Full Press Release Details
THERAPEUTICS LIMITED AND SUBSIDIARIES
INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
| Page | ||
| Unaudited Interim Condensed Consolidated Statements of Profit or Loss and Other Comprehensive Loss for the Six Months Ended June 30, 2022 and 2023 | 1 | |
| Unaudited Interim Condensed Consolidated Statements of Financial Positions as of December 31, 2022 and June 30, 2023 | 2 | |
| Unaudited Interim Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2022 and 2023 | 3 | |
| Unaudited Interim Condensed Consolidated Statements of Changes in Equity for the Six Months Ended June 30, 2022 and 2023 | 4 | |
| Notes to the Unaudited Interim Condensed Consolidated Financial Statements | 5 |
THERAPEUTICS LIMITED AND SUBSIDIARIES
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF PROFIT OR LOSS AND OTHER COMPREHENSIVE LOSS FOR THE SIX MONTHS ENDED JUNE 30, 2022
| Six months ended June 30, | ||||||||||||||||
| Note | 2022 | 2023 | 2023 | |||||||||||||
| S$ | S$ | U.S.$ | ||||||||||||||
| Revenue | - | - | - | |||||||||||||
| Other operating income | 5 | 149,570 | 233,684 | 172,805 | ||||||||||||
| Other losses | 6 | (150,136 | ) | (17,608 | ) | (13,021 | ) | |||||||||
| Research and development expenses | 7 | (604,043 | ) | (811,319 | ) | (599,955 | ) | |||||||||
| Depreciation of property, plant and equipment | (56,048 | ) | (51,337 | ) | (37,963 | ) | ||||||||||
| Amortization of intangible assets | (1,254 | ) | (1,107 | ) | (819 | ) | ||||||||||
| Employee benefits expenses | 8 | (97,530 | ) | (147,514 | ) | (109,084 | ) | |||||||||
| Finance costs | 9 | (62,042 | ) | (40,758 | ) | (30,140 | ) | |||||||||
| Other expenses | 10 | (151,625 | ) | (1,302,531 | ) | (963,197 | ) | |||||||||
| Share of results of associate | (22,283 | ) | (19,757 | ) | (14,609 | ) | ||||||||||
| Loss before income tax | (995,391 | ) | (2,158,247 | ) | (1,595,983 | ) | ||||||||||
| Income tax expense | - | - | - | |||||||||||||
| Loss for the period | (995,391 | ) | (2,158,247 | ) | (1,595,983 | ) | ||||||||||
| Other comprehensive loss: | ||||||||||||||||
| Items that may be reclassified subsequently to profit or loss: | ||||||||||||||||
| Foreign currency translation loss | (37,208 | ) | (66,214 | ) | (48,964 | ) | ||||||||||
| Total comprehensive loss for the period | (1,032,599 | ) | (2,224,461 | ) | (1,644,947 | ) | ||||||||||
| Loss attributable to: | ||||||||||||||||
| Equity holders of the Company | (995,287 | ) | (2,158,107 | ) | (1,595,879 | ) | ||||||||||
| Non-controlling interests | (104 | ) | (140 | ) | (104 | ) | ||||||||||
| Total | (995,391 | ) | (2,158,247 | ) | (1,595,983 | ) | ||||||||||
| Total comprehensive loss attributable to: | ||||||||||||||||
| Equity holders of the Company | (1,032,495 | ) | (2,224,321 | ) | (1,644,843 | ) | ||||||||||
| Non-controlling interests | (104 | ) | (140 | ) | (104 | ) | ||||||||||
| Total | (1,032,599 | ) | (2,224,461 | ) | (1,644,947 | ) | ||||||||||
| Loss per share for loss attributable to equity holders of the Company | ||||||||||||||||
| -Basic and diluted | (0.13 | ) | (0.22 | ) | (0.16 | ) |
| Six months ended June 30, | ||||||||
| 2022 | 2023 | |||||||
| Weighted average number of ordinary shares used in computing basic and diluted loss | 7,672,622 | 9,720,128 |
accompanying notes are an integral part of these consolidated financial statements.
THERAPEUTICS LIMITED AND SUBSIDIARIES
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITIONS
| Notes | December 31, 2022 | June 30, 2023 | June 30, 2023 | |||||||||||||
| ASSETS | S$ | S$ | U.S.$ | |||||||||||||
| Current assets | ||||||||||||||||
| Other receivables | 11 | 914,144 | 1,031,054 | 762,445 | ||||||||||||
| Cash and cash equivalents | 12 | 1,579,718 | 10,437,795 | 7,718,550 | ||||||||||||
| Total current assets | 2,493,862 | 11,468,849 | 8,480,995 | |||||||||||||
| Non-current assets | ||||||||||||||||
| Property, plant and equipment | 13 | 2,474,963 | 2,212,594 | 1,636,171 | ||||||||||||
| Intangible assets | 14 | 18,809 | 13,815 | 10,216 | ||||||||||||
| Investment in associate | 15 | 239,424 | 219,667 | 162,440 | ||||||||||||
| Total non-current assets | 2,733,196 | 2,446,076 | 1,808,827 | |||||||||||||
| 5,227,058 | 13,914,925 | 10,289,822 | ||||||||||||||
| LIABILITIES AND EQUITY | ||||||||||||||||
| Current liabilities | ||||||||||||||||
| Contract liabilities | 3,504 | 5,504 | 4,070 | |||||||||||||
| Current tax liabilities | 1,596 | 1,518 | 1,123 | |||||||||||||
| Trade and other payables | 16 | 416,398 | 266,892 | 197,363 | ||||||||||||
| Borrowings | 17 | 3,743,726 | 40,964 | 30,292 | ||||||||||||
| Total current liabilities | 4,165,224 | 314,878 | 232,848 | |||||||||||||
| Non-current liability | ||||||||||||||||
| Borrowings | 17 | 475,536 | 431,195 | 318,860 | ||||||||||||
| Total non-current liability | 475,536 | 431,195 | 318,860 | |||||||||||||
| Total liabilities | 4,640,760 | 746,073 | 551,708 | |||||||||||||
| Capital and reserves | ||||||||||||||||
| Share capital | 18 | 8,913,005 | 23,720,020 | 17,540,501 | ||||||||||||
| Translation reserve | (127,484 | ) | (193,698 | ) | (143,236 | ) | ||||||||||
| Accumulated losses | (8,198,541 | ) | (10,356,648 | ) | (7,658,543 | ) | ||||||||||
| Attributable to equity holders of the Company | 586,980 | 13,169,674 | 9,738,722 | |||||||||||||
| Non-controlling interests | (682 | ) | (822 | ) | (608 | ) | ||||||||||
| Total equity | 586,298 | 13,168,852 | 9,738,114 | |||||||||||||
| Total liabilities and equity | 5,227,058 | 13,914,925 | 10,289,822 |
accompanying notes are an integral part of these consolidated financial statements.
THERAPEUTICS LIMITED AND SUBSIDIARIES
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
THE SIX MONTHS ENDED JUNE 30, 2022 AND 2023
| Six months ended June 30, | ||||||||||||||||
| Notes | 2022 | 2023 | 2023 | |||||||||||||
| S$ | S$ | U.S.$ | ||||||||||||||
| Cash flows from operating activities | ||||||||||||||||
| Loss before income tax | (995,391 | ) | (2,158,247 | ) | (1,595,983 | ) | ||||||||||
| Adjustments for: | ||||||||||||||||
| Amortization of intangible assets | 6,604 | 4,994 | 3,693 | |||||||||||||
| Depreciation of property, plant and equipment | 184,380 | 198,095 | 146,488 | |||||||||||||
| Gain on disposal of property, plant and equipment | (570 | ) | - | - | ||||||||||||
| Fair value loss on convertible loans | 140,838 | 98,754 | 73,027 | |||||||||||||
| Share of results of associate | 22,283 | 19,757 | 14,610 | |||||||||||||
| Interest expense | 62,042 | 40,758 | 30,140 | |||||||||||||
| Interest income | (1,468 | ) | (32,668 | ) | (24,157 | ) | ||||||||||
| Unrealized currency translation differences | 3,967 | 26,605 | 19,674 | |||||||||||||
| Operating cash flows before movement in working capital | (577,315 | ) | (1,801,952 | ) | (1,332,508 | ) | ||||||||||
| Other receivables | 56,802 | (116,910 | ) | (86,453 | ) | |||||||||||
| Trade and other payables | 34,247 | (147,506 | ) | (109,078 | ) | |||||||||||
| Cash used in operations | (486,266 | ) | (2,066,368 | ) | (1,528,039 | ) | ||||||||||
| Interest received | 1,468 | 32,668 | 24,157 | |||||||||||||
| Net cash used in operating activities | (484,798 | ) | (2,033,700 | ) | (1,503,882 | ) | ||||||||||
| Cash flows from investing activities | ||||||||||||||||
| Purchase of property, plant and equipment | 11 | (422,072 | ) | (17,128 | ) | (12,666 | ) | |||||||||
| Net cash used in investing activities | (422,072 | ) | (17,128 | ) | (12,666 | ) | ||||||||||
| Cash flows from financing activities | ||||||||||||||||
| Proceeds from issuance of ordinary shares | - | 11,307,024 | 8,361,328 | |||||||||||||
| Repayment of related party loan | - | (300,000 | ) | (221,844 | ) | |||||||||||
| Principal payment of bank borrowings | (34,051 | ) | (41,535 | ) | (30,714 | ) | ||||||||||
| Principal payment of finance lease liabilities | (4,311 | ) | (4,331 | ) | (3,203 | ) | ||||||||||
| Interest paid | 9 | (62,042 | ) | (40,758 | ) | (30,140 | ) | |||||||||
| Net cash (used in)/generated from financing activities | (100,404 | ) | 10,920,400 | 8,075,427 | ||||||||||||
| Net change in cash and cash equivalents | (1,007,274 | ) | 8,869,572 | 6,558,879 | ||||||||||||
| Cash and cash equivalents at beginning of financial period | 2,512,768 | 1,579,718 | 1,168,171 | |||||||||||||
| Effects of currency translation on cash and cash equivalents | (18,333 | ) | (11,495 | ) | (8,500 | ) | ||||||||||
| Cash and cash equivalents at end of financial period | 15 | 1,487,161 | 10,437,795 | 7,718,550 |
accompanying notes are an integral part of these consolidated financial statements.
THERAPEUTICS LIMITED AND SUBSIDIARIES
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
SIX MONTHS ENDED JUNE 30, 2022 AND 2023
| Attributable to equity holders of the Company | ||||||||||||||||||||||||||||
| Share | Non- | |||||||||||||||||||||||||||
| Share | application | Translation | Accumulated | controlling | Total | |||||||||||||||||||||||
| capital | monies | reserve | losses | Total | interests | equity | ||||||||||||||||||||||
| S$ | S$ | S$ | S$ | S$ | S$ | S$ | ||||||||||||||||||||||
| Balance as at January 1, 2022 | 6,548,960 | 1,141,395 | (30,980 | ) | (5,067,332 | ) | 2,592,043 | (439 | ) | 2,591,604 | ||||||||||||||||||
| Total comprehensive loss for the period | - | - | (37,208 | ) | (995,287 | ) | (1,032,495 | ) | (104 | ) | (1,032,599 | ) | ||||||||||||||||
| Share application monies converted to shares | 1,141,395 | (1,141,395 | ) | - | - | - | - | - | ||||||||||||||||||||
| Balance as at June 30, 2022 | 7,690,355 | - | (68,188 | ) | (6,062,619 | ) | 1,559,548 | (543 | ) | 1,559,005 |
| Attributable to equity holders of the Company | ||||||||||||||||||||||||||||
| Share | Non- | |||||||||||||||||||||||||||
| Share | application | Translation | Accumulated | controlling | Total | |||||||||||||||||||||||
| capital | monies | reserve | losses | Total | interests | equity | ||||||||||||||||||||||
| S$ | S$ | S$ | S$ | S$ | S$ | S$ | ||||||||||||||||||||||
| Balance as at 1 January 2023 | 8,913,005 | - | (127,484 | ) | (8,198,541 | ) | 586,980 | (682 | ) | 586,298 | ||||||||||||||||||
| Total comprehensive loss for the period | - | - | (66,214 | ) | (2,158,107 | ) | (2,224,321 | ) | (140 | ) | (2,224,461 | ) | ||||||||||||||||
| Issuance of new shares | 14,807,015 | - | - | - | 14,807,015 | - | 14,807,015 | |||||||||||||||||||||
| Balance as at 30 June 2023 | 23,720,020 | - | (193,698 | ) | (10,356,648 | ) | 13,169,674 | (822 | ) | 13,168,852 |
accompanying notes are an integral part of these consolidated financial statements
THERAPEUTICS LIMITED AND SUBSIDIARIES
to the Unaudited Interim Condensed Consolidated Financial Statements
1 General Information
unaudited condensed financial statements are the interim financial statements of CytoMed Therapeutics Limited (the "Company")
and its subsidiaries (the "Group"), for the six months ended June 30, 2023 (the "Financial Statements").
Therapeutics Limited was incorporated in the Republic of Singapore on March 9, 2018. The Company is a public limited company incorporated
and domiciled in Singapore with registered office situated at 1 Commonwealth Lane, #08-22, Singapore 149544. The Company is headquartered
in Singapore and conducts its operations domestically and in Malaysia. The Company is listed on the Nasdaq Stock Exchange under the ticker
symbol "GDTC" on April 14, 2023.
immediate and ultimate holding corporation is Glorious Finance Limited, incorporated in the British Virgin Islands.
The principal activities of the Company
are to carry on the business of innate immune cell-based immunotherapy, pluripotent stem cell-based therapy and undertaking the research
and development of immune cell and stem cell-based therapy. The Company conducts its primary operations through its directly held wholly
owned subsidiary that is incorporated and domiciled in Malaysia, namely CytoMed Therapeutics (Malaysia) Sdn. Bhd., which is principally
engaged in manufacturing innate immune cell-based immunotherapy and pluripotent stem cell-based therapy and consultancy services and
undertaking the research and development of immune cell and stem cell-based therapy for advancing cellular immunotherapy to treat cancer.
The principal activities of
the subsidiaries of the Company are as follows:
| Name of entity | Principal activities | Country of business / incorporation | Group's effective equity interest held | |||||||||
| December 31, | June 30, | |||||||||||
| 2022 | 2023 | |||||||||||
| % | % | |||||||||||
| CytoMed Therapeutics (Malaysia) Sdn Bhd | Research, development and manufacturing of stem cells and innate immune cell-based immune-therapeutics, research and development of induced pluripotent stem cell-based immune-therapeutics | Malaysia | 100 | 100 | ||||||||
| Advance Cancer Centre Pte Ltd | Investment, research and development of medical technologies | Singapore | 100 | 100 | ||||||||
| Puricell Lab Pte Ltd | Research and development of induced pluripotent stem cell-based biologics and medical technologies | Singapore | 95 | 95 | ||||||||
| IPSCBank Pte Ltd | Stem cell and immune cell banking | Singapore | 100 | 100 | ||||||||
| Held by IPSCBank Pte Ltd | ||||||||||||
| IPSC Depository Sdn Bhd | Stem cell and immune cell banking | Malaysia | 100 | 100 |
2 Summary of significant accounting policies
Financial Statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") under the
historical cost convention, except as disclosed in the accounting policies below.
preparation of Financial Statements in conformity with IFRS requires management to exercise its judgement in the process of applying
the Group's accounting policies. It also requires the use of certain critical accounting estimates and assumptions. The areas involving
a higher degree of judgement or complexity, or areas where estimates and assumptions are significant to the Financial Statements.
The unaudited interim consolidated
financial statements do not include all the information and footnotes required by the IFRS for complete financial statements. Certain
information and note disclosures normally included in the annual financial statements prepared in accordance with the IFRS have been
condensed or omitted consistent with Article 10 of Regulation S-X. In the opinion of the Company's management, the unaudited interim
consolidated financial statements have been prepared on the same basis as the audited financial statements and include all adjustments,
in normal recurring nature, as necessary for the fair statements of the Company's financial positions as of June 30, 2023, and
results of operations and cash flows for the six-month period ended June 30, 2023. The unaudited interim condensed consolidated statements
of financial positions as of December 31, 2022 has been derived from the audited financial statements at that date but does not include
all the information and footnotes required by the IFRS. Interim results of operations are not necessarily indicative of the results expected
for the full fiscal year or for any future period. These financial statements should be read in conjunction with the audited consolidated
financial statements as of and for the years ended December 31, 2022, 2021 and 2020, and related notes included in the Company's
audited consolidated financial statements.
accounting policies adopted are consistent with those of the previous financial year except that in the current financial year, the Group
has adopted all the new and amended standards which are relevant to the Group and are effective for annual financial period beginning
on January 1, 2023. The adoption of these standards did not have any material effect on the financial statements of the Group.
All translations from Singapore
dollars to U.S. dollars and from U.S. dollars to Singapore dollars in this Report are made at a rate of S$1.3523 to U.S.$1.00, the exchange
rate in effect as of June 30, 2023 as set forth in the H.10 statistical release of the U.S. Board of Governors of the Federal Reserve
Prudent liquidity risk management
implies sufficient cash to finance the Group's and the Company's operations and development activities. The Group manages
the liquidity risk by maintaining a level of cash and cash equivalents deemed adequate to finance the Group's business operations
and development activities. The Group's objective is to maintain a balance between continuing of funding and flexibility through
the use of borrowings.
On April 18, 2023, the Company
completed its initial public offering. In this offering, the Company issued 2,412,369 ordinary shares at a price of U.S.$4.00 per share
for aggregate gross proceeds of S$12,938,017. As of June 30, 2023, the Group has negative cash flow from operating activities of S$2,033,700.
The Group's working capital was negative S$264,416 as of June 30, 2023. At the same time, the Group had S$10,437,795 in cash and
cash equivalents, which is unrestricted as to withdrawal and use as of June 30, 2023. In view of these circumstances, the management
of the Group has given consideration to the future liquidity and performance of the Group and its available sources of finance in assessing
whether the Group will have sufficient financial resources to continue as a going concern, at least, for the next twelve months from
the date of this report.
3 Significant accounting judgements and estimates
preparation of the Financial Statements requires management to make judgements, estimates and assumptions that affect the reported amounts
of revenues, expenses, assets and liabilities, and the disclosure of contingent liabilities at the end of each reporting period. However,
uncertainty about these assumptions and estimates could result in outcomes that require a material adjustment to the carrying amount
of the asset or liability affected in the future periods.
significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty
were the same as those that applied to the consolidated financial statements as at and for the year ended December 31, 2022.
4 Segment information
information by operating segment is not presented as the Group's operating segment relates solely on the business of innate immune
cell-based immunotherapy, pluripotent stem cell-based therapy and undertaking the research and development of immune cell and stem cell-based
5 Other operating income
| June 30, 2022 | June 30, 2023 | |||||||
| S$ | S$ | |||||||
| Other operating income | ||||||||
| Grant income/(clawback) | 69,727 | (83,226 | ) | |||||
| Research income | 74,543 | 284,224 | ||||||
| Interest income | 1,468 | 32,668 | ||||||
| Others | 3,832 | 18 | ||||||
| 149,570 | 233,684 |
| June 30, 2022 | June 30, 2023 | |||||||
| S$ | S$ | |||||||
| Other losses | ||||||||
| Fair value losses on convertible loans | 140,838 | 98,754 | ||||||
| Net currency exchange losses/(gains) | 9,868 | (81,146 | ) | |||||
| Gain on disposal of property, plant and equipment | (570 | ) | - | |||||
| 150,136 | 17,608 |
Group measures the convertible loans at fair value which was valued by the directors of the Company with reference to an independent
qualified professional valuer through profit or loss.
| June 30, 2022 | June 30, 2023 | |||||||
| S$ | S$ | |||||||
| Research expenses | ||||||||
| Employee benefits expenses (Note 8) | 246,132 | 300,728 | ||||||
| Depreciation of property, plant and equipment | 128,332 | 146,758 | ||||||
| Amortization of intangible assets | 5,350 | 3,887 | ||||||
| Consumables consumed | 134,552 | 232,797 | ||||||
| Royalty expenses | 4,650 | 5,535 | ||||||
| Professional expenses | 37,199 | 59,611 | ||||||
| Electricity expenses | 33,591 | 31,004 | ||||||
| Others | 14,237 | 30,999 | ||||||
| 604,043 | 811,319 |
expenses include research personnel costs, depreciation of research equipment and consumables consumed for research activities.
8 Employee benefits expenses
| June 30, 2022 | June 30, 2023 | |||||||
| S$ | S$ | |||||||
| Employee benefits expenses | ||||||||
| Wages and salaries | 295,282 | 378,979 | ||||||
| Employer's contribution to defined contribution plans | 37,891 | 53,585 | ||||||
| Other short-term benefits | 10,489 | 15,678 | ||||||
| 343,662 | 448,242 | |||||||
| Less: Classified as "Research expenses" | (246,132 | ) | (300,728 | ) | ||||
| 97,530 | 147,514 |
benefits are recognized as an expense, unless the cost qualifies to be capitalized as an asset.
| June 30, 2022 | June 30, 2023 | |||||||
| S$ | S$ | |||||||
| Finance costs | ||||||||
| Bank borrowings | 9,189 | 10,441 | ||||||
| Convertible loans | 47,144 | 25,753 | ||||||
| Related party loan | - | 4,266 | ||||||
| Third party loan | 5,207 | - | ||||||
| Lease liabilities | 503 | 298 | ||||||
| Others | (1 | ) | - | |||||
| 62,042 | 40,758 |