The information contained within this
announcement is deemed by the Company to constitute inside
information as stipulated under the UK Market Abuse
Regulation.
10 April 2025
Proteome Sciences
plc
("Proteome Sciences" the
"Company" or the "Group")
Final results for the year
ended 31 December 2024
The Company is pleased to announce its audited
results for the year ended 31 December 2024.
Highlights:
·
Total revenues of £4.89m (2023: £5.03m)
·
TMT® reagent sales, and royalties of
£4.01m (2023: £3.40m)
·
Proteomic services revenues of £0.87m (2023:
£1.63m)
·
Gross profit £0.67m (2023: £1.65m)
·
Loss after tax £3.41m (2023: £2.44)
·
Cash at year end £1.13m (2023: £2.03m)
·
Cost of sale and administrative costs £7.24m
(2023: £6.65m)
·
Adjusted EBITDA* loss of £1.48m (2023: loss of
£0.92m)
* EBITDA is a non-GAAP company
specific measure which is considered to be a key performance
indicator of the Group's financial performance. Adjusted EBITDA is
calculated as operating profit before depreciation (including
right-to-use assets amortisation), amortisation, non-recurring
costs, and employee share-based payment.
Executive Chairman
of Proteome Sciences plc, commented:
The back end of 2024 showed a good
recovery from the impact of the global downturn in the biotech and
pharma markets over the previous year. Following the
considerable increase in customer orders and services in the second
half of 2024 we are pleased to reiterate that the momentum
from the second half of last year has continued into 2025 with the
pipeline now extending well into 2026.
We are optimistic that our
proteomics business has gone through a significant inflection point
and that it can deliver substantial increases and returns in the
future.
Report and Accounts
and Notice of Annual General Meeting:
Copies of the Annual Report and Accounts together
with notice of the Annual General Meeting ("AGM") will be posted to
shareholders shortly and made available on the Company's website
(www.proteomics.com).
The AGM of the Company will take place at 12 noon on
Friday 16 May 2025 at Allenby Capital, 5 St Helen's Place, London,
EC3A 6AB. Formal notice of the AGM will be sent to
shareholders which will contain further information and the
resolutions which will be proposed at this meeting.
For
further information please contact:
Proteome Sciences plc
|
Dr. Ian Pike, Chief Scientific
Officer
|
Tel: +44 (0)20 7043 2116
|
|
Richard Dennis, Chief Commercial
Officer
|
|
|
Allenby Capital Limited (Nominated Adviser &
Broker)
|
|
John Depasquale / Lauren Wright
(Corporate Finance)
|
Tel: +44 (0) 20 3328 5656
|
|
Tony Quirke / Stefano Aquilino
(Equity Sales & Corporate Broking)
|
|
|
|
About Proteome Sciences plc. (www.proteomics.com)
Proteome Sciences plc is a specialist provider of
contract proteomics services to enable drug discovery, development
and biomarker identification, and employs proprietary workflows for
the optimum analysis of tissues, cells and body fluids. SysQuant®
and TMT®MS2 are unbiased methods for identifying and
contextualising new targets and defining mechanisms of biological
activity, while analysis using Super-Depletion and TMTcalibrator™
provides access to over 8,500 circulating plasma proteins for the
discovery of disease-related biomarkers. Targeted assay development
using mass spectrometry delivers high sensitivity,
interference-free biomarker analyses in situations where standard
ELISA assays are not available.
Executive Chairman's
Statement
In the first half of 2024 our
proteomics business was adversely affected by the challenging
background to the biotech and pharma markets with reduced R&D
budgets and continued postponement of projects which had carried
over from 2023. Following the £1.0m reduction in revenues in
the interim results to £2.22m (H1 2023: £3.21m) we are pleased to
report that the second half recovery anticipated at that time
materialised with a 47% increase in H2 to £2.67m (2023 £1.82m) with
full year revenue for the year to 31 December 2024 returning to
£4.89m (2023: £5.03m) reflecting strong increases in services
orders and TMT. A number of the services orders commenced in H2 but
the bulk of these have carried over into 2025 representing a 10
fold increase over the similar position at the start of
2024.
The launch and availability of
TMTpro 35 plex tags had a very positive impact in the market and
TMT sales and royalties that showed a 16% reduction at the interims
to £1.85m (H1 2023: £2.20m) performed strongly in H2 with full year revenue increased 18% to £4.01m (2023:
£3.40m).
The Company won a substantial Good
Clinical Laboratory Practice ("GCLP") contract with a US
biopharmaceutical company in April 2024, and the same customer has
awarded us a follow up contract to be undertaken in 2025 and 2026,
part of a larger clinical study.
Proteome Sciences has now added
data-independent acquisition ("DIA") (label free) to its services
offering with first client projects underway.
Good progress has been made with our
new DIA multiplex tags ("DXT") with patents filed in the
summer. Discussions are underway with a shortlisted group of
prospective licencees and a licence should be concluded in
2025.
Our first commercial contract in
Single Cell Proteomics ("SysQuant® SCP") was secured in
Q4 2024. With results available shortly we expect the number
of projects to increase sharply in
2025.
The back end of 2024 showed a good
recovery from the impact of the global downturn in biotech and
pharma markets over the previous year. Following the
considerable increase in customer orders and services in the second
half of 2024 we are optimistic that our proteomics business has
gone through a significant inflection point and that it can deliver
substantial increases and returns in the future.
Services
2024 followed 2023 as a challenging year in the
biotech and pharma services markets including service providers in
proteomics. The year commenced with significant headwinds as
reported in many industry and financial articles at the time.
These created significant delays to subsequent biopharma financial
investments which resulted in reduced outsourcing to Contract
Research Organisation ("CRO") services at a time when CROs were
already battling with other cost contingencies.
As stated in our 2023 Annual Report and Accounts, the
US is by far the most significant market for biopharma companies
outsourcing proteomic services to CROs including Proteome Sciences.
The biopharma layoffs and general slowdown severely curtailed our
order carry-over position from 2023 to 2024 and restricted our
ability to close orders at the level projected at the start of the
2024 budgeting cycle.
Fortunately, later in H1 2024 we successfully
obtained significant orders from our US customer base, including a
high value GCLP clinical sample contract value in excess of £500k
from a West Coast US biopharma company. Adding this to other
orders largely from the US enabled us to secure £950k of orders in
the first half of 2024 and that in turn started to boost Q2 service
revenue. We received over £2m in orders in 2024 mainly from
the USA which was more than 3 times the total order value in
2023.
2024 revenue was hampered by three factors in the
first half of the year: the absence of carry-over orders from 2023
into 2024, the low order uptake in H1 and that the timing of the
major GCLP clinical study mentioned above would provide sequential
samples for analysis in both 2024 and 2025 with revenue generated
from 2025. Services revenue nevertheless picked up well, more
than doubling in the second half to £0.87m for the full year to 31
December 2024.
In the final quarter of 2024, we were most encouraged
by the high level of carry-over in orders into the next two
financial years 2025 and 2026. These currently total more than
£1.30m at the start of 2025 with a pipeline of an expected
additional £2m of orders received that will contribute to 2025 and
2026 revenue. We have never been in such a strong position in
previous years and this should underpin significant revenue growth
for the next 2 years.
The investment made in the new US laboratory was
prompted by the significant quantity of local demand received from
the US West Coast. During the year we launched our first
single cell proteomics services (SCP) for academic and commercial
customers with several academic collaborations successfully
completed that should lead to publication in influential scientific
journals. We also obtained and started our first commercial
biopharma orders. As in previous years we continued to attend
relevant conferences and exhibitions throughout 2024 both in the US
and Europe to combine these events with local customer engagement,
and visits.
The biopharma industry slowdown still ongoing in the
early part of 2024 continued to affect our business more than
expected. Fortunately, the adverse head winds disappeared and
transformed into favourable tail winds halfway through 2024 and
these transformed the market background and enabled our services
business to rapidly rebound. We purchased an additional top
end mass spectrometry system early in Q4 2024 in order to increase
our capacity to address the strong customer demand. We needed to
acquire a second Exploris mass spectrometer at the close of 2024 as
a result of the burgeoning order pipeline. The benefits
from the additional capacity brought on stream will be more fully
reflected in 2025 and 2026 revenues.
Licences
We have an exclusive global license
with Thermo Fisher Scientific for our tandem mass tag reagents
("TMT®") and other licences using biomarkers in stroke
and Alzheimer's disease. Our wider portfolio of biomarkers,
research tools and experimental drug compounds are also available
for licensing. These include recently filed applications for a new
series of tags for multiplexing (DIA). Proteome Sciences holds
registered trademarks including Tandem Mass
Tag®,
TMT®, SysQuant®, and applications for DIA
multiplex Tags™ and DXT.
We are actively pursuing licensing
partners for the DXT reagents and expect to move these discussions
to conclusion in 2025 and are looking to perform further validation
through internal research and external grant funding to support
out-licensing of other biomarker panels.
Tandem Mass Tags®
Our licensing revenue comes from
both direct reagent sales to Thermo Fisher Scientific and
downstream royalty payments from their sales of packaged kits.
During 2024 we saw strong recovery for both revenue streams. This
was driven by improving market conditions and higher demand from
Thermo Fisher Scientific for reagent supplies following the full
launch of 35plex TMTpro® in June 2024. Total revenue
increased by 18% to £4.01m (2023: £3.40m).
Looking forward, we anticipate
further adjustments in the market as more comparisons between
TMTpro™ and DIA are published, showing that TMTpro™ provides higher
precision and is better suited to identifying biomarkers in cells
and tissues and with DIA starting to compete more with the high
throughput methods available from SomaLogic and O-Link for large
cohort studies. We expect the benefits of TMTpro™ 35plex in single
cell proteomics will increase the use of tagging and size of the
mass spectrometry marketplace.
Stroke Biomarkers
There has been little visible
progress from our partner Randox in completing their European
registration trials. A research-use-only test, the Neurovascular
Dysfunction Biochip, that uses several of our licensed biomarkers
is now commercially available, but the expected date for market
approval for clinical use remains unknown. We have not yet received
royalties in connection with the launched kit and continue to
monitor Randox performance.
Galaxy CCRO, the small physician-led
biomarker company in the US continues with its biomarker validation
study of the FAST>ER point-of-care test using Glutathione
S-transferase pi (GSTPi). Initial results are expected at the end
of H1 2025, but preliminary data suggested the need for greater
sensitivity and Galaxy has commissioned development of a
second-generation test that has substantially improved performance.
As part of the original licensing deal Proteome Sciences own 9.7%
of Galaxy's issued stock and will additionally benefit from their
other non-stroke research and development projects.
Research
During the first half of 2024 we completed several
research projects. Most notably was the synthesis of a new 6plex
set of isotopic tags that enable multiplexed data-independent
acquisition (DIA) mass spectrometry. Our internal testing showed
these second-generation tags perform well for both protein
identification rates and quantitative accuracy. The DIA multipleX
Tag™ (DXT) set is currently being evaluated by key academic opinion
leaders and prospective licensing partners for use across a range
of different applications. We intend to present data on the tags in
June at the 2025 American Society for Mass Spectrometry
meeting.
We completed the development of a TMTpro™ 16plex
SysQaunt® Single Cell Proteomics workflow using our CellenONE
platform. After c.18 months research and development, we performed
our first commercial project analysing more than 2,000 cells across
multiple chips. We have refined the data analytics pipeline to
improve consistency and we are detecting an average of ~2,000
proteins per 16plex. Further research is underway to extend
capacity and performance to address the growing requirements of our
customers. In parallel, our data scientists have developed improved
analysis and data visualization tools that provide a superior user
interface. This offers simplified data assembly and automated
analysis by non-expert users. Results are output into a dashboard
allowing a wide range of statistical modelling and visualizations
that let customers utilise relevant biological discoveries from
their SCP studies.
Our ProteoSHOP® blood proteomics workflows
are based on removal of the 14 most abundant proteins and deliver
good performance with >2,500 proteins detectable and 1,000 of
these quantifiable across all samples in a recent study with 150
individual samples. To improve this further we have evaluated a
number of recently introduced reagents that enrich proteins and
extracellular vesicles from serum and plasma. Our initial results
are promising, increasing the number of detected proteins to
>4,500 in human serum. This has also been tested in bovine serum
and we can see significant improvements over our previous
depletion-based method that provides deeper analysis for customers
in veterinary drug and vaccine development. We have expanded our
proteomics services with the development of DIA workflows using
Orbitrap Exploris mass spectrometers. Results were encouraging with
more than 13,000 proteins detectable in human cell lines. We have
also improved our computational MS and bioinformatics processes for
DIA and introduced DIA services towards the end of the year. A full
multiplexed SysQuant® DIA offering will be
developed and launched during H1 2025.
Operating Environment
Due to the macroeconomic challenges
experienced in the second half of 2023 and the first half of 2024,
the carry-over in orders into 2024 was severely depleted.
Since then, the number of projects and orders secured during
the second half of the year rose sharply providing a record
carry-over into 2025 of £1.30m.
The new US services facility in San
Diego delivered good early customer project results but again the
challenging economic climate in the industry continued through the
first half of 2024 prompting a temporary suspension in services in
the summer pending confirmation of a better project pipeline.
Again, the background in the second half rebounded as expected and
activities in San Diego returned to normal in February
2025.
On the tag side the launch and
availability of the TMTpro™ 35 plex tags had a very positive effect
in the market and helped to propel TMT revenues.
We have already added DIA (label
free) to our range of services offerings with first client projects
underway and we expect multiplexed DIA to provide new streams of
revenue in 2025 and beyond.
Our innovative DIA plex tags are
regarded as important future value drivers and will accelerate
after a licence is concluded with one of the major distributors in
the field of reagent tags.
Following the successful completion
of a number of academic projects in SCP we await scientific
publication with considerable interest and the completion of our
first commercial orders from which we expect activity and revenue
from SCP.
As previously announced
Mariola Söhngen stepped down as CEO and
director on 31 January 2025. Chairman, Christopher Pearce, has
taken the role of Executive Chairman until the Company appoints an
appropriate successor to become CEO. It was also announced that
Abdel Omari would step down as CFO and director on 31 January 2025,
but he will then take on a part time role as financial consultant
and adviser to Proteome Sciences plc.
On behalf of shareholders, I would
like to take this opportunity to thank Mariola Söhngen
and Abdel Omari for the considerable contributions
that they have made to the business over their tenure by overseeing
the investments made to develop DIA tags, SCP and establishing the
US services facility in San Diego.
At the end of a difficult year for
our business and after the substantial strategic investments that
have been made for the future, we would like to thank all our
employees for their contribution, passion and hard work. We believe
that these should be transformational for future growth.
Outlook
As a result of the economic and industry background
our business had to navigate through a difficult period from the
second half of 2023. Our proteomics activities remained
healthy with a good and growing order book with the translation
into revenues delayed but which started to rapidly rebound in the
second half of 2024.
With strong increases in orders for both TMT and our
services business we were convinced that the downturn in the
biotech and pharma markets was behind us. We consequently
decided to invest further in additional machine capacity and staff
at the close of 2024 to address the growing customer demand.
We are pleased to reiterate that the momentum from
the second half of last year has continued into 2025 with the
pipeline now extending well into 2026. We are optimistic that
our proteomics business has gone through a strong inflection point
in its development and that it can deliver substantial increases
and returns in the future.
Christopher
Pearce
Executive
Chairman
9 April 2025
|
STRATEGIC
REPORT
Review of the Business
The principal activities of the Group involve protein
biomarker research and development. As a leader in applied
proteomics, we use high sensitivity proprietary techniques to
detect and characterise differentially expressed proteins in
biological samples for diagnostic, prognostic and therapeutic
applications. In addition, we invented and developed the
technology for TMT® and TMTpro™, and manufacture these
small, protein-reactive chemical reagents which are sold for
multiplex quantitative proteomics under exclusive license by Thermo
Fisher Scientific.
Proteome Sciences is a major provider of contract
research services for the identification, validation and
application of protein biomarkers. Our clients are predominantly
pharmaceutical and biotechnology companies, but we also perform
services for other sectors including academic research. While we
have several well-established workflows that meet the needs of many
customers, we retain our science-led business focus wherever
possible, developing new analytical methods, new reagents and data
analysis tools to provide greater flexibility in the types of
studies we can deliver. Our contract service offering remains
centred on mass spectrometry-based proteomics, and this is becoming
more widely implemented in drug development projects as the
pharmaceutical industry seeks to expand biological knowledge beyond
genomics. These services are fully aligned with the drug
development process, can be used in support of clinical trials and
in vitro diagnostics, and
include proprietary bioinformatics capabilities.
Progress during 2024
Growing Our Services
Business
Building for the
future
During 2024 we have continued our long-term program
of improving and broadening our proteomics services. Following a
detailed review in 2022 we have taken a stepwise approach to
improve and expand all aspects of our workflows. In 2023 we
completed the move to single-pot, solid-phase-enhanced
sample-preparation ("SP3") technology sample processing that
enabled a 50% increase in throughput for our standard methods. We
have continued this progress and now have adapted methods for
working with smaller samples, that further enhances the utility of
unbiased biomarker discovery from small samples such as tumour
biopsies. We have also been evaluating new mass spectrometry
methods using DIA and combined this with further development of
multiplexing tags for DIA. The initial results for both standard
and multiplexed DIA are encouraging, and we are pushing forward
these developments into our Biomarker Services. The final step in
our analytical pipeline is statistical analysis of quantitative
data from the mass spectrometry results. We have always provided a
high-quality data science service and combined this with deep
biological analysis of the identified protein changes to assist our
customers in understanding how the data support their studies.
During 2024 we have further developed our data science team
bringing in skills for rapid software development and enhanced data
visualization. We are currently testing a new data dashboard
concept internally and aim to release this for customer
applications in 2025.
Status of the
Tandem Mass Tag® Product Portfolio
This year we released the latest TMTpro™ 35plex set
with our exclusive licensee Thermo Fisher Scientific. Using the
higher plexing capabilities enables higher overall data quality
across large sample sets, with less missing data and high
quantitative precision and accuracy. In a recently completed study
we saw an approximately 40% increase in the number of proteins
quantified in 150 human serum samples compared to similar studies
using 18plex TMTpro™. The market response has been positive amongst
large TMTpro™ users, and we expect this to filter down to smaller
research groups and academic core laboratories in 2025.
During the year we also extended our program in
multiplexed tags for DIA, manufacturing a second generation 6plex
set of tags. This gave improved performance for multiplexed DIA
applications and increased the numbers of proteins identifiable. We
also demonstrated excellent quantitative performance with observed
ratios being extremely close to expected values across a
biologically relevant dynamic range. A US provisional patent
application has been filed, adding to the patent covering first
generation tags filed in 2023. We are in discussions with several
parties regarding licensing of the tags for sales, marketing and
distribution, following the model established for TMT®. We have also filed to
register the trademarks 'DIA multipleX Tag' and 'DXT'.
Single Cell
Proteomics
After prolonged development of the SCP platform, we
secured our first commercial contract in Q4 2024. This study
analysed >2,000 individual cells and we were able to identify
different cell types within a complex multicellular sample. A
second project with this customer is under negotiation with another
SCP project for a different customer currently ongoing, and we
expect the number of projects to increase quickly during 2025. We
have also been working to extend the capacity and breadth of SCP
using the recently introduced nPOP sample preparation. Using our
CellenONE system with nPOP allows several thousand cells to be
sorted in a single run. We are also looking to use massively
parallel precursor prioritisation to further enhance the depth of
proteome coverage and data completeness in such large studies.
Recently a research group at Northeastern University, Boston, USA
has published a scientific paper describing use of nPOP and
prioritized acquisition that measured >2,000 proteins in each of
1,000 cells within a single day, substantially eclipsing the
throughput of even the fastest data-independent acquisition
workflows.
Stroke
biomarkers
We still await outcomes from the two clinical trials
being run by our licensees Randox and Galaxy CCRO, which we
understand remain ongoing. The Galaxy trial has experienced slower
than expected recruitment rates, but the initial phase has shown
the lateral flow test to be easily deployable within the Emergency
Room and specialized Acute Stroke Unit. There are also different
kinetics of GSTP level changes during the first hour in hospital
and we await their analysis in conjunction with clinical
information to assess the utility of their FAST>ER test.
Patent Applications
and Proprietary Rights
During the year 2024 we filed two new patents
relating to our 1st and 2nd generation DIA
multiplexing tags. We also filed for protection of the trademark
DXT in relation to these tags. Four patents were granted and issued
relating to methods of TMT®
labelling and biomarkers of Alzheimer's disease, whilst 55 cases
from 6 families mainly related to non-exploited stroke biomarkers.
One case relating to alternative mass tag structures no longer
required was abandoned.
Strategic
evaluation
Our main focus in the first half of 2024 was to
further embed new technology offerings introduced in previous years
and continue the innovation around areas of increasing
pharmaceutical industry interest. The main activities have
been:
·
Streamlining and improving the single cell proteomics sample
preparation and data analysis workflows. We implemented the new
nPOP cell sorting method and will expand this for use with 35plex
TMT in the coming year. The new data dashboard is delivering a vast
increase in data usability and the underpinning statistical tools
have been further refined to increase overall data
quality.
·
Exploring new methods for analysis of blood proteomics using
enrichment methods introduced by different vendors. Indications are
promising for both human and veterinary sectors.
·
Expanding our immunopeptidomics services by enhancing the
data analysis pipeline using robust sequence rescoring and
introduction of major histocompatibility complex II ("MHC II")
specific pulldowns. This reflects the rapid increase of awareness
around immune system remodelling during most diseases, and the
challenges of chronic inflammation in ageing
(inflammaging).
Financial Review
Results and
Dividends
Key Performance Indicators ("KPI's")
● The directors consider that revenue, adjusted EBITDA, and
profit before/after tax are important in measuring Group
performance. The performance of the Group is set out in the
Executive Chairman's Statement.
● The directors believe that the Group's rate of cash
expenditure and its effect on Group cash resources are important.
Net cash outflows from operating activities for 2024 were £0.83m
(2023: net cash outflows of £0.48m). The costs in 2024 were higher
when compared to 2023 due to the investment in our San Diego site,
development of next generation tags and the launch of SCP. We
suffered from lower revenues in biomarker services as compared to
2023. Cash at 31 December 2024 was £1.13m (31 December 2023:
£2.03m).
● In 2024 service revenues decreased
by 47% to £0.87m (2023: £1.63m). As a
proportion of total group revenue service revenues in 2024
were 18% compared to 32% in 2023.
Financial Performance
●
Revenue for the year ended 31 December 2024
showed a 3% decrease to £4.89m (2023: £5.03m). This is
comprised of two revenue streams: TMT® related revenue
and Proteomic (Biomarker) Services. Sterling values of our
sales and royalties received for TMT® tags increased by
18% to £4.01m (2023: £3.40m)
●
Gross profit £0.67m (2023: £1.65m)
●
Administrative expenses, including depreciation of
£3.02m (2023: £ 3.27m)
●
EBITDA decreased to £(1.52)m (2023: £
(1.14)m)
●
Adjusted EBITDA* loss of £1.48m (2023: loss
£0.92m)
●
The loss after tax was £3.41m (2023: loss after
tax of £2.44m)
*Adjusted EBITDA (a non-GAAP Group specific measure
(see Note 3) which is considered to be a key performance indicator
of the Group's financial performance) decreased by £0.56m year on
year mainly due to lower revenues while costs have increased.
Taxation
Owing to the changing nature of our
services business, with a stronger focus on commercial activities,
we have not fully assessed our available R&D tax credit for
2024, and such amounts are only recognised when reasonably
assured.
Costs and Available Cash
● The
Group maintained a positive cash balance in 2024 and continues to
seek improved cash flows from commercial income streams. Due to
flat revenues and higher operating costs year on year, the Group
had a negative cash flow in the year. Administrative expenses in
2024 were £3.02m (2023: £3.27m)
● Staff costs for the year were £3.49m (2023: £3.35m) of which £0.04m was a
share based payment charge (2023: £0.22m)
● Property costs without charges on rent of £0.51m were
higher than previous years (2023: £0.44m) also
including property costs for the lab in San Diego
● Finance costs relate to interest due on loans from two major
investors in the Company and lease interest. Costs of
£0.89m were higher than the prior year (2023:
£0.80m)
● Trade and other payables were £0.78m (2023: £0.63m)
● Trade and other receivables were £0.43m (2023:
£0.96m)
● Cash
at the year end was £1.13m (2023: £2.03m)
Principal Risks and
Uncertainties
Commercialisation
Activities
It is uncertain whether our range of contract
proteomic services will generate sufficient revenues for the Group
ultimately to be successful in an increasingly competitive
commercial market which generally favours companies with a broader
technology platform than our own. Similarly, our increased
capacities and the opening of our US laboratory create a risk that
we do not generate sufficient orders to make our commercial
activities profitable.
Management of Risk: The Group has sought to manage
this risk by broadening its proteomic services offering by
increasing the coverage of unbiased discovery experiments and
broadening capabilities for analysis of very small samples
including single cells, investing in our own sales by dedicating
more staff time to direct business development activities in our
principal commercial territories and adopting conventional
service-based metrics directed at speed, cost and quality.
Adding new services bears the risk that competitors
are already more advanced and it will be difficult to find and
retain new customers.
Management of Risk: We believe the technology we are
developing for single cell proteomics has a high demand in the
market and hence we believe there is sufficient room for many
players to satisfy the demand. Moreover, Proteome Sciences has a
USP (Unique Selling Point) as we are the owner of TMT®
which gives us a number of advantages (including cost control) vis
à vis competitors.
Dependence on Key
Personnel
The Group depends on its ability to retain a limited
number of highly qualified scientific, commercial and managerial
personnel, the competition for whom is strong. While the Group has
entered into conventional employment arrangements with key
personnel and staff turnover is low, their retention cannot be
guaranteed as evidenced by two resignations during 2024.
Management of Risk: The Group has a policy of organising
its work so that projects are not dependent on any one individual,
and we have strong managerial oversight and support for our
laboratory-based staff. Retention is also sought through
annual, role-based reviews of remuneration packages, performance
related bonus payments, and the opportunity for share option
grants.
Investment
Limitations
Sales and royalties from TMT® have
historically been key to revenue and working capital for the group
to invest in the business. We are still reliant on TMT®
sales and royalties for the majority of our revenues and working
capital to invest in growing the business remains limited.
Management of Risk: In addition to previous
cost reduction and ongoing containment measures which have
significantly changed the cost profile of the business over the
last years, we also actively engage with our major creditors to
manage the Company's debt.
Competition and
Technology
The international bioscience sector is subject to
rapid and substantial technological change. There can be no
assurance that developments by others will not render the Group's
service offerings and research activities obsolete or otherwise
uncompetitive. Proteomics remains a growth area where
increasing demand from the pharmaceutical industry remains ahead of
the growth in service provider capacities.
Management of Risk: The Group employs highly experienced
research scientists and senior managerial staff who monitor
developments in technology that might affect the viability of its
service business or research capability. This is achieved
through access to scientific publications, attendance at
conferences and collaboration with other organisations.
Licensing
Arrangements
The Group intends to continue sub-licensing new
discoveries and products to third parties, but there can be no
assurance that such licensing arrangements will be successful.
Management of Risk: The Group manages this risk by a
thorough assessment of the scientific and commercial feasibility of
proposed research projects which is conducted by an experienced
management team. Risk has also been reduced by decreasing the
overall number of research projects and re-distributing available
resources.
Patent Applications
and Proprietary Rights
The Group seeks patent protection for identified
protein biomarkers which may be of diagnostic, prognostic or
therapeutic value, for its chemical mass tags, and for its other
proprietary technologies. The successful commercialisation of such
biomarkers, chemical tags and proteomic workflows is likely to
depend on the establishment of such patent protection.
However, there is no assurance that the Group's pending
applications will result in the grant of patents, that the scope of
protection offered by any patents will be as intended, or whether
any such patents will ultimately be upheld by a court of competent
jurisdiction as valid in the event of a legal challenge. If the
Group fails to obtain patents for its technology and is required to
rely on unpatented proprietary technology, no assurance can be
given that the Group can meaningfully protect its rights. All
patents have a limited period of validity and competing products
may be sold by third parties on expiry in each territory. Whilst
the expiration of the earliest TMT® patent in 2022
resulted in a reduced royalty rate under the exclusive
licence and distribution agreement with Thermo Fisher Scientific,
we do not expect further royalty reductions in 2025 and beyond. We
continually monitor the implications of patent expiry and have not
seen any generic isobaric tags enter the markets so far.
Management of Risk: The Group retains limited but
experienced patent capability in house, supplemented by external
advice, which has established controls to avoid the release of
patentable material before it has filed patent applications.
Maintenance of the existing patent portfolio is subject to review
ensuring that its ongoing cost is proportional to its perceived
value. We seek to prolong the value of our proprietary technologies
by patenting improved chemical tags and superior biomarker panels
when we are able to do so, and we monitor the impact of patent
expiry by monitoring of market share of licensed products such as
TMT® and TMTpro™.
Section 172 statement
The Board recognises the importance of the Group's
wider stakeholders when performing their duties under Section
172(1) of the Companies Act and their duties to act in the way they
consider, in good faith, would be most likely to
promote the success of the company for the benefit of its members
as a whole, and in doing so have regard (amongst other matters)
to:
(a) the likely consequences of any
decision in the long term,
(b) the interests of the company's
employees,
(c) the need to foster the company's
business relationships with suppliers, customers and
others,
(d) the impact of the company's
operations on the community and the environment,
(e) the desirability of the company
maintaining a reputation for high standards of business conduct,
and
(f) the need to act fairly as between
members of the company.
The Board considers that all their
decisions are taken with the long-term in mind, understanding that
these decisions need to regard the interests of the company's
employees, its relationships with suppliers, customers, the
communities and the environment in which it operates.
It is the view of the Board that these
requirements are addressed in the Corporate Governance Statement,
which can be found on the company's website www.proteomics.com.
For the purpose of this statement
detailed descriptions of the decisions taken are limited to those
of strategic importance. The Board believes that two
decisions taken during the year fall into this category and were made with full consideration of both
internal and external stakeholders as follows:
Investment in developing new
products and services.
The board took the decision in 2024
to invest in an internal research project to develop a new 6-plex
set of isotopic tags for multiplexed data-independent acquisition
(DIA) mass spectrometry. The board considers that development
and innovation in this market sector is important for long term
success and expects DIA tags to provide new revenue streams in 2025
and beyond.
Investment in new
instruments
The Board took the decision to
invest in additional new instrumentation due to the increased
demand for the Groups' services. The board considers this
investment in instruments and consequent additional capacities will
be of great benefit to both existing and potential
customers.
By Order of the
Board
Coveham House
Downside Bridge Road
Cobham
Surrey KT11 3EP
Victoria
Birse
Company Secretary
9 April 2025
Consolidated income statement
For the year ended 31 December 2024
|
|
|
|
|
|
Note
|
Year ended
31 December
2024
|
|
Year
ended
31
December 2023
|
|
|
£'000
|
|
£'000
|
Revenue
|
|
|
|
|
Licences, sales and
services
|
|
4,887
|
|
5,028
|
Revenue - total
|
|
4,887
|
|
5,028
|
Cost of sales
|
|
(4,217)
|
|
(3,381)
|
Gross profit
|
|
670
|
|
1,647
|
Administrative expenses
|
|
(3,023)
|
|
(3,268)
|
Operating loss
|
|
(2,353)
|
|
(1,621)
|
|
|
|
|
|
Finance costs
|
|
(895)
|
|
(797)
|
Loss before taxation
|
|
(3,247)
|
|
(2,418)
|
|
|
|
|
|
Tax (charge)/credit
|
|
(158)
|
|
(25)
|
Loss for the year
|
|
(3,406)
|
|
(2,443)
|
|
|
|
|
|
|
|
|
|
|
Loss per share
|
|
|
|
|
Basic
Diluted
|
3
|
(1.15p)
(1.15p)
|
|
(0.83p)
(0.83p)
|
Consolidated statement of comprehensive
income
For the year ended 31 December 2024
|
|
Year ended
|
|
Year ended
|
|
|
31 December
2024
|
|
31
December 2023
|
|
|
£'000
|
|
£'000
|
Loss for the year
|
(3,406)
|
|
(2,443)
|
|
|
|
|
|
|
|
Other comprehensive income for the year
|
|
|
|
|
|
Items that will or may be
reclassified to profit or loss:
|
|
|
|
|
|
Exchange differences on translation
of foreign operations
|
(82)
|
|
(41)
|
|
Re-measurement of Defined Benefit
Pension Scheme
|
(2)
|
|
43
|
|
Loss and total comprehensive income for the
year
|
(3,490)
|
|
(2,441)
|
|
Attributable to owners of parent
|
(3,490)
|
|
(2,441)
|
|
|
|
|
|
|
|
| |
Consolidated balance sheet
As at 31 December 2024
|
|
2024
|
2023
|
|
|
£'000
|
£'000
|
Non-current
assets
|
|
|
|
Goodwill
|
|
4,218
|
4,218
|
Property, plant and equipment
|
|
609
|
551
|
Right-of-use asset
|
|
1,790
|
2,525
|
|
|
6,617
|
7,294
|
|
|
|
|
Current
assets
|
|
|
|
Inventories
|
|
732
|
837
|
Trade and other receivables
|
|
433
|
955
|
Contract assets
|
|
296
|
345
|
Cash and cash equivalents
|
|
1,128
|
2,027
|
|
|
2,590
|
4,164
|
Total
assets
|
|
9,207
|
11,458
|
Current
liabilities
|
|
|
|
Trade and other payables
|
|
(780)
|
(629)
|
Contract liabilities
|
|
-
|
(1)
|
Borrowings
|
|
(12,631)
|
(11,235)
|
Lease liabilities
|
|
(602)
|
(609)
|
|
|
(14,012)
|
(12,474)
|
Net current
liabilities
|
|
(11,422)
|
(8,310)
|
Non-current
liabilities
|
|
|
|
Borrowings
|
|
(250)
|
-
|
Lease liabilities
|
|
(1,039)
|
(1,631)
|
Pension provisions
|
|
(422)
|
(419)
|
Total non-current
liabilities
|
|
(1,711)
|
(2,050)
|
Total
liabilities
|
|
(15,724)
|
(14,524)
|
Net
liabilities
|
|
(6,516)
|
(3,066)
|
Equity
|
|
|
|
Share capital
|
|
2,952
|
2,952
|
Share premium
|
|
51,466
|
51,466
|
Share-based payment reserve
|
|
4,753
|
4,713
|
Merger reserve
|
|
10,755
|
10,755
|
Translation reserve and other reserve
|
|
(93)
|
(10)
|
Retained loss
|
|
(76,349)
|
(72,942)
|
Total
deficit
|
|
(6,516)
|
(3,066)
|
Consolidated cash flow statement
For the year ended 31 December 2024
|
|
Group
|
|
Group
|
|
|
|
Year
ended
|
|
Year ended
|
|
|
|
31 December
|
|
31
December
|
|
|
|
2024
|
|
2023
|
|
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
(Loss) after tax
|
|
(3,406)
|
|
(2,443)
|
|
Adjustments for:
|
|
|
|
|
|
Finance costs
|
|
895
|
|
797
|
|
Depreciation of property, plant and
equipment
|
|
150
|
|
123
|
|
Right-of-use asset
depreciation
|
|
687
|
|
361
|
|
Tax charge
|
|
158
|
|
25
|
|
Share-based payment
expense
|
|
40
|
|
218
|
|
Operating cash flows before
movements in Working capital
|
|
(1,476)
|
|
(919)
|
|
Decrease in inventories
|
|
105
|
|
63
|
|
Decrease in receivables
|
|
569
|
|
704
|
|
Decrease/(increase) in
payables
|
|
150
|
|
(298)
|
|
Increase/(decrease) in
provisions
|
|
4
|
|
(15)
|
|
Foreign exchange
|
|
76
|
|
9
|
|
Cash (used in) operations
|
|
(572)
|
|
(456)
|
|
|
|
|
|
|
|
Tax (paid)
|
|
(254)
|
|
(25)
|
|
Net
(outflow) from operating activities
|
|
(826)
|
|
(481)
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
Lease upfront payment
|
|
-
|
|
(187)
|
|
Purchases of property, plant and
equipment
|
|
(224)
|
|
(237)
|
|
Loans advanced to subsidiary
undertakings
|
|
-
|
|
-
|
|
Net
cash (outflow)/inflow from investing activities
|
|
(224)
|
|
(424)
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
Lease payments
|
|
(599)
|
|
(238)
|
|
Issue of new loans
|
|
750
|
|
-
|
|
Repayment of loan
|
|
-
|
|
(824)
|
|
Net
cash in/(out) from financing activities
|
|
151
|
|
(1,062)
|
|
Net
(decrease) in cash and cash equivalents
|
|
(899)
|
|
(1,967)
|
|
Cash and cash equivalents at
beginning of year
|
|
2,027
|
|
3,994
|
|
Effect of foreign exchange rate
changes
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year
|
|
1,128
|
|
2,027
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to the Financial Information
1.
Basis of Preparation
The financial information set out in
this document does not constitute the Company's statutory accounts
for the years ended 31 December 2024 or 2023 within the meaning of
Section 434 of the Companies Act 2006. Statutory accounts for
the year ended 31 December 2024, which were approved by the
directors on 9 April 2025, have been reported on by the Independent
Auditors. The Independent Auditor's reports on the Annual
Report and Financial Statements for years ended 31 December 2024
and 2023 were unqualified and did not contain a statement under
498(2) or 498(3) of the Companies Act 2006.
Statutory accounts for the year
ended 31 December 2023 have been filed with the Registrar of
Companies. The statutory accounts for the year ended 31 December
2024 will be delivered to the Registrar of Companies in due
course and will be posted to shareholders shortly, and
thereafter will be available from the Company's registered office
at Coveham House, Downside Bridge Road, Cobham, Surrey KT11 3EP and
from the Company's website http://www.proteomics.com/investors.
The financial information set out in
these results has been prepared using the recognition and
measurement principles of UK adopted international
accounting standards in conformity with the requirements of
the Companies Act 2006. The
accounting policies adopted in these results have been consistently
applied to all the years presented and are consistent with the
policies used in the preparation of the financial statements for
the year ended 31 December 2023, except for those that relate to
new standards and interpretations effective for the first time for
periods beginning on (or after) 1 January 2024. Other new
standards, amendments and interpretations to existing standards,
which have been adopted by the Group have not been listed, since
they have no material impact on the financial
statements.
2. Liquidity and Going
Concern
The Group's business activities,
together with the factors likely to affect its future development,
performance and position are set out in the Executive Chairman's
Statement and Strategic Report. The financial position of the
Group, its cash flows, liquidity position and borrowing facilities
are described in the notes to the financial statements, in
particular in the consolidated cash flow statement.
Notwithstanding net liabilities of
£6,516k these financial statements have been prepared on the going
concern basis which remains reliant on the Group achieving an
adequate level of sales in order to maintain sufficient working
capital to support its activities. The directors have
reviewed the Company's and the Group's going concern position,
taking account of current business activities, budgeted performance
and the factors likely to affect its future development, as set out
in the Annual report, and including the Group's objectives,
policies and processes for managing its working capital, its
financial risk management objectives and its exposure to credit and
liquidity risks.
In particular, the directors have
considered the challenges on international business, and the
general inflationary pressure on costs. The Company observed
increased demand for TMT® but
lower demand for its services during the second half of 2024 but
has seen first signs of a potential recovery since the end of
2024.
Due to the continued backdrop from
the macro environment on international business, and the general
inflationary pressure on costs, Group revenues for the year ended
31 December 2024 decreased by 3% to £4.89m (2023: £5.03m).
Proteomic (biomarker) services decreased 47% to £0.87m (2023:
£1.63m). Sales and royalties attributable to TMT® and
TMTpro™ reagents were £4.01m (2023: £3.40m).
Total costs, excluding finance
costs, rose to £7.24m (2023: £6.65m) and this resulted in an
operating loss of £2.35m (2023: operating loss of £1.62m) and a net
loss of £3.41m (2023: a loss of £2.44m). Cash reserves at the year
end were at £1.13m (2023: £2.03m).
The Group is also dependent on the loan facility
provided by the Chairman of the Group, which under the terms of the
facility, is repayable on demand. Further details of this
facility are set out in note 18(b) to the financial
statements.
The directors have received a legally binding written
confirmation from the Chairman that he has no intention of seeking
its repayment, with the facility continuing to be made available to
the Group, on the existing terms, for at least 12 months from the
date of approval of these financial statements or until at least
the 30 April 2026.
On 20 December 2024 Proteome
Sciences plc secured a loan facility of £0.50m from Vulpes
Investment Management ("VIM") Testudo Fund. Interest accrues
at 10% per annum and is repayable alongside the principal
loan. The Company had drawn down £0.25m at 31 December 2024.
The directors have received a legally binding written confirmation
from VIM that they will not seek repayment for at least 12 months
from the date of approval of these financial statements or until at
least 30 April 2026.
Following a detailed review of
forecasts, budgets, sales order book and with the knowledge of how
the Group has traded in the second year post the global pandemic,
the directors have a reasonable expectation the Group as a whole,
has adequate financial and other resources to continue in
operational existence for the period of at least twelve months post
approval of these financial statements. For this reason, the
Directors continue to adopt the going concern basis in preparing
the Financial Statements.
3. Profit per Share from
Continuing Operations
The calculations of basic and diluted loss per
ordinary share are based on the following profits and numbers of
shares.
|
|
|
2024
|
2023
|
|
|
|
£'000
|
£'000
|
Loss for the financial
year
|
|
|
(3,406)
|
(2,443)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024
Number of
shares
|
2023
Number of
shares
|
Weighted average number of ordinary
shares for the purposes of calculating basic and diluted earnings
per share:
Weighted average number of ordinary
shares and outstanding options for the purposes of calculating
diluted earnings per share:
|
|
295,182,056
307,323,987
|
295,182,056
311,222,086
|
The weighted average number of ordinary shares
outstanding was calculated applying the treasury stock method to an
amount of 17.0m share options which were in the money at the 31
December 2024. An average share price for 2024 of 3.52p per share
added by the outstanding service amounts for these options and
resulting in a number of shares of 12,141,931 added to the existing
issued share stock for the purpose to calculate the diluted
EPS. A number of 6.6m shares were not considered in the
calculation of the weighted number of outstanding shares used for
the diluted EPS calculation as these options were not dilutive at
the 31 December 2024. Since the Group is recording a loss for 2024
no dilution has been recognised in calculation of the loss per
share for 2024.
4. Cautionary
Statement on Forward-looking Statements
Proteome Sciences has made
forward-looking statements in this preliminary announcement. The
Group considers any statements that are not historical facts as
"forward-looking statements". They relate to events and trends that
are subject to risk and uncertainty that may cause actual results
and the financial performance of the Group to differ materially
from those contained in any forward-looking statement. These
statements are made in good faith based on information available to
them and such statements should be treated with caution due to the
inherent uncertainties, including both economic and business risk
factors, underlying any such forward-looking
information.