004
(2022:US$26,551).
The highest paid Director received a salary of
US$254,096 (2022: $250,889) and benefits of US$27,846 (2022:
US$29,833). The highest paid Director received a bonus of US$ Nil
(2022: US$250,000). The highest paid Director did not exercise any
share options. The share-based payments associated with the highest
paid Director amounted to US$1,362 (2022: US$60,948).
Key management personnel (including Directors
and Group Chief Financial Officer) received salary of US$509,681
(2022: US$820,557), excluding Employers National Insurance,
Benefits in Kind and Share Base Compensation disclosed in Directors
Remuneration Report. Please also refer to Director's Report. No
Directors exercised their share options during the year. No post-
employment benefits or other long-term benefits are applicable for
Directors.
8.2 EMPLOYEE
BENEFIT EXPENSES
Group
|
|
|
|
2023
|
2022
|
|
|
|
|
US $
|
US
$
|
Wages and salaries including restructuring costs and
other termination benefits
|
405,898
|
459,435
|
Directors remuneration
|
|
358,830
|
605,668
|
Social security costs
|
|
62,338
|
70,511
|
Pension costs
|
|
|
-
|
-
|
Share options granted to directors and employees
|
79,658
|
167,957
|
|
|
|
|
906,725
|
1,303,571
|
8.3 AVERAGE
NUMBER OF PEOPLE EMPLOYED
To enhance flexibility and improve cost control, the
Group utilises consultants for scientific review, administrative
and operations support, software development and other
knowledge-intensive services.
Group
|
|
|
|
2023
|
2022
|
Number of
employees
|
|
|
|
Average number of people (including executive
directors) employed
|
|
|
Operations
|
|
|
4
|
4
|
Management
|
|
|
2
|
2
|
Total average
headcount
|
|
6
|
6
|
9.
INCOME TAX EXPENSE
Group
|
|
|
|
|
2023
|
|
2022
|
|
|
|
|
|
US $
|
|
US
$
|
Current tax
|
|
|
|
Current tax on profits for the
year
|
2,265
|
|
1,714
|
Total current tax
|
|
|
|
|
2,265
|
|
1,714
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
|
|
2,265
|
|
1,714
|
|
|
|
|
|
|
|
|
Group
|
|
|
|
|
2023
|
|
2022
|
|
|
|
|
|
US $
|
|
US
$
|
Profit before tax
|
(15,686,051)
|
|
(12,743,794)
|
Tax calculated at domestic tax rates
applicable to profits
|
(2,980,350)
|
|
(2,421,321)
|
Tax effects of:
|
|
|
|
|
|
|
|
- Expenses not deductible for
tax purposes
|
19,604
|
|
39,103
|
- Income not
taxable
|
|
|
|
|
2,703,512
|
|
2,085,891
|
- Capital allowances in excess
of depreciation
|
16,413
|
|
24,323
|
- Unrelieved tax losses and
other deductions
|
243,086
|
|
273,718
|
Total income tax expense
|
|
|
|
|
2,265
|
|
1,714
|
The weighted average applicable tax rate was
19% (2022: 19%).
Unused tax losses of US$2,099,550 for which no
deferred tax assets have been recognised is attributable to the
uncertainty over the recoverability of those losses through future
profits.
The UK Government announced in the 2021 budget that
from 1 April 2023, the rate of corporation tax in the United
Kingdom will increase from 19% to 25%. Companies with profits of
£50,000 or less will continue to be taxed at 19%, which is a new
small profits rate. Where taxable profits are between £50,000 and
£250,000, the higher 25% rate will apply but with a marginal relief
applying as profits increase.
10. EARNINGS PER
SHARE (EPS)
Basic earnings per share is calculated by dividing
the earnings attributable to ordinary shareholders by the weighted
average number of Ordinary Shares outstanding during the
period.
|
|
|
|
|
2023
|
2022
|
|
|
|
|
|
US $
|
US
$
|
Earnings attributable to equity holders of the Group
(US$)
|
(15,688,317)
|
(12,745,508)
|
|
|
|
|
|
|
|
Weighted average number of ordinary shares in
issue:
|
|
|
|
|
|
|
|
|
|
Basic
|
172,214,589
|
146,043,720
|
Diluted
|
|
|
|
|
176,681,255
|
150,483,172
|
|
|
|
|
|
|
|
Basic earning per share
|
(0.091)
|
(0.087)
|
Diluted earning per share
|
|
|
|
|
(0.091)
|
(0.087)
|
Diluted earnings per share is calculated by dividing
the earnings attributable to ordinary shareholders by the sum of
weighted average number of (1) Ordinary Shares outstanding
during the period and (2) any dilutive potential Ordinary Shares
outstanding at 31 December 2023.
Diluted EPS includes impact of vested
Employees Share Option Awards whose strike price was below
Tekcapital's share price as quoted on the AIM market, which would
have dilutive impact of 4,466,667 shares.
The Group completed placements of total of
27,395,934 new ordinary shares during the financial
year.
11. INVESTMENTS OF
THE GROUP
Entity name
|
Country of incorporation
|
|
Proportion of ordinary shares directly and indirectly
held
|
|
Nature of business
|
Capital and reserves as at 31 Dec 2023
|
Net
Profit/(Loss) for year ended 31 Dec 2023
|
The following are under ownership of
Tekcapital Europe Limited
|
|
|
|
|
US$
|
US$
|
|
|
|
|
|
|
Lucyd Limited
|
England and Wales
|
|
100%
|
|
Provider of high-tech
eyewear
|
(895,147)
|
(5,998,918)
|
Innovative Eyewear
Inc1
|
United States of America
|
|
40%
|
|
Provider of high-tech
eyewear
|
5,558,826
|
(6,663,428)
|
Microsalt Limited
|
England and Wales
|
|
87%
|
|
Developer of low sodium salt and
snack foods
|
(1,996,000)
|
(3,473,000)
|
Microsalt Inc2
|
United States of America
|
|
91%
|
|
Developer of low sodium salt and
snack foods
|
(265,077)
|
(2,057,852)
|
Guident Limited
|
England and Wales
|
|
100%
|
|
Developer of autonomous vehicle
software safety solutions
|
17,387,274
|
-
|
Guident CORP3
|
United States of America
|
|
90%
|
|
Developer of autonomous vehicle
software safety solutions
|
(2,703,683)
|
(1,183,396)
|
Smart Food Tek Limited
|
England and Wales
|
|
100%
|
|
Developer for baked food coating to
reduce fat
|
(116,114)
|
-
|
Belluscura plc
|
England and Wales
|
|
10%
|
|
Portable oxygen concentrator
producer
|
N/A
|
N/A
|
|
|
|
|
|
|
|
|
|
|
(1) owned by Lucyd
Limited
(2) owned by Microsalt
Limited
(3) owned by Guident
Limited
As at the year end, the Group has no interest
in the ownership of any other entities or exerts any significant
influence over or provides funding which constitutes an
"unconsolidated structured entity".
All UK subsidiaries are exempt from the
requirement to file audited accounts by virtue of section 479A of
the Companies Act 2006.
Tekcapital Europe Ltd (registered address 12
New Fetter Lane, London, United Kingdom, EC4A 1JP) and Tekcapital
LLC (registered address 11900 Biscayne Blvd, Suite 630, Miami,
Florida, 33181, United States) are consolidated by Tekcapital plc
because they continue to provide advisory services in IP search and
technology transfer. Tekcapital plc owns 100% of both
entities.
All other entities are measured at fair value
through profit and loss based in IFRS 10 as referenced in Note 2.4.
The Group provides management service support to Lucyd Limited,
Microsalt Limited and Guident Limited, as well as has provided
working capital assistance to Microsalt Limited and Guident Limited
through convertible loan note financing (see also Note 12). The
Group also assists the entities with their fundraising
activities.
Registered office of all four directly owned
subsidiaries owned by Tekcapital Europe Limited: Acre House, 11-15
William Road, London, England, NW1 3ER.
12. FINANCIAL
ASSETS AT FAIR VALUE THROUGH PROFIT AND LOSS
The Group's financial assets at fair value through
profit and loss consist of equity investments (2023:US $41,125,568,
2022:US $54,878,609) and convertible loan notes (2023:US$5,528,427,
2022:US $1,305,537) totalling US $46,653,995 (2022:US
$56,184,146).
12.1 EQUITY
INVESTMENTS
The Group's investments in portfolio companies in
the years ended 31 December 2023 and 31 December 2022 are listed
below. The principal place of business for portfolio companies
listed below is the UK and in the U.S.
Group
|
Proportion of ordinary shares as at 31 Dec
2022
|
1 Jan 2023
|
Additions
|
Disposal
|
Other
adjustments
|
Fair Value
change
|
31 Dec 2023
|
|
|
US $
|
US $
|
US $
|
US $
|
US $
|
US $
|
Guident Limited
|
100.00%
|
18,083,264
|
-
|
-
|
-
|
-
|
18,083,264
|
Lucyd Limited
|
100.00%
|
8,175,403
|
-
|
-
|
-
|
(5,985,609)
|
2,189,794
|
Microsalt Limited
|
87.24%
|
16,508,694
|
500,000
|
-
|
882,546
|
(1,220,093)
|
16,671,147
|
Belluscura Plc
|
10.28%
|
12,072,826
|
-
|
(272,514)
|
(634,065)
|
(7,023,307)
|
4,142,940
|
Smart Food Tek Limited
|
100.00%
|
38,422
|
-
|
-
|
-
|
-
|
38,422
|
Total Balance
|
|
54,878,609
|
500,000
|
(272,514)
|
248,481
|
(14,229,009)
|
41,125,567
|
Other adjustments relate primarily to foreign
exchange movements on translation of investments into the Group's
presentational currency.
Group
|
Proportion of ordinary shares as at 31 Dec
2022
|
1 Dec 2021
|
Additions
|
Disposal
|
Other
adjustments
|
Fair Value
change
|
31 Dec 2022
|
|
|
US $
|
US $
|
US $
|
US $
|
US $
|
US $
|
Guident Limited
|
100.00%
|
18,083,264
|
-
|
-
|
-
|
-
|
18,083,264
|
Lucyd Limited
|
100.00%
|
17,345,195
|
2,002,275
|
-
|
-
|
(11,172,067)
|
8,175,403
|
Microsalt Limited
|
97.15%
|
4,356,520
|
2,409,579
|
-
|
-
|
9,742,595
|
16,508,694
|
Belluscura Plc
|
11%
|
22,695,518
|
-
|
(1,073,792)
|
-
|
(9,548,900)
|
12,072,826
|
Smart Food Tek Limited
|
100.00%
|
43,161
|
-
|
-
|
(4,739)
|
-
|
38,422
|
Total Balance
|
|
62,523,658
|
4,411,854
|
(1,073,792)
|
(4,739)
|
(10,978,372)
|
54,878,609
|
The valuation techniques used fall under,
Level 1 - Observable inputs that reflect quoted prices (unadjusted)
for identical assets or liabilities in active markets, and Level 3-
Other techniques as defined by IFRS 13. These techniques were
deemed to be the best evidence of fair values considering the early
stage of portfolio companies.
Lucyd Ltd's Innovative Eyewear Inc commenced
trading on the NASDAQ market in H2 2022. Due to Innovative's
secondary offering in June 2023, Lucyd Ltd became a minority
shareholder and thus the control premium applied in the Group's
valuation of the investment in Lucyd as at 31 December 2022 has
been removed. As such, the Group's investment in Lucyd Ltd has been
re-classified under Level 2 as of 31 December 2023. Fair value
measurement hierarchy for financial assets as at 31 December 2023
with comparative amounts as of 31 December 2022:
|
Total
|
Level
1
|
Level
2
|
Level
3
|
31
December 2023
|
US$
|
US$
|
US$
|
US$
|
Belluscura Plc
|
4,142,940
|
4,142,940
|
-
|
-
|
Lucyd Limited
|
2,189,794
|
-
|
2,189,794
|
-
|
Guident Limited
|
18,083,264
|
-
|
-
|
18,083,264
|
Microsalt Limited
|
16,671,147
|
-
|
-
|
16,671,147
|
Smart Food Tek Limited
|
38,422
|
-
|
-
|
38,422
|
Total Balance
|
41,125,567
|
4,142,940
|
2,189,794
|
34,792,833
|
31
December 2022
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
US$
|
US$
|
US$
|
US$
|
Belluscura Plc
|
12,072,826
|
12,072,826
|
-
|
-
|
Lucyd Limited
|
8,175,403
|
-
|
-
|
8,175,403
|
Guident Limited
|
18,083,264
|
-
|
-
|
18,083,264
|
Microsalt Limited
|
16,508,694
|
-
|
-
|
16,508,694
|
Smart Food Tek Limited
|
38,422
|
-
|
-
|
38,422
|
Total Balance
|
54,878,609
|
12,072,826
|
-
|
42,805,783
|
BELLUSCURA
PLC (US $7.7M LOSS)
The fair value of the holding decreased by
US$7.7m during the year due to the movement in Company's share
price at AIM market of London Stock Exchange, and closing price of
23p as of 31 December 2023. With 15,138,767 shares held by
Tekcapital plc, a fair value of US$4,142,940 was arrived at as of
31 December 2023.
LUCYD (US
$11.2M LOSS)
The fair value of the holding decreased by
US$6.0m during the year due to the movement in the Company's share
price at NASDAQ market, and closing price of US$0.42 as of 31
December 2023, compared to $1.37 as of 31 December 2022. With
5,189,085 shares held by Tekcapital plc, a fair value of
US$2,189,794 was arrived at as of 31 December 2023.
MICROSALT
(US$1.2M LOSS)
The total fair value of US$16,671,147 is based
on valuation of 30,747,609 shares held in Microsalt Ltd, as
determined by the price range agreed upon between Company's bankers
and the Company as part of its IPO process. Upon review of business
updates in H2 2023, management noted no material events
necessitating revisions. Addition of $500,000 was recorded due to
conversion of part of the existing convertible loan note in April
2023. This proposed valuation of shares to be sold in the initial
public offering was corroborated to management prepared discounted
cash flow workings using management projections and the price per
share at which Tekcapital converted it's convertible loan note in
May 2022.
Key assumptions used in management's
discounted cash flow valuation are:
- Compound annual growth rates over a 5
year forecast period of 113%
- 15% discount rate used to discount
forecasted free cash flows
The discounted cash-flow method did not
provide an indication that the valuation at year end was materially
misstated.
GUIDENT LTD
(NIL GAIN / NIL LOSS)
The fair value of Guident remain unchanged
compared to previous period as the Company continued to
receive investment at US$1 per share as specified in the
2021 Private Placement Memorandum offering.
In August 2021, Guident CORP entered into
Private Placement Memorandum outlining offering of securities at
US$1 per unit, with each unit consisting of one share of Class A
Convertible Preferred Stock and a Warrant to acquire a share of
common stock (also at US$1 per unit). While Guident has not
received funding from the offering until after the reporting date,
the management considers the exit price (of securities offered in
the private placement) negotiated with the investment bank as
"privately negotiated acquisition of the equity instruments" as
defined under IFRS 13. The Offering was facilitated by Dawson James
Securities Inc. Dawson James is a broker-dealer registered with the
SEC as a broker dealer and is a member of FINRA. FINRA is currently
the only such registered national securities association in the
U.S.
This input was corroborated by Guident CORP's
enterprise valuation by estimating the net present value of future
cashflows associated with its business as of 31 December
2023.
Key assumptions used in management's
discounted cash flow valuation are:
- Compound annual growth rates over a 5 year
forecast period of 122%
- 24% discount rate used to discount
forecasted free cash flows
The discounted cash-flow method did not
provide an indication that the valuation at year end was materially
misstated.
SMART FOOD
TEK (NIL GAIN / NIL LOSS)
Considering early commercialisation stage, the
Group records its investment in Smart Food Tek at cost. The
directors do not consider that any other available information
would materially change or give a more reliable representation of
the value.
The Group exercised judgment in determination
of sufficiency of portfolio companies' cash reserves, forecasts and
ability to raise money to achieve their fair values. Directors
reviewed and questioned the forecasts used, standing liquidity and
working capital balances, as well as discussed capability and plans
to raise money in the future with directors or management of
portfolio companies. Based on the review, the Group made a positive
determination as to portfolio companies' likely ability to achieve
fair values considering liquidity factors.
The significant unobservable inputs used in
the fair value measurement categorised within Level 3 of the fair
value hierarchy, together with a quantitative sensitivity analysis
as at 31 December 2023 are shown as below. No sensitivities
have been disclosed on immaterial, non-listed investments as the
fair value equates to cost.as the fair value equates to
cost.
Investment
|
Valuation
|
Significant
|
Estimate
|
Sensitivity of the input
|
|
|
Technique
|
unobservable
|
applied
|
to
fair value
|
|
|
|
|
input
|
|
|
|
|
Guident
|
Income Approach Royalty Relief
Method
|
Discount to Future Cash
Flows
|
24%
|
5% increase in the discount factor
would decrease the Guident valuation by US$4.3m, a 5% decrease in
the discount factor would increase the value by US$6.4m.
|
|
|
CAGR
|
91%
|
A 50% increase in the compound
annual growth rate of sales projections would increase the Guident
valuation by US$40.2m. A 50% decrease in the compound annual growth
rate of sales projections would decrease the Guident valuation by
US$15.8m.
|
Microsalt
|
Income Approach Royalty Relief
Method
|
Discount to Future Cash
Flows
|
15%
|
5% increase in the discount factor
would decrease the Microsalt valuation by US$5.1m, a 5% decrease in
the discount factor would increase the value by
US$10.4m,
|
|
|
CAGR
|
53%
|
A 50% increase in the compound
annual growth rate of sales projections would increase the
Microsalt valuation by US$25.4m. A 50% decrease in the compound
annual growth rate of sales projections would decrease the
Microsalt valuation by US$12.6m
|
12.2 CONVERTIBLE
LOAN NOTES
During the year, the Group also held multiple
convertible loans issued by its portfolio companies,
including:
•
Convertible note issued by Innovative Eyewear Inc, for the
total of US$2,000,000 that bears interest at 10% per annum, which
includes the option to convert the debt into the Company 's common
stock at market price. The Note matured on December 1, 2023 with no
amounts outstanding.
•
Convertible note issued by Guident Ltd for the total of
US$3,000,000, issued at 10% coupon rate including option to convert
the debt into shares at market price (no discount against future
equity placements offered). The note can be converted into
Guident's equity upon occurrence of certain conversion
events including future share placements. The
US$3,000,000 note originated in September 2023 or can be converted
into Guident's equity upon occurrence of certain conversion events.
No conversions occurred during the period. As of 31 December 2023,
US$3,000,000 was outstanding.
•
Convertible loan note instruments in favour of Microsalt Inc
were constituted on 21 September 2020 (2020 CLN) and 1 June 2022
(2022 CLN). The principal amounts of convertible loan notes under
the 2020 CLN and the 2022 CLN was each limited to US$2,000,000. The
convertible loan notes under the 2020 CLN and the 2022 CLN each
carry interest at the rate of 10 per cent. per annum. As of 31
December 2023, US$2,000,000 was outstanding on the convertible loan
notes.
•
A convertible loan note instrument in
favour of Tek Europe was constituted by the Company on 1 March
2023. The principal amount of convertible loan notes was limited to
US$2,000,000. The convertible loan notes carry interest at the rate
of 10 per cent. per annum. A convertible loan note instrument in
favour of Tek Europe, as assignee of Tekcapital, was constituted by
the Company on 7 November 2023. The principal amount of convertible
loan notes was limited to US$2,000,000. The convertible loan notes
carry interest at the rate of 10 per cent. per annum. . As of 31
December 2023, US$528,427 was outstanding on the convertible loan
notes.
The Group's investments in convertible notes in the
years ended 31 December 2023 and 31 December 2022, as well as their
fair value hierarchy, are listed in tables below:
Group
|
31 Dec
2022
|
Additions
|
Disposal
|
FX reval
|
Fair Value
change
|
31 Dec
2023
|
|
US $
|
US $
|
US $
|
US $
|
US $
|
US $
|
Innovative Eyewear
|
147,375
|
37,757
|
(190,983)
|
5,851
|
-
|
-
|
Guident Corp
|
1,000,000
|
1,999,562
|
|
438
|
-
|
3,000,000
|
Microsalt Inc
|
158,162
|
2,872,626
|
(514,511)
|
12,150
|
-
|
2,528,427
|
Total Balance
|
1,305,537
|
4,909,945
|
(705,494)
|
18,439
|
-
|
5,528,427
|
Included in additions are non-cash movements, in
relation to management services income of US$455,777 and interest
income of US$ 455,096.
|
Total
|
Level 1
|
Level 2
|
Level 3
|
31
December 2023
|
US $
|
US $
|
US $
|
US $
|
Innovative Eyewear
|
-
|
-
|
-
|
-
|
Guident Corp
|
3,000,000
|
-
|
-
|
3,000,000
|
Microsalt Inc
|
2,528,427
|
-
|
-
|
2,528,427
|
Total Balance
|
5,528,427
|
-
|
-
|
5,528,427
|
|
|
|
|
|
31
December 2022
|
Total
|
Level
1
|
Level
2
|
Level
3
|
|
US $
|
US $
|
US $
|
US $
|
Innovative Eyewear, Inc
|
147,375
|
-
|
-
|
147,375
|
Guident Corp
|
1,000,000
|
-
|
-
|
1,000,000
|
Microsalt Inc
|
158,162
|
-
|
-
|
158,162
|
Total Balance
|
1,305,537
|
-
|
-
|
1,305,537
|
The fair value of the convertible loans issued by
Guident Corp and Microsalt has been calculated using a Discounted
Cash Flow Analysis. The significant unobservable input used in the
fair value assessment is the discount rate of 10%. Increasing the
discount rate by 2% used would result in:
- a $139k
decrease in the fair value of the asset for Guident and
- a $84k
decrease in the fair value of the asset for Microsalt
A 2% decrease in the discount rate would result
in:
- a $153k
increase in the fair value of the asset for Guident
- a $92k
increase in the fair value of the asset for Microsalt.
12.3 INTEREST FROM
FINANCIAL ASSETS AT FAIR VALUE THROUGH PROFIT AND LOSS
The Group earned following interest income from its
portfolio companies during the period:
|
31/12/2023
|
31/12/2022
|
Innovative Eyewear Inc
|
12,281
|
140,689
|
Microsalt Inc
|
139,421
|
72,159
|
Guident Corp
|
303,394
|
73,736
|
Total Balance
|
455,096
|
286,583
|
13. INTANGIBLE
ASSETS
The Directors have undertaken an impairment review
based on the future cash flow projections of the Vortechs Group
intangible asset and consider the recoverable amount to be higher
than the carrying value and have therefore recorded no
impairment.
Remaining amortisation period of each asset with
remaining amortisation:
- Vortechs: 5 years
- Invention Evaluator: 2
years
Group
|
Vortechs
|
Website development
|
|
Invention
Evaluator
|
|
Total
|
|
US $
|
US $
|
|
US $
|
|
US $
|
Cost
|
|
|
|
|
|
|
As
at 31 December 2022
|
500,000
|
28,121
|
|
338,770
|
|
866,891
|
Addition
|
-
|
-
|
|
59,004
|
|
59,004
|
As
at 31 December 2023
|
500,000
|
28,121
|
|
397,774
|
|
925,895
|
|
|
|
|
|
|
|
Accumulated amortisation
|
|
|
|
|
|
As
at 31 December 2022
|
(324,813)
|
(28,121)
|
|
(271,017)
|
|
(623,951)
|
Amortisation
|
(50,000)
|
-
|
|
(33,786)
|
|
(83,786)
|
As
at 31 December 2023
|
(374,813)
|
(28,121)
|
|
(304,803)
|
|
(707,737)
|
|
|
|
|
|
|
|
Net
Book Value
|
|
|
|
|
|
|
As
at 31 December 2022
|
175,187
|
-
|
|
67,753
|
|
242,940
|
As
at 31 December 2023
|
125,187
|
-
|
|
92,971
|
|
218,158
|
14. PROPERTY, PLANT
AND EQUIPMENT
GROUP
|
Leasehold
Improvements
|
Office
equipment
|
Computer
Equipment
|
Total
|
|
US $
|
US $
|
US $
|
US $
|
Closing cost 30 November 2021
|
13,775
|
25,980
|
29,377
|
69,132
|
Additions
|
3,766
|
5,000
|
1,153
|
9,919
|
Closing cost 31 December 2022
|
17,541
|
30,980
|
30,530
|
79,051
|
Additions
|
-
|
6,087
|
738
|
6,825
|
Closing cost 31 December 2023
|
17,541
|
37,067
|
31,268
|
85,876
|
|
|
|
|
|
Accumulated depreciation and impairment
|
|
|
|
Accumulated depreciation at 30 November
2021
|
(13,775)
|
(20,175)
|
(28,579)
|
(62,529)
|
Depreciation charge
|
-
|
(5,620)
|
(933)
|
(6,553)
|
Accumulated depreciation at 31 December
2022
|
(13,775)
|
(25,795)
|
(29,512)
|
(69,082)
|
Depreciation charge
|
-
|
(1,687)
|
(836)
|
(2,523)
|
Accumulated depreciation at 31 December
2023
|
(13,775)
|
(27,482)
|
(30,348)
|
(71,605)
|
|
|
|
|
|
Closing net book value 31 December 2022
|
3,766
|
5,184
|
1,018
|
9,969
|
Closing net book value 31 December 2023
|
3,766
|
9,584
|
920
|
14,271
|
15. TRADE AND OTHER
RECEIVABLES
|
|
|
|
2023
|
|
2022
|
|
|
|
|
US $
|
|
US
$
|
Trade receivables
|
101,608
|
|
9,831
|
Trade receivables - net
|
|
|
|
101,608
|
|
9,831
|
Vat recoverable
|
|
|
|
36,675
|
|
21,951
|
Prepayments and other debtors
|
|
|
|
25,817
|
|
27,604
|
Receivables from related parties
|
|
|
950,653
|
|
1,028,657
|
Total trade and other
receivables
|
|
|
1,114,753
|
|
1,088,043
|
The fair value of trade and other receivables
are not materially different to those disclosed above. The
credit loss allowance was assessed for the Group as at 31 December
2023 and there was no increase/decrease in the expected credit loss
allowance (2022: $nil). Group's exposure to credit risk
related to trade receivables is detailed in Note 3 to the
consolidated financial statements.
The Group had outstanding receivables from its
portfolio companies as at 31 December 2023 in the amount
of:
- US$74,170 due to Lucyd
Ltd (2022:US$ 54,466)
- US$63,418 due from Smart Food
Tek Ltd (2022: US$63,418)
- US$259,390 due from
Guident Ltd (2022: US$951,098)
- US$6,039 due from Innovative Eyewear
Inc (2022: US$13,410)
- US$629,000 owed from Microsalt plc
(2022: US$958).
16. CASH AND CASH
EQUIVALENTS
GROUP
|
|
|
2023
|
|
2022
|
|
|
|
US $
|
|
US
$
|
|
|
|
|
|
|
Cash at bank and in hand
|
620,248
|
|
628,640
|
|
|
|
|
|
|
Total cash and cash
equivalents
|
620,248
|
|
628,640
|
17. CATEGORIES OF
FINANCIAL ASSETS AND FINANCIAL LIABILITIES
GROUP
|
|
|
|
|
2023
|
|
2022
|
|
|
|
|
|
US $
|
|
US
$
|
|
|
|
|
|
|
|
|
Financial assets at fair value through profit and
loss
|
46,653,995
|
|
56,184,146
|
Financial assets at amortised cost
|
|
|
|
|
1,052,261
|
|
1,088,043
|
Cash and equivalents at amortised cost
|
|
|
620,248
|
|
628,640
|
|
|
|
|
|
48,326,504
|
|
57,851,274
|
|
|
|
|
|
|
|
|
Financial liabilities
|
|
|
|
|
|
|
|
Trade and other payables at amortised cost
|
|
|
504,784
|
|
203,886
|
18. SHARE
CAPITAL
|
|
Number
|
Ordinary
|
Total
|
Group and
Company
|
|
of shares
|
Share US$
|
US $
|
Issued and fully paid
up
|
|
|
|
|
As at 30 November
2021
|
|
141,542,328
|
793,792
|
793,792
|
Shares issued through
share option exercise
|
1,150,000
|
5,445
|
5,445
|
Shares issued in further public offering
|
8,000,000
|
40,486
|
40,486
|
As at 31 December
2022
|
|
150,692,328
|
839,723
|
839,723
|
Shares issued in further public offering
|
27,395,934
|
133,606
|
133,606
|
As at 31 December
2023
|
|
178,088,262
|
973,329
|
973,329
|
The shares have full voting, dividend and
capital distribution (including on winding up) rights; they do not
confer any rights of redemption. The following shares were issued
during the year:
•
February 2023: 14,062,500 shares were issued in the placing
of new ordinary shares at £0.16p. Total proceeds of US$2,640,909
were netted against cost of raising finance in the amount of
US$179,371
•
April 2023: 13,333,334 shares issued in the placing of new
ordinary shares at £0.15p. Total proceeds of US$2,404,984 were
netted against cost of raising finance in the amount of
US$170,441
The Company has authorised share capital of
178,088,162 with a nominal value of £0.004. Of these shares,
178,088,162 were issued and fully paid up.
19. TRADE AND
OTHER PAYABLES
The fair values of trade and other payables are not
materially different to those disclosed above.
The Group's exposure to currency and liquidity risk
related to trade and other payables is detailed in note 3 to the
accounts.
|
|
2023
|
|
2022
|
Group
|
|
US $
|
|
US
$
|
Trade creditors
|
|
250,218
|
|
77,263
|
Amounts due to related parties
|
|
109,344
|
|
-
|
Social security and other taxes
|
|
12,371
|
|
12,111
|
Accruals and other creditors
|
|
145,221
|
|
126,624
|
|
|
517,154
|
|
215,998
|
20. DEFERRED
REVENUE
The Group's deferred revenue balance of
US$172,610 as of 31 December 2022 was adjusted for:
•
receipt of Invention Evaluator payments in the amount of
US$68,078 to be delivered after 31 December 2023, recognized as
addition to the balance of deferred revenue during the year ended
31 December 2023
•
recognition of US$23,297 of revenue deferred as of 31
December 2022 for reports delivered during the financial year 2023
bringing the total outstanding balance of Deferred Revenue as at 31
December 2023 to US$217,391.
21. DEFERRED INCOME
TAX
Unused tax losses for which no deferred tax assets
have been recognised is attributable to the uncertainty over the
recoverability of those losses through future profits. A tax
rate of 25% has been used to calculate the potential deferred
tax.
|
|
2023
|
|
2022
|
Deferred
tax
|
|
US $
|
|
US
$
|
Accelerated capital
allowances
|
|
16,413
|
|
(24,323)
|
Short term timing
difference
|
|
|
|
|
Tax losses
|
|
(2,115,963)
|
|
(2,356,784)
|
Unprovided deferred tax
asset
|
|
2,132,376
|
|
2,381,107
|
|
|
-
|
|
-
|
22.
DIVIDENDS
No dividend has been recommended for the period
ended 31 December 2023 (2022: Nil) and no dividend was paid during
the year (2022: Nil).
23.
COMMITMENTS
Capital commitments
The Group entered into multiple convertible
loan note agreements with its portfolio companies. Please see note
15 for details regarding outstanding
commitments.
Lease commitments
The Group did not have any material contracts
withing the scope of IFRS 16. Consequently, the Group did not
recognise any right-of-use assets and lease liabilities during the
period.
24. SHARE BASED
PAYMENTS
The Group operates an approved Enterprise management
scheme and an unapproved share option scheme.
The fair value of the equity settled options granted
is expensed over the vesting period and is arrived at using the
Black-Scholes model. The assumptions inherent in the use of
this model are as follows:

The weighted average fair value of options
outstanding was £0.06p. Volatility was calculated using Group's
historical share price performance since 2017. The share-based
payment expense for the year was $79,658 (2022: $167,957). Details
of the number of share options and the weighted average exercise
price outstanding during the year as follows:
|
Av.
Exercise
|
Options
|
Av. Exercise
|
Options
|
|
price per
|
(Number)
|
price
per
|
(Number)
|
Group and Company
|
share £
|
|
share
£
|
|
As at 1 January 2023
|
0.2746
|
8,865,000
|
0.2110
|
8,200,000
|
Granted
|
|
|
0.3250
|
1,990,000
|
Exercised
|
|
|
0.0783
|
(1,100,000)
|
Forfeited/expired
|
|
|
0.3034
|
(225,000)
|
As
at 31 December 2023
|
0.2746
|
8,865,000
|
0.2746
|
8,865,000
|
Exercisable as at period end
|
|
5,900,000
|
|
4,750,000*
|
*The weighted average exercise price for the
options exercisable as at 31 December 2023 and 31 December 2022 was
£0.11p and £0.11p respectively.
The weighted average remaining contractual
life is 3.0 years (2022: 3.0 years). The weighted average fair
value of options granted during the year was £0.06p (2022: £0.12p).
The range of exercise prices for options outstanding at the end of
the year was £0.052p - £0.325p (2022: £0.052p -
£0.325p).
25. RELATED PARTY
TRANSACTIONS
Details of Directors' remuneration and grant
of options are given in the Directors' report. Please also
refer to Note 8.1 for payments related to key management
personnel.
525,000 options were held by Harrison Gross,
family member of Dr. Clifford Gross (2022: 525,000).
Please refer to tables below for detail of
relationships and transactions between The Group and its
subsidiaries.
Convertible note
receivable
|
|
|
|
|
|
|
|
2023
|
2022
|
Group
|
|
|
|
US $
|
US
$
|
Guident Corp
|
|
|
3,000,000
|
1,000,000
|
Microsalt Inc
|
|
|
2,528,427
|
158,161
|
Innovative Eyewear Inc
|
|
|
-
|
147,375
|
|
|
|
|
5,528,427
|
1,305,536
|
|
|
|
|
|
|
Intercompany
receivable
|
|
|
|
|
|
|
|
2023
|
2022
|
Group
|
|
|
|
US $
|
US
$
|
Guident Corp
|
|
|
209,184
|
951,098
|
Smart Food TEK
|
|
|
66,681
|
63,418
|
Lucyd Ltd
|
|
|
|
(74,170)
|
54,466
|
Innovative Eyewear Inc
|
|
|
6,039
|
13,410
|
Microsalt plc
|
|
|
629,000
|
(958)
|
Other
|
|
|
|
3,573
|
-
|
|
|
|
|
840,307
|
1,081,434
|
|
|
|
|
|
|
Management
fees
|
|
|
|
|
|
|
|
|
2023
|
2022
|
Group
|
|
|
|
US $
|
US
$
|
Guident Corp
|
|
|
176,301
|
140,227
|
Microsalt Inc
|
|
|
139,788
|
141,332
|
Lucyd Ltd
|
|
|
|
-
|
-
|
Innovative Eyewear Inc
|
|
|
139,687
|
138,138
|
|
|
|
|
455,776
|
419,697
|
Interest
Income
|
|
|
|
|
|
|
|
|
2022
|
2022
|
Group
|
|
|
|
US $
|
US
$
|
Guident Corp
|
|
|
303,394
|
73,736
|
Microsalt Inc
|
|
|
139,421
|
72,159
|
Innovative Eyewear Inc
|
|
|
12,281
|
140,688
|
|
|
|
|
455,096
|
286,583
|
Related party transactions were made on terms
equivalent to those that prevail in arm's length transactions and
are made only if such terms can be substantiated.
26. EVENTS
AFTER THE REPORTING PERIOD
Post period end, Microsalt successfully
completed its Initial Public Offering and commenced trading on the
AIM market of the London Stock Exchange on February 1st,
2024.
Post period end, Group announced placings to
raise GBP 2,000,000 before expenses on 29 February 2024.