Full Press Release Details
Financial Report - 31 December 2017
| Contents | |
| Interim Financial Statements | |
| Consolidated Statement of Comprehensive Income | 1 |
| Consolidated Balance Sheet | 2 |
| Consolidated Statement of Changes in Equity | 3 |
| Consolidated Statement of Cash Flows | 4 |
| Notes to the Consolidated Financial Statements | 5 |
Statement of Comprehensive Income
For the Half-Year 31 December 2017
| Consolidated Entity | ||||||||||||
| 31 Dec 2017 | 31 Dec 2016 | |||||||||||
| Notes | AUD$ | AUD$ | ||||||||||
| Revenue from continuing operations | ||||||||||||
| Operating revenue | 919,138 | 703,099 | ||||||||||
| Total Operating Revenue | 919,138 | 703,099 | ||||||||||
| Cost of goods sold | (195,356 | ) | (223,394 | ) | ||||||||
| Gross Profit | 723,782 | 479,705 | ||||||||||
| Direct Selling Costs | ||||||||||||
| Sales and marketing costs | (145,150 | ) | (93,520 | ) | ||||||||
| Freight costs | (89,125 | ) | (62,590 | ) | ||||||||
| Total gross profit less direct selling costs | 489,507 | 323,595 | ||||||||||
| Other income | 1,387,039 | 816,932 | ||||||||||
| Expenses | ||||||||||||
| Research and development | (1,540,436 | ) | (2,117,867 | ) | ||||||||
| Marketing and promotion | (238,192 | ) | (471,735 | ) | ||||||||
| Consulting, employee and director | (815,232 | ) | (907,390 | ) | ||||||||
| Corporate administration | (829,999 | ) | (790,103 | ) | ||||||||
| Travel and entertainment expenses | (174,987 | ) | (112,453 | ) | ||||||||
| Depreciation | (2,277 | ) | (1,975 | ) | ||||||||
| Finance fee costs | (3,767 | ) | (13,183 | ) | ||||||||
| Impairment of inventory | (163,600 | ) | (135,170 | ) | ||||||||
| Loss for the period | (1,891,944 | ) | (3,409,349 | ) | ||||||||
| Other comprehensive gain/(loss) for the period, net of tax | 28,281 | (41,425 | ) | |||||||||
| Total comprehensive loss for the period | (1,863,663 | ) | (3,450,774 | ) | ||||||||
| Earnings per share for profit from continuing operations attributable | ||||||||||||
| to the ordinary equity holders of the Company: | ||||||||||||
| Basic/diluted loss per share | 8 | (1.454 | ) | (3.318 | ) | |||||||
| Earnings per share for profit attributable to the ordinary equity | ||||||||||||
| holders of the Company: | ||||||||||||
| Basic/diluted loss per share | 8 | (1.454 | ) | (3.318 | ) |
The above consolidated statement of comprehensive
income should be read in conjunction with the accompanying notes.
| Consolidated Entity | ||||||||||||
| Notes | 31 Dec 2017 | 30 June 2017 | ||||||||||
| AUD$ | AUD$ | |||||||||||
| ASSETS | ||||||||||||
| Current assets | ||||||||||||
| Cash and cash equivalents | 588,863 | 3,994,924 | ||||||||||
| Trade and other receivables | 3,159,466 | 1,768,237 | ||||||||||
| Inventories | 2,261,528 | 2,336,127 | ||||||||||
| Other current assets | 129,506 | 168,366 | ||||||||||
| Total current assets | 6,139,363 | 8,267,654 | ||||||||||
| Non-current assets | ||||||||||||
| Property, plant and equipment | 18,628 | 18,837 | ||||||||||
| Total non-current assets | 18,628 | 18,837 | ||||||||||
| TOTAL ASSETS | 6,157,991 | 8,286,491 | ||||||||||
| LIABILITIES | ||||||||||||
| Current liabilities | ||||||||||||
| Trade and other payables | 1,127,239 | 1,326,562 | ||||||||||
| Borrowings | 46,581 | 139,864 | ||||||||||
| Deferred revenue | - | 19,139 | ||||||||||
| Other financial liabilities | - | 226,000 | ||||||||||
| Total current liabilities | 1,173,820 | 1,711,565 | ||||||||||
| Total non-current liabilities | - | - | ||||||||||
| TOTAL LIABILITIES | 1,173,820 | 1,711,565 | ||||||||||
| NET ASSETS | 4,984,171 | 6,574,926 | ||||||||||
| EQUITY | ||||||||||||
| Issued capital | 4 | 53,846,391 | 53,632,995 | |||||||||
| Reserves | 4 | 2,558,210 | 2,470,417 | |||||||||
| Retained earnings | (51,420,430 | ) | (49,528,486 | ) | ||||||||
| Capital and reserves attributable to owners of Immuron Limited | 4,984,171 | 6,574,926 | ||||||||||
| TOTAL EQUITY | 4,984,171 | 6,574,926 |
The above consolidated balance sheet should be
read in conjunction with the accompanying notes.
Statement of Changes in Equity
the Half-Year 31 December 2017
| Attributable to owners of Immuron Limited | ||||||||||||||||||||
| Note | Issued capital | Reserves | Accumulated losses | Total | ||||||||||||||||
| AUD$ | AUD$ | AUD$ | AUD$ | |||||||||||||||||
| Balance at 1 July 2016 | 45,633,354 | 2,128,566 | (42,821,357 | ) | 4,940,563 | |||||||||||||||
| Loss for the period | - | - | (3,409,349 | ) | (3,409,349 | ) | ||||||||||||||
| Other comprehensive loss | - | (41,425 | ) | - | (41,425 | ) | ||||||||||||||
| Total comprehensive loss for the period | - | (41,425 | ) | (3,409,349 | ) | (3,450,774 | ) | |||||||||||||
| Transactions with owners in their capacity as owners: | ||||||||||||||||||||
| Contributions of equity, net of transaction costs and tax | 1,780,471 | - | - | 1,780,471 | ||||||||||||||||
| Options issued/expensed | - | 282,920 | - | 282,920 | ||||||||||||||||
| Lapse or exercise of share options | 71,875 | (127,000 | ) | 55,125 | - | |||||||||||||||
| 1,852,346 | 155,920 | 55,125 | 2,063,391 | |||||||||||||||||
| Balance at 31 December 2016 | 47,485,700 | 2,243,061 | (46,175,581 | ) | 3,553,180 | |||||||||||||||
| Balance at 1 July 2017 | 53,632,995 | 2,470,417 | (49,528,486 | ) | 6,574,926 | |||||||||||||||
| Loss for the period | - | - | (1,891,944 | ) | (1,891,944 | ) | ||||||||||||||
| Other comprehensive income | - | 28,281 | - | 28,281 | ||||||||||||||||
| Total comprehensive income/(loss) for the period | - | 28,281 | (1,891,944 | ) | (1,863,663 | ) | ||||||||||||||
| Transactions with owners in their capacity as owners: | ||||||||||||||||||||
| Shares issued, net of costs | 4 | 213,396 | - | - | 213,396 | |||||||||||||||
| Options issued/expensed | 4 | - | 59,512 | - | 59,512 | |||||||||||||||
| 213,396 | 59,512 | - | 272,908 | |||||||||||||||||
| Balance at 31 December 2017 | 53,846,391 | 2,558,210 | (51,420,430 | ) | 4,984,171 |
The above consolidated statement of changes in equity should
be read in conjunction with the accompanying notes.
Consolidated Statement of Cash Flows
For the Half-Year 31 December 2017
| Consolidated Entity | ||||||||
| 31 Dec 2017 | 31 Dec 2016 | |||||||
| AUD$ | AUD$ | |||||||
| Cash flows from operating activities | ||||||||
| Receipts from customers | 1,184,856 | 664,900 | ||||||
| Payments to suppliers and employees | (4,367,410 | ) | (4,423,797 | ) | ||||
| Interest received | 43 | 6,791 | ||||||
| Other - R&D tax concession refund and other government grants | - | 1,590,043 | ||||||
| Interest and other costs of finance paid | (3,767 | ) | (54,555 | ) | ||||
| Net cash outflow from operating activities | (3,186,278 | ) | (2,216,618 | ) | ||||
| Cash flows from investing activities | ||||||||
| Payments for property, plant and equipment | (2,180 | ) | (1,879 | ) | ||||
| Net cash outflow from investing activities | (2,180 | ) | (1,879 | ) | ||||
| Cash flows from financing activities | ||||||||
| Proceeds from issues of securities | - | 4,423,234 | ||||||
| Repayment of borrowings | (243,950 | ) | (1,271,555 | ) | ||||
| Capital raising cost | (1,934 | ) | (120,285 | ) | ||||
| Net cash (outflow) inflow from financing activities | (245,884 | ) | 3,031,394 | |||||
| Net (decrease) increase in cash and cash equivalents | (3,434,342 | ) | 812,897 | |||||
| Cash and cash equivalents at the beginning of the financial year | 3,994,924 | 2,290,639 | ||||||
| Effects of exchange rate changes on cash and cash equivalents | 28,281 | 147 | ||||||
| Cash and cash equivalents at end of period | 588,863 | 3,103,683 |
The above consolidated statement of cash flows
should be read in conjunction with the accompanying notes.
Notes to the Consolidated Financial Statements
For the Half-Year 31 December 2017
These condensed consolidated
interim report for the half-year reporting period ended 31 December 2017 have been prepared in accordance with Accounting Standard
AASB 134 Interim Financial Reporting and the Corporations Act 2001.
These condensed consolidated
interim report do not include all the notes of the type normally included in an annual financial report. Accordingly, this report
is to be read in conjunction with the annual report for the year ended 31 December 2016 and any public announcements made by Immuron
Limited during the interim reporting period in accordance with the continuous disclosure requirements of the Corporations Act
The accounting policies adopted
are consistent with those of the previous financial year and corresponding interim reporting period.
A number of new or amended
standards became applicable for the current reporting period, however, the Company did not have to change its accounting policies
or make retrospective adjustments as a result of adopting these standards. There will be some changes to the disclosures in the
30 June 2018 annual report as a consequence of these amendments.
Due to the nature of the Group's
operating profile, the Directors and management do not consider that the fair values of the Group's financial assets and
liabilities are materially different from their carrying amounts at 31 December 2017.
Some of the risks inherent in the development of
pharmaceutical products include the uncertainty of patent protection and proprietary rights, whether patent applications and
issued patents will offer adequate protection to enable product development or may infringe intellectual property rights of
other parties, and obtaining the necessary drug clinical regulatory authority approvals. A particular project may fail the
research and the clinical development process through lack of efficacy or safety, or may be stopped or abandoned due to
strategic imperatives including an assessment that the projects will not deliver a sufficient return on investment or have
been superseded by newer competitive products or technologies. There is a risk that the group will be unable to find suitable
development or commercial partners for its projects, and that these arrangements may not generate material returns for the
Based on current budget forecast assumptions, the group will
need to access additional funding to meet future commitments and to pay its debts when they fall due, as well as funding the ongoing
group's research & development programs. The ability of the group to successfully access additional capital, and the amount
of additional funds required is dependent on the outcome of its product research & development programs.
The Board and Management are confident that the Company will
be able to access, as and when necessary, the required additional funds through a number of available funding opportunities, including
some of which the Company has accessed in the past.
The current net loss for the period is AUD$1,891,944 (2016: AUD$3,409,349)
and the cash inflow / (outflow) for the period is AUD$3,186,278 (2016: (AUD$2,216,618)).
Notwithstanding the requirement to access additional funding
for the group, this interim financial report has been prepared on a going concern basis. Accordingly, the interim report does
not include adjustments relating to the recoverability and classification of recorded asset amounts, or the amounts and classification
of liabilities that might be necessary should the group not continue as a going concern.
Notes to the Consolidated
Financial Statements
For the Half-Year 31 December
The executive management team
considers the business from both a product and a geographic perspective and has identified three reportable segments.
HyperImmune Products Income
and expenses directly attributable to Travelan activities which occur in Australia, New Zealand and United States.
Corporate Other items
of income and expenses not directly attributable to R&D or HyperImmune Products segment are disclosed as corporate costs.
Corporate activities primarily occur within Australia. This segment includes interest expenses from financing activities and
The Board assesses the performance
of the operating segments at a number of operating levels including adjusted EBITDA.
The Board assesses the operating
segment at a number of operating levels for the reportable segments for the half-year 31 December 2017 is as follows:
| Consolidated Entity 31 December 2017 | Research & Development | HyperImmune Products | Corporate | Total | ||||||||||||
| AUD$ | AUD$ | AUD$ | AUD$ | |||||||||||||
| Segment revenue & other income | ||||||||||||||||
| Revenue from external customers | - | 919,138 | - | 919,138 | ||||||||||||
| R&D tax concession refund | 1,386,790 | - | - | 1,386,790 | ||||||||||||
| Interest income | - | - | 43 | 43 | ||||||||||||
| Other income | - | 206 | - | 206 | ||||||||||||
| Total segment revenue & other income | 1,386,790 | 919,344 | 43 | 2,306,177 | ||||||||||||
| Segment expenses | ||||||||||||||||
| Depreciation and amortisation | - | - | (2,277 | ) | (2,277 | ) | ||||||||||
| Finance costs | - | - | (3,767 | ) | (3,767 | ) | ||||||||||
| Share-based payments | - | - | (59,512 | ) | (59,512 | ) | ||||||||||
| Other operating expenses | (1,540,436 | ) | (429,631 | ) | (2,162,498 | ) | (4,132,565 | ) | ||||||||
| Total segment expenses | (1,540,436 | ) | (429,631 | ) | (2,228,054 | ) | (4,198,121 | ) | ||||||||
| Income tax expenses | - | - | - | - | ||||||||||||
| (Loss)/Profit for the period | (153,646 | ) | 489,713 | (2,228,011 | ) | (1,891,944 | ) | |||||||||
| Assets | ||||||||||||||||
| Total Segment Assets | 2,884,901 | 2,536,093 | 736,997 | 6,157,991 | ||||||||||||
| Liabilities | ||||||||||||||||
| Total Segment Liabilities | (481,023 | ) | (154,886 | ) | (537,911 | ) | (1,173,820 | ) |
Notes to the Consolidated
Financial Statements
For the Half-Year 31 December
Information Provided to the Board (continued )
| Consolidated Entity | Research & Development | HyperImmune Products | Corporate | Total | ||||||||||||
| AUD$ | AUD$ | AUD$ | AUD$ | |||||||||||||
| Segment revenue & other income | ||||||||||||||||
| Revenue from external customers | - | 703,099 | - | 703,099 | ||||||||||||
| R&D tax concession refund | 779,826 | - | - | 779,826 | ||||||||||||
| Interest income | - | - | 6,791 | 6,791 | ||||||||||||
| Other income | 25,007 | - | 5,308 | 30,315 | ||||||||||||
| Total segment revenue & other income | 804,833 | 703,099 | 12,099 | 1,520,031 | ||||||||||||
| Segment expenses | ||||||||||||||||
| Depreciation and amortisation | - | - | (1,975 | ) | (1,975 | ) | ||||||||||
| Finance costs | - | - | (13,183 | ) | (13,183 | ) | ||||||||||
| Share-based payments | (80,308 | ) | - | (233,467 | ) | (313,775 | ) | |||||||||
| Other operating expenses | (2,037,559 | ) | (379,504 | ) | (2,183,384 | ) | (4,600,447 | ) | ||||||||
| Total segment expenses | (2,117,867 | ) | (379,504 | ) | (2,432,009 | ) | (4,929,380 | ) | ||||||||
| Income tax expenses | - | - | - | - | ||||||||||||
| (Loss)/Profit for the period | (1,313,034 | ) | 323,595 | (2,419,910 | ) | (3,409,349 | ) | |||||||||
| Assets | ||||||||||||||||
| Total Segment Assets | 702,623 | 1,949,595 | 3,203,583 | 5,855,801 | ||||||||||||
| Liabilities | ||||||||||||||||
| Total Segment Liabilities | (708,474 | ) | (131,630 | ) | (1,462,517 | ) | (2,302,621 | ) |
Notes to the Consolidated
Financial Statements
For the Half-Year 31 December
4 Contributed Equity
| 31 December 2017 | 30 June 2017 | |||||||||||||||
| No. of Shares | AUD$ | No. of Shares | AUD$ | |||||||||||||
| Ordinary shares - fully paid (i) | 129,315,462 | 53,846,391 | 130,041,417 | 53,632,995 |
| No. of Shares | AUD$ | |||||||
| Opening balance 1 July 2017 | 130,041,417 | 53,632,995 | ||||||
| Shares issued during the year | 1,274,045 | 215,333 | ||||||
| Cancellation of shares | (2,000,000 | ) | - | |||||
| Transaction Costs | - | (1,937 | ) | |||||
| Balance 31 December 2017 | 129,315,462 | 53,846,391 |
During the half year ended 31 December 2017, the
Company issued the following ordinary shares:
| Details | Date | No. | Issue Price AUD$ | Total Value AUD$ | ||||||||||||
| Issue of equity for the repayment of convertible note | 28 Jul 2017 | 399,045 | 0.19 | 75,333 | ||||||||||||
| Cancellation of collateral shares in escrow for the convertible note as approved by shareholders on 13 November 2017 | 13 Nov 2017 | (2,000,000 | ) | - | - | |||||||||||
| Issue of shares to Grandlodge Pty Ltd in lieu of cash payment for services rendered as approved by shareholders on 13 November 2017 | 13 Nov 2017 | 875,000 | 0.16 | 140,000 | ||||||||||||
| Transaction Costs | (1,937 | ) | ||||||||||||||
| 213,396 |
of each type of share
Ordinary shares entitle the
holder to participate in dividends and the proceeds on winding up of the Company in proportion to the number of shares held. On
a show of hands every holder of ordinary shares present at a meeting or by proxy, is entitled to one vote. Upon a poll every holder
is entitled to one vote per share held. The ordinary shares have no par value.
Notes to the Consolidated
Financial Statements
For the Half-Year 31 December
shows a breakdown of the Statement of Financial Position line item "other reserves" and the movements in these reserves
during the half year.
the nature and purpose of each reserve is provided below the table.
| No. of Options | Amount | Foreign currency translation reserve | Total | |||||||||||||
| AUD$ | AUD$ | AUD$ | ||||||||||||||
| Balance at 1 July 2017 | 63,287,523 | 2,434,135 | 36,282 | 2,470,417 | ||||||||||||
| Options/warrants issued during the year | - | - | - | - | ||||||||||||
| Expense of vested options | - | 59,512 | - | 59,512 | ||||||||||||
| Lapse of unexercised options | - | - | - | - | ||||||||||||
| Other comprehensive loss for the period | - | - | 28,281 | 28,281 | ||||||||||||
| At 31 December 2017 | 63,287,523 | 2,493,647 | 64,563 | 2,558,210 |