The information contained within this Announcement is deemed by Invinity Energy Systems plc to constitute inside information as stipulated under the Market Abuse Regulation (EU) No. 596/2014 as it forms part of
27 June 2024
Invinity Energy Systems plc
("Invinity" or the "Company")
2023 Financial Results
Invinity Energy Systems plc (AIM: IES) (AQSE: IES) (OTCQX: IESVF), a leading global manufacturer of utility-grade energy storage, is pleased to announce its Full Year Results for the year ended 31 December 2023 that are in line with expectations.
The Company will hold a virtual meeting for analysts at 10am (
Invinity's management team will host a virtual results presentation and interactive Q&A for all shareholders at 3pm (
The Company's 2023 Annual Report will shortly be available for download from the Company's website and will be posted to shareholders' registered addresses.
Highlights
· 511% increase in total income1 YoY to
· 136.7 MWh of Invinity batteries sold or awarded funding during 2023 for delivery in 2024 or 2025 including 99.6 MWh relating to Invinity's next generation Mistral product, which remains on track for commercial launch later this year.
· 170% increase in total global pipeline of commercial interest to 6.6 GWh as of 17 June 2024 (24 May 2023: 2.47 GWh) reflecting growing commercial interest in Invinity's products and longer duration energy storage solutions in general.
· Loss from operations of
· 10% reduction in cash outflows YoY to
· Debt-free with
1Includes sales revenue and project related grant income
Commercial Pipeline
Invinity's commercial pipeline development over the past year is detailed below:
|
Date |
Base (MWh) |
Advanced (MWh) |
Qualified |
Qualified |
|
24-May-2023 (2022 Annual Report) |
42.8 |
73.4 |
957.1 |
1,397.4 |
|
22-Sep-2023 (HY23 Results) |
43.1 |
137.3 |
1,415.0 |
3,057.8 |
|
30-Nov-2023 (YE Business Update) |
49.8 |
92.0 |
1,898.5 |
3,790.7 |
|
17-Jun-2024 (2023 Annual Report) |
45.8 |
446.5 |
2,009.4 |
4,122.2 |
|
% change (May 2023 to June 2024) |
+7% |
+508% |
+110% |
+195% |
N.B. Definitions of pipeline category terms can be found in the Company's announcements
Larry Zulch, Chief Executive Officer at Invinity said:
"Our impressive gains in 2023 delivered on the very high expectations we set for ourselves and established an appropriate foundation for a successful fundraise just completed. We welcome our new investors as we focus on progressing toward positive cashflow with a compelling new product and a low-capex strategy for delivering it at scale into a market hungry for energy storage."
Stay up to date with news from Invinity. Join the distribution list for the Company's monthly investor newsletter here.
Enquiries:
|
Invinity Energy Systems plc |
+44 (0)20 4551 0361 |
|
Jonathan Marren, Chief Financial Officer and Chief Development Officer Joe |
|
|
|
|
|
Canaccord Genuity (Nominated Adviser and Joint Broker) |
+44 (0)20 7523 8000 |
|
Henry Fitzgerald-O'Connor / Bobbie Hilliam / Harry Pardoe / Ana Ercegovic |
|
|
|
|
|
VSA Capital (AQSE Corporate Advisor, Financial Adviser and Joint Broker) |
+44 (0)20 3005 5000 |
|
Andrew Monk / Andrew Raca |
|
|
|
|
|
|
+44 (0)20 7920 3150 |
|
Simon Hudson / Saskia Sizen / Adam Baynes |
Notes to Editors
Invinity Energy Systems plc (AIM: IES) (AQSE: IES) (OTCQX: IESVF) manufactures vanadium flow batteries for large-scale, high-throughput energy storage requirements of business, industry and electrical networks.
Invinity's factory-built flow batteries run continually with no degradation for over 25 years, making them suitable for the most demanding applications in renewable energy production. Energy storage systems based on Invinity's batteries are safe, reliable, and economical, and range in size from less than 250 kilowatt-hours to tens of megawatt-hours.
Invinity was created in April 2020 through the merger of two flow battery industry leaders: redT energy plc and Avalon Battery Corporation. With 75 MWh of systems already deployed or contracted for delivery across 82 sites in 15 countries, Invinity is active in all major global energy storage markets and has operations in the
To find out more, visit invinity.com, sign up to our monthly Investor Newsletter here or contact Investor Relations on via +44 (0)20 4551 0361 or ir@invinity.com.
Audited Financial Results for the Year Ended 31 December 2023
Introduction - Foundations for Scale
Matt Harper, Chief Commercial Officer
An unprecedented level of attention and capital is flowing towards building a net zero grid by the customers, regulators and grid operators who make up global electricity markets.
Wind and solar power are the least-cost form of generation almost everywhere. Markets that can take that low-carbon electricity and deliver it to users reliably and at low cost are the focus of policymakers worldwide. This is the opportunity on which Invinity is focused.
Over the past two years, the Invinity team has delivered ever-larger projects - proving how our vanadium flow batteries can deliver the capabilities our customers want: durable, safe, long duration energy storage ("LDES"). With the launch of our next-generation vanadium flow battery, code-named "Mistral", expected later this year we will have the product that can deliver those capabilities to electric grids around the world at any scale.
This combination of opportunity and capability in markets around the world are Invinity's "foundations for scale". As we look forward, we see tremendous opportunity from those foundations. Invinity will go from strength to strength by proving at increasing scale the benefits of durable long duration storage. If we do that job right, we believe our products will fundamentally inform the structure of, and be widely deployed across, the global energy system for decades to come.
Market Headwinds and Tailwinds
Tremendous commercial opportunities are emerging on the path to net zero. First and foremost, renewables are the world's lowest cost source of new electric generating capacity. This is reflected in the massive solar farms being built from northern
However, headwinds are beginning to appear. In jurisdictions like
Fortunately, energy storage assets are increasingly proving their ability to "firm up" the output from intermittent renewables. Batteries are now meeting a significant portion of demand in some high renewables markets. LDES solutions promise to further extend the benefits of renewables when the sun isn't shining and the wind isn't blowing. Even in jurisdictions like
If batteries are going to facilitate an even higher proportion of our energy needs being served by renewables, critical questions remain: what kind of batteries will serve not just peak hours but power our businesses and homes 24 hours per day? How much capacity is required? Where should it be installed? And who will pay for it?
Fortunately, Invinity is already helping to answer these questions. Our batteries are ideally suited for a 24-hour non-stop cycle shifting solar overnight, doing so for the life of the generating asset and with a chemistry safe enough to be installed alongside homes and critical infrastructure. Additionally, our team are actively engaging with policymakers and regulators worldwide to ensure their plans contemplate these advantages, seeding markets for the revenue and profits that will see our business grow and thrive.
The
The
We've also seen significant delays in permitting and grid interconnection, which have been particularly challenging in the context of our LODES project, which was awarded funds by the
The broad economic picture is improving as well. Revenues from installed assets on a £-per-MW basis have trended up over the first quarter of 2024, with LSE-listed Gresham House Energy Storage Fund reporting portfolio revenue of
Finally, on the regulatory front, 2024 so far has seen two exciting developments. In January, DESNZ released the first working paper on a proposed "Cap and Floor" scheme to accelerate the deployment of non-lithium, long duration storage on the
Then in March, the House of Lords' Science and Technology Committee released a paper titled "Long-duration energy storage: get on with it", presenting a compelling vision for how batteries like Invinity's can both advance the path to net zero while decreasing consumers' electricity costs. We expect strongly positive policies and regulation will flow from this work.
With DESNZ projecting that deploying up to 20 GW of LDES can save
The
Where the
Based on that work, the DOE has set out to allocate up to
From Our Shores to Their Shores
The one undeniable trend all over the world has been towards the regional manufacturing of infrastructure equipment in general, components for a net zero grid in particular, and battery, solar and wind components specifically.
We initially observed this trend in
Fortunately, Invinity has a tremendous advantage in this respect. Our supply chain already has global reach and does not rely on "gigafactory" scale production or highly specialised manufacturing. As we are proving with our new facility in
Delivering on Capability
Invinity's plan to deliver the capabilities that will serve these massive and growing opportunities can be summed up in one word: Mistral. Mistral is, at its most fundamental, our platform for scale. The north star for our business is to build a battery that can deliver low-cost, low carbon renewable power on demand at a lower total cost of energy than any other source. With commercial rollout imminent, both we and our regional partners are getting ever more inbound sales inquiries, significantly enhancing our commercial pipeline.
Our business is highly regional. Mistral is designed for a global supply chain both inbound to Invinity and outbound to our regional partners, who will deliver the market-specific operating knowledge, regional installation capabilities and domestic sources of supply that are critical to success. However, we must also achieve ultra-low cost, protect our intellectual property and ensure consistently high product quality all while accelerating speed to market.
In support of those plans, we have been encouraged by our current and prospective partners' response to the "license and royalty" model with which we intend to grow our international business. In this model, Invinity will deliver core technology components to our regional manufacturing partners, who will assemble and deliver products to their own regional client base. This will allow us to rapidly scale while remaining a capital-light business. Our first partner to adopt this model, Everdura in
Conclusion
The coming years for Invinity are all about scale. We need our products to be at a scale so they can solve grid operators' and project developers' most pressing challenges. We need our book of business to scale to where we can set the direction of a rapidly evolving global market and regulatory landscape. And we need our organisation to scale so we can deliver the revenue and profits that will see us continually enhance shareholder value.
The foundations for scale - both the opportunity we seek to serve and the capabilities we'll deliver to do so - are clear. The need for durable, safe, long duration storage as a critical component of a high renewables net zero grid is no longer in question and plans to deliver on that need are being developed by the world's most influential agencies, governments and regulators. With Mistral, Invinity will have the tool to deliver our vanadium flow batteries' capabilities to the global market. This foundation is an incredible starting point, and I'm looking forward to delivering its potential alongside the Invinity team.
Chairman's Report: Delivering Progress
I'm pleased to report that Invinity continues to make further progress on its Pathway to Profitability Strategy that was set out on pages 12-13 of our 2022 Annual Report. Our achievements in 2023 were focused on our key themes of delivery and scaling our business.
I am especially pleased to note that Invinity has secured significant orders for its vanadium flow batteries and grown its pipeline of confirmed commercial interest. Growing commercial traction underpins our current ramp-up and investment phase aimed at delivering a profitable, self-sustaining business. Our achievements in 2023 were delivered against a backdrop of rapidly growing global renewable energy production and storage. Long duration energy storage is a key enabler in delivering these plans and governments are being increasingly urged to "get on with it" as a means to unlock lower cost, lower carbon energy on demand. The launch of our next-generation product later this year will further open up this potentially huge addressable global market.
Last year I stated that delivery is an important target for the Company and I am pleased to report that in 2023 Invinity delivered and commissioned more vanadium flow batteries in 12 months than ever before. This proven ability to deliver cements Invinity's position as a world leading manufacturer of vanadium flow batteries that is meeting the needs of its customers. I have been to two site openings in the last 12 months. One a large Canadian classic solar/storage site and secondly a European "behind-the-meter" project delivered by ENGIE Belgium, Equans BeLux and Jan De Nul with support from the Belgium Energy Ministry. These projects highlight the flexibility of our technology and its ability to generate value for our customers in a broad range of applications.
During 2023 we brought in our customer Everdura as a new strategic partner, enabling Invinity to gain operational and commercial access into a new market. Strategic partnerships are going to be of great importance to Invinity's long term growth and I am pleased to note that our partnership with Everdura took a step further early in 2024 when they signed up to become an exclusive manufacturer of our next-generation product for the Taiwanese market. The partnership route will enable Invinity's leading energy storage products to be deployed in more markets, quicker and more economically.
I am also pleased to note more recently the strategic investment secured from the
These successes are a testament to the foundations Invinity has laid over the last 18 months and I would like to take this opportunity to thank the entire team for their hard work and perseverance that made this possible. I would also like to thank all my Board colleagues for their support and assistance over the year, particularly Jonathan Marren who has taken on the role of Chief Financial Officer in addition to his role as Chief Development Officer. The years of experience, responsibility and focus that our Board collectively brings to bear will ensure that the Company continues to make the right decisions for its long-term future.
Invinity is making progress, having delivered more batteries than ever before and secured funding and contracts for almost 100 MWh of our next generation product. I wish to express the thanks of the entire Board for the support we received for our recent oversubscribed fundraise. Invinity is now adequately capitalised to address the opportunity at hand. We can attract and retain quality staff, expand manufacturing capacity and deliver our next-generation product to our clients. I look forward to this new phase in our development.
I have confidence in our team's ability to deliver on our publicly stated strategy. The opportunity is huge and there is much to be done.
Neil O'Brien
Non-executive Chairman
26 June 2024
Chief Executive's Report: Getting on with it
I've taken inspiration for my report title from Baroness Brown who simply titled her recent report to the House of Lords "Long-duration energy storage: get on with it"; I feel it succinctly captures our challenge. The need is acute and progress is required.
Every step toward renewable energy from wind, solar, or the tides is simultaneously a call for more energy storage to reduce instability. While the most widespread use of energy storage-stabilising the grid over seconds or minutes-remains important, grid stability over the course of a day, the "long-duration" referred to in the title, is increasingly vital. Invinity's products can do both.
Invinity is progressing well. In 2023, we:
· Delivered more product than ever before;
· Recognised five times more revenue than in 2022;
· Closed significant new deals across each of our core markets;
· Secured funding for major projects using Mistral, our next-generation product; and
· Progressed our strategic aim to deliver projects at positive gross margin, an important step towards net cash generation.
I am incredibly proud of our team for these accomplishments. We are receiving recognition for them: Bloomberg New Energy Finance included Invinity on its list of Global Tier 1 battery manufacturers for the first time, the only flow battery company and the only
But our 2023 accomplishments only serve to heighten our determination to rapidly and efficiently advance our products, their commercial recognition, and our ability to deliver ever-larger orders. Before looking forward, however, we should review our commitments from 2022.
Our 2023 Achievements
In my 2022 report, I outlined a four-part strategy that would enable Invinity to make demonstrable progress year-on-year. I am pleased to report significant progress in each area:
1) Deliver on Backlog
Invinity delivered more than 32,000 kilowatt-hours of our vanadium flow batteries ("VFBs") to customers across four continents.
Scaling up manufacturing and improving our supply chain was a major focus in 2023. A new manufacturing facility in
2) Close New Deals
2023 saw Invinity sign deals with eight new customers and enter into a number of commercial partnerships. We targeted and subsequently won a number of funding opportunities that will support progressing large high-profile projects toward financial close.
Our sales pipeline, with continued application of strict criteria, has grown 170% year-on-year to over 6,000 megawatt-hours of qualified commercial demand, giving us confidence that the market opportunity remains very real and very large.
3) Deliver Mistral
Mistral, the code name for our next-generation product currently being co-developed with Gamesa Electric and Siemens Gamesa Renewable Energy, promises to be more capable, more scalable, and more economical than other energy storage. That means it must operate continuously for decades without degradation, function at gigawatt-hour scale, and do so with a low lifetime cost per unit of energy stored and no risk of an expensive fire. Our current VS3 product has proven these goals are eminently achievable, and Mistral will deliver them.
Developing an ambitious new product is not easy, but I am pleased to report that the team made significant progress in 2023, achieving a fully operational prototype that validated Mistral's fundamental performance targets and operating parameters. This major step gave us confidence to initiate pilot manufacturing in readiness for Mistral's official launch later this year.
Performance verification enabled us to begin commercial activity for Mistral in 2023 and I am pleased that we met our target of securing a Mistral pilot project in the first half of 2023 and a commercial order for Mistral later in the year. Additional validation came from the
4) Operational Excellence
Outward progress must be matched by internal capabilities, and in 2023 we focused on efficient delivery of more product than ever before and the processes that enable us to continue to grow. The delivery and commissioning of more than 28,000 kilowatt-hours of our VS3 product demonstrates success.
We focus on making Invinity a great place to work; the best workforce allows us to produce the best VFBs.
Looking Forward
In our recent fundraise, we highlighted our strategy of utilising partnerships. In the
1) The
Each year, the
· In April 2023, Invinity secured
· The House of Lords released the aforementioned report from the Science and Technology Committee on LDES and its critical role in
· More recently, the
The
2) The North American Market
A somewhat different approach is required to address the enormous LDES market in
· In June 2023, The British Columbia Centre for Innovation and Clean Energy provided funding to support the very first Mistral project.
· In September 2023, the
· The September 2023 U.S. DOE announcement also announced funding for 72,000 kilowatt-hours of Mistral to be installed at five regional energy cooperatives.
Qualifying for government support in the
We see the North American market as having very high potential for Invinity. There is an emerging need for non-lithium LDES, and Invinity is in a prime position to address that need with Mistral.
3) Outside Core Markets
Invinity cannot address the worldwide need for LDES with a local presence in every area with potential. The solution is to identify partners able to fully represent our products.
An example is our relationship with Everdura in
In February 2024, Everdura signed a manufacturing agreement for Mistral that gives Invinity a royalty based on a percentage of their Mistral revenue in exchange for direct access to our supply chain and the ability to order our proprietary cell stacks and software directly from Invinity.
We are pursuing other similar high-potential relationships and look forward to announcing them in due course.
Conclusion
Mistral is a differentiated product with compelling economics. It promises to operate continuously for decades with high throughput, no degradation, and zero chance of a fire (our water-based electrolyte is entirely non-flammable). Bringing Mistral to market is our highest priority and I'm pleased to say it is going well, though certainly there are challenges, many we've met and some still to come. However, we view every challenge as an opportunity to prove our capabilities and take us further ahead of the competition.
Mistral in itself is not enough. We must have an appropriate strategy, tailored by region, for commercialization and manufacturing; embrace and enhance our relationships with partners; operate efficiently and effectively; and reduce the potential impact of events outside of our control. And, finally, we must rapidly become profitable, the ultimate measure of our success.
We are doing all of this with the finest team I have ever had the privilege of leading and the continued support of our investors and our partners. I am endlessly grateful for both.
Larry Zulch
Chief Executive Officer
26 June 2024
Chief Financial Officer's Report: Building a Sustainable Business
Financial Highlights
|
|
2023 £'000 |
2022 £'000 |
|
Revenue |
22,006 |
2,944 |
|
Project related grant income shown against cost of sales |
11 |
647 |
|
Total revenue and grant income other than revenue |
22,017 |
3,591 |
|
|
|
|
|
Loss from operations |
(22,778) |
(18,982) |
|
|
2023 |
2022 |
|
|
|
|
|
|
|
|
|
Total inventory |
3,288 |
9,827 |
|
Pre-paid inventory |
1,073 |
5,102 |
|
Total inventory and Pre-paid inventory |
4,361 |
14,929 |
|
|
|
|
|
Amounts due from customer contracts included in trade receivables |
2,496 |
1,737 |
|
Contract assets (accrued income for work done not yet invoiced) |
1,192 |
500 |
|
Contract liabilities (deferred revenue related to advances on customer contracts) |
(1,312) |
(8,375) |
|
Trade payables |
(2,166) |
(3,706) |
|
Provision for contract losses |
(333) |
(1,607) |
|
Warranty provision |
(602) |
(284) |
|
|
|
|
|
Net position |
3,636 |
3,194 |
2023 Financial Performance
I am pleased to report that total income including sales revenue and project related grant income increased significantly to
In the year, revenue was recognised on 15 projects across
As in the prior year, grant funding specific to customer projects has been presented alongside the relevant project revenue and associated direct costs where that funding is project specific and represents a direct subsidy against project costs. Unlike 2022, such grant funding only constituted a negligible part of total revenue and grant income other than revenue.
The Company recorded a gross loss of
The Company has a strategic aim to move to delivering projects at positive gross margins and this positive trend continues with the majority of the gross loss being attributed to projects signed before 2022 and with the more recent projects being at broadly flat or small positive gross margins at the project level (before allocation of facility costs).
Administrative expenses did not change significantly from the prior year at
Net Finance costs were
Total inventory and pre-paid inventory reduced to
2023 Cash Performance
Year-on-year cash outflow from operations reduced to
As stated above, the Company has a strategic aim to move to delivering projects at positive gross margin and this positive trend continues with the more recent projects being at broadly flat or small positive gross margins at the project level (before allocation of facility costs). Delivering on this margin is a key corporate priority and will make an important contribution to the Company being able to fund its administrative costs from cash from operations in the future.
To this end, the Company continues to develop Mistral. Mistral is expected to be manufactured at significantly lower cost than the Company's existing product, the VS3 and, when deployed, will occupy a comparatively smaller physical footprint that will lead to lower costs for operations and maintenance. These characteristics are expected to enable the Company to sell this new product at a materially lower and more competitive price point than currently. This is anticipated to drive additional sales at a materially better gross margin thus leading to future cash generation and profitability.
Funding and Net Working Capital
At 31 December 2023 the Company had cash and cash equivalents of
At the prior year end, the Company had recorded a
Accordingly, the Company was debt free as at 31 December 2023 and remains so as at the date of this document.
Strategic Investment
As noted last year, Invinity sees strategic partnerships and investment as an important pillar of its future corporate growth and it was delighted to conclude a material strategic investment from the
In addition, as part of the capital raise in March 2023, Everbrite Technology Co. Ltd. (Everbrite), a leading Taiwanese manufacturer of industrial technology, subscribed for
These strategic investments underscore the development progress of the Company since the 2020 merger transaction that formed the Group as it is today and, in relation to the agreement with Everbrite, is intended to support a closer strategic relationship for the deployment of vanadium flow batteries in
Going Concern
Following completion of the fundraising in May 2024, the Company had cash of
The Directors have prepared a cash flow forecast for the period from the balance sheet date until 30 June 2025. This forecast indicates that the Group would expect to remain cash positive during this period and without the requirement for further fundraising. The business continues to be in a cash outflow position, using funding generated from previous fundraises (although it is planning to move to a cash inflow position upon the launch and delivery of material volume of Mistral). As such, this cash flow forecast was stress-tested for a worst-case scenario of no positive cash receipts from sales. In this tested scenario, the business would remain cash positive for the 12 months from the date of approval of these financial statements. The accounts have therefore been prepared on a going concern basis.
Jonathan Marren
Chief Financial Officer and Chief Development Officer
26 June 2024
Financial Statements
Consolidated Statement of Profit and Loss
For the year ended 31 December 2023
|
|
|
2023 |
2022 |
||
|
|
Note |
|
|
|
|
|
Revenue |
4 |
|
22,006 |
|
2,944 |
|
Direct costs |
|
(25,361) |
|
(2,927) |
|
|
Grant income against direct costs |
4 |
11 |
|
647 |
|
|
Cost of sales |
5 |
|
(25,350) |
|
(2,280) |
|
Gross (loss)/profit |
|
|
(3,344) |
|
664 |
|
Operating costs |
|
|
|
|
|
|
Administrative expenses |
6 |
|
(19,085) |
|
(19,042) |
|
Other items of operating income and expense |
10 |
|
(349) |
|
(604) |
|
Loss from operations |
|
|
(22,778) |
|
(18,982) |
|
Finance income |
|
|
719 |
|
62 |
|
Finance costs |
|
|
(1,233) |
|
(65) |
|
Gain on foreign currency transactions |
|
|
113 |
|
448 |
|
Net finance (costs)/ income |
11 |
|
(401) |
|
445 |
|
Loss before income tax |
|
|
(23,179) |
|
(18,537) |
|
Income tax expense |
12 |
|
- |
|
- |
|
Loss for the year |
|
|
(23,179) |
|
(18,537) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per ordinary share in pence |
|
|
|
|
|
|
Basic |
13 |
|
(13.1) |
|
(16.0) |
|
Diluted |
13 |
|
(13.1) |
|
(16.0) |
The above consolidated statement of profit and loss should be read in conjunction with the accompanying notes.
Consolidated Statement of Comprehensive Income
For the year ended 31 December 2023
|
|
|
2023 |
2022 |
|
Continuing operations |
|
|
|
|
Loss for the year
Other comprehensive expense
Items that may be reclassified subsequently to profit or loss: |
|
(23,179) |
(18,537) |
|
Exchange differences on the translation of foreign operations |
|
(60) |
(137) |
|
Total comprehensive loss for the year |
|
(23,239) |
(18,674) |
The above consolidated statement of comprehensive income should be read in conjunction with the accompanying notes.
Consolidated Statement of Financial Position
As at 31 December 2023
|
|
|
2023 |
2022 |
|
|
Note |
|
|
|
Non-current assets |
|
|
|
|
Goodwill and other intangible assets |
15 |
24,002 |
24,050 |
|
Property, plant and equipment |
16 |
1,699 |
1,208 |
|
Right-of-use assets |
17 |
1,558 |
1,845 |
|
Contract assets |
21 |
304 |
- |
|
Total non-current assets |
|
27,563 |
27,103 |
|
|
|
|
|
|
Current assets |
|
|
|
|
Inventory |
19 |
3,288 |
9,827 |
|
Other current assets |
20 |
2,721 |
8,781 |
|
Contract assets |
21 |
888 |
500 |
|
Trade receivables |
22 |
2,496 |
1,737 |
|
Cash and cash equivalents |
23 |
5,014 |
5,137 |
|
Total current assets |
|
14,407 |
25,982 |
|
Total assets |
|
41,970 |
53,085 |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
Trade and other payables |
24 |
(3,948) |
(4,935) |
|
Derivative financial instruments |
25 |
(406) |
(769) |
|
Contract liabilities |
21 |
(1,312) |
(8,375) |
|
Lease liabilities |
26 |
(723) |
(740) |
|
Provisions |
21 |
(812) |
(2,907) |
|
Total current liabilities |
|
(7,201) |
(17,726) |
|
Net current assets |
|
7,206 |
8,256 |
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
Lease liabilities |
26 |
(833) |
(969) |
|
Provisions |
21 |
(123) |
- |
|
Total non-current liabilities |
|
(956) |
(969) |
|
Total liabilities |
|
(8,157) |
(18,695) |
|
Net assets |
|
33,813 |
34,390 |
|
|
|
|
|
|
Equity |
|
|
|
|
Called up share capital |
27 |
51,348 |
50,716 |
|
Share premium |
27 |
162,883 |
141,579 |
|
Share-based payment reserve |
27 |
6,683 |
5,957 |
|
Accumulated losses |
27 |
(185,273) |
(162,094) |
|
Currency translation reserve |
27 |
(1,867) |
(1,807) |
|
Other reserves |
27 |
39 |
39 |
|
Total equity |
|
33,813 |
34,390 |
The above consolidated statement of financial position should be read in conjunction with the accompanying notes.
The financial statements were authorised by the Board of Directors and authorised for issue on 26 June 2024 and were signed on its behalf by:
Jonathan Marren
Director
Consolidated Statement of Changes in Equity
As at 31 December 2023
|
|
Called up share capital |
Share premium |
Share-based payment reserve |
Accumul-ated losses |
Currency transla-tion reserve |
Other reserves |
Total |
|
|
|
|
|
|
|
|
|
|
At 1 January 2023 |
50,716 |
141,579 |
5,957 |
(162,094) |
(1,807) |
39 |
34,390 |
|
Loss for the year |
- |
- |
- |
(23,179) |
- |
- |
(23,179) |
|
Other comprehensive income |
|
|
|
|
|
|
|
|
Foreign currency translation differences |
- |
- |
- |
- |
(60) |
- |
(60) |
|
Total comprehensive loss for the year |
- |
- |
- |
(23,179) |
(60) |
- |
(23,239) |
|
Transactions with owners in their capacity as owners |
|
|
|
|
|
|
|
|
Investment funding arrangement, net of transaction costs |
631 |
21,295 |
- |
- |
- |
- |
21,926 |
|
Exercise of share options |
1 |
9 |
- |
- |
- |
- |
10 |
|
Share-based payments |
- |
- |
726 |
- |
- |
- |
726 |
|
Total contributions by owners |
632 |
21,304 |
726 |
- |
- |
- |
22,662 |
|
At 31 December 2023 |
51,348 |
162,883 |
6,683 |
(185,273) |
(1,867) |
39 |
33,813 |
The above consolidated statement of changes in equity should be read in conjunction with the accompanying notes.
|
|
Called up share capital |
Share premium |
Share-based payment reserve |
Accumul-ated losses |
Currency transla-tion reserve |
Other reserves |
Total |
|
|
|
|
|
|
|
|
|
|
At 1 January 2022 |
50,690 |
140,445 |
5,293 |
(143,557) |
(1,670) |
39 |
51,240 |
|
Loss for the year |
- |
- |
- |
(18,537) |
- |
- |
(18,537) |
|
Other comprehensive income |
|
|
|
|
|
|
|
|
Foreign currency translation differences |
- |
- |
- |
- |
(137) |
- |
(137) |
|
Total comprehensive loss for the year |
- |
- |
- |
(18,537) |
(137) |
- |
(18,674) |
|
Transactions with owners in their capacity as owners |
|
|
|
|
|
|
|
|
Investment funding arrangement, net of transaction costs |
25 |
1,129 |
(23) |
- |
- |
- |
1,131 |
|
Exercise of share options |
1 |
5 |
- |
- |
- |
- |
6 |
|
Share-based payments |
- |
- |
681 |
- |
- |
- |
681 |
|
Equity settled interest on Investment funding arrangement |
- |
- |
6 |
- |
- |
- |
6 |
|
Total contributions by owners |
26 |
1,134 |
664 |
- |
- |
- |
1,824 |
|
At 31 December 2022 |
50,716 |
141,579 |
5,957 |
(162,094) |
(1,807) |
39 |
34,390 |
The above consolidated statement of changes in equity should be read in conjunction with the accompanying notes.
Consolidated Statement of Cash Flows
For the year ended 31 December 2023
|
|
|
2023 |
2022 |
|
|
Note |
|
|
|
Cash flows from operating activities |
|
|
|
|
Cash used in operations |
14 |
(19,657) |
(21,934) |
|
Interest received |
|
299 |
62 |
|
Interest paid |
|
(1) |
(1) |
|
Net cash outflow from operating activities |
|
(19,359) |
(21,872) |
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
Acquisition of property, plant and equipment |
16 |
(1,013) |
(708) |
|
Proceeds from disposal of property, plant and equipment |
16 |
57 |
- |
|
Deposits on right-of-use assets |
|
(28) |
- |
|
Net cash outflows from investing activities |
|
(984) |
(708) |
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
Payment of lease liabilities |
26 |
(629) |
(591) |
|
Interest paid on lease liabilities |
26 |
(44) |
(59) |
|
Proceeds from the issue of share capital |
|
23,044 |
1,161 |
|
Proceeds from the Investment funding arrangement, net of transaction costs |
25 |
- |
769 |
|
Proceeds from sale of conversion shares |
|
742 |
- |
|
Financing charges on repayment of derivative financial instruments |
|
(992) |
- |
|
Repayment of investment funding arrangement |
|
(881) |
- |
|
Proceeds from the exercise of share options and warrants |
|
10 |
6 |
|
Payment of transaction costs for the issue of share capital |
|
(1,117) |
- |
|
Net cash inflow from financing activities |
|
20,133 |
1,286 |
|
|
|
|
|
|
Net decrease in cash and cash equivalents |
|
(210) |
(21,294) |
|
Cash and cash equivalents at the beginning of the year |
|
5,137 |
26,355 |
|
Effects of exchange rate changes on cash and cash equivalents |
|
87 |
76 |
|
Cash and cash equivalents at the end of the year |
|
5,014 |
5,137 |
The above consolidated statement of cash flows should be read in conjunction with the accompanying notes.
Notes
1 General Information
Invinity Energy Systems plc (the 'Company') is a public company limited by shares incorporated and domiciled in Jersey. The registered office address is Third Floor, IFC5, Castle Street, St. Helier, JE2 3BY, Jersey.
The Company is quoted on the AIM Market of the London Stock Exchange with the ticker symbol IES.L, on the AQSE Growth Market in the
The principal activities of the Company and its subsidiaries (together the 'Group') relate to the manufacture and sale of vanadium flow battery systems and associated installation, warranty and other services.
2 Accounting policies
Basis of preparation
These consolidated financial statements have been prepared in accordance with International
Separate presentation of the parent company financial statements is not required by the Companies (Jersey) Law 1991 and, accordingly, such statements have not been included in this report.
The accounting policies applied in preparing these consolidated financial statements are set out below. These policies have been consistently applied throughout the period and to each subsidiary within the Group.
The financial statements have been prepared under the historical cost convention except where stated.
Going concern
The Directors are satisfied that the Group has adequate resources to continue to operate as a going concern for the foreseeable future and that no material uncertainties exist which could cause significant doubt with respect to this assessment. In making this assessment, the Directors have considered the Group's balance sheet position and forecast earnings and cash flows for the period from the date of approval of these financial statements to 30 June 2025.
The Group has relied on fundraising in previous years and following the completion of successful fundraising in May 2024, the Group had cash of
As part of the going concern assessment the Directors have prepared a cash flow forecast which indicates that the Group would expect to remain cash positive during this period and without the requirement for further fundraising. The business continues in a cash outflow position, using funding generated from previous fundraises. However, it plans to move to a cash inflow position upon the launch and delivery of material volume of the next generation product.
This cash flow forecast was stress-tested for a worst-case scenario of no positive cash receipts from sales. In these tested scenarios, the business would remain cash positive for the 12 months from the date of approval of these financial statements.
Therefore, the Directors believe it is appropriate to prepare the accounts on a going concern basis.
New standards, amendments and interpretations effective and adopted by the Group in 2023
Amendments to existing standards previously issued by the IASB with effective dates during the year ended 31 December 2023 are summarised below. There was no effect on the Group's consolidated financial statements for the year ended 31 December 2023 as a result of the adoption of these amendments.
IFRS 17 Insurance Contracts
The Group has adopted IFRS 17 and the related amendments for the first time in the current year. IFRS 17 establishes the principles for the recognition, measurement, presentation and disclosure of insurance contracts and supersedes IFRS 4 Insurance Contracts.
IFRS 17 outlines a general model, which is modified for insurance contracts with direct participation features, described as the variable fee approach. The general model is simplified if certain criteria are met by measuring the liability for remaining coverage using the premium allocation approach. The general model uses current assumptions to estimate the amount, timing and uncertainty of future cash flows and it explicitly measures the cost of that uncertainty. It considers market interest rates, and the impact of policyholders' options and guarantees.
The Group does not have any contracts that meet the definition of an insurance contract under IFRS 17.
Amendments to 'IAS 1 Presentation of Financial Statements and IFRS Practice Statement 2 - Making Materiality Judgements - Disclosure of Accounting Policies'
The Group has adopted the amendments to IAS 1 for the first time in the current year. The amendments change the requirements in IAS 1 with regard to disclosure of accounting policies. The amendments replace all instances of the term 'significant accounting policies' with 'material accounting policy information'. Accounting policy information is material if, when considered together with other information included in an entity's financial statements, it can reasonably be expected to influence decisions that the primary users of general-purpose financial statements make on the basis of those financial statements.
The supporting paragraphs in IAS 1 are also amended to clarify that accounting policy information that relates to immaterial transactions, other events or conditions is immaterial and need not be disclosed. Accounting policy information may be material because of the nature of the related transactions, other events or conditions, even if the amounts are immaterial. However, not all accounting policy information relating to material transactions, other events or conditions is itself material.
The IASB has also developed guidance and examples to explain and demonstrate the application of the 'four-step materiality process' described in IFRS Practice Statement 2.
Amendments to 'IAS 12 Income Taxes - Deferred Tax related to Assets and Liabilities arising from a Single Transaction'
The Group has adopted the amendments to IAS 12 for the first time in the current year. The amendments introduce a further exception from the initial recognition exemption. Under the amendments, an entity does not apply the initial recognition exemption for transactions that give rise to equal taxable and deductible temporary differences. Depending on the applicable tax law, equal taxable and deductible temporary differences may arise on initial recognition of an asset and liability in a transaction that is not a business combination and affects neither accounting profit nor taxable profit. Following the amendments to IAS 12, an entity is required to recognise the related deferred tax asset and liability, with the recognition of any deferred tax asset being subject to the recoverability criteria in IAS 12.
Amendments to 'IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors -Definition of Accounting Estimates'
The Group has adopted the amendments to IAS 8 for the first time in the current year. The amendments replace the definition of a change in accounting estimates with a definition of accounting estimates. Under the new definition, accounting estimates are "monetary amounts in financial statements that are subject to measurement uncertainty". The definition of a change in accounting estimates was deleted.
New standards and interpretations not yet adopted
Certain new accounting standards and interpretations have been published that are not mandatory for 31 December 2023 reporting periods and have not been early adopted by the Company. These standards are not expected to have a material impact on the entity in the current or future reporting periods or on foreseeable future transactions and are summarised below:
§ IAS 1 Classification of Liabilities as Current or Non-Current (effective for periods beginning on or after 1 January 2024);
§ IFRS 10 and IAS 28 Sale or Contribution of Assets between an Investor and its Associate or Joint Venture (the effective date of the amendments has yet to be set by the IASB);
§ IAS 1 Non-current Liabilities with Covenants (effective for periods beginning on or after 1 January 2024);
§ IAS 7 and IFRS 7 Supplier Finance Arrangements (effective for periods beginning on or after 1 January 2024); and
§ IFRS 16 Lease Liability in a Sale and Leaseback (effective for periods beginning on or after 1 January 2024).
Foreign currency
Presentation currency
The consolidated financial statements are presented in Great British Pounds (GBP) rounded to the nearest thousand (
Functional currency
Items included in the financial information of the individual companies that comprise the Group are measured using the currency of the primary economic environment in which each subsidiary operates (its functional currency).
Whilst Jersey uses the Jersey Pound as its currency, Jersey is in a currency union with the
Foreign currency transactions
Transactions in currencies other than an entity's functional currency (foreign currencies) are translated using the exchange rate on the date of the transaction. Foreign exchange gains and losses resulting from the settlement of transactions denominated in a foreign currency are translated into functional currency using the relevant exchange rate at the date of the transaction.
Foreign exchange gains and losses resulting from the settlement of foreign currency transactions and from the translation at the balance sheet date of monetary assets and liabilities denominated in foreign currencies, are recognised in the consolidated statement of comprehensive loss within gains/(losses) on foreign currency transactions.
Foreign currency gains/(losses) realised on the retranslation of subsidiaries as part of the year-end consolidation are recorded in the translation reserve that forms a part of shareholders' funds in the consolidated financial statements of the Group.
Consolidation of subsidiaries
Subsidiaries are all entities over which the Company has control. The Company controls an entity when it is exposed to, or has rights over, variable returns from its involvement with the entity and can affect those returns through its ability to exercise control over the entity. Subsidiaries are consolidated in the Group financial statements from the date at which control is transferred to the Company.
Subsidiaries are deconsolidated from the date that control ceases. The ability to control an entity may cease because of the sale of a subsidiary or other change in the Company's shareholding in that subsidiary, voting rights or board representation.
Foreign currency operations
Subsidiaries of the Company may have functional currencies that are different from that of the Company. Since the Group financial statements are presented in GBP, the assets and liabilities of foreign currency subsidiaries consolidated into these financial statements are translated into the Group's presentational currency using exchange rates prevailing at the end of the reporting period. Income and expense items are similarly translated using the average rate for each month during the year. The exchange rates on the actual dates of transactions are used where exchange rates fluctuate significantly within a month. Exchange differences arising on consolidation are recognised in other comprehensive income and are accumulated as part of shareholder's equity.
Transaction between entities within the Group
Transactions and balances between companies forming part of the Group together with any unrealised income and expenses arising from intra-group transactions are eliminated in the preparation of the consolidated financial statements of the Group.
Operating segments
The Group is organised internally to report to the Executive Directors as a whole. The Executive Directors comprise the Chief Executive Officer, the Chief Commercial Officer, and the Chief Financial Officer and Chief Development Officer. The Executive Directors, as a group, have been determined, collectively, to prosecute the role of chief operating decision maker of the Group. The chief operating decision maker is ultimately responsible for entity-wide resource allocation decisions, the evaluation of the financial, operating and ESG performance of the Group.
The Group's activities have been determined to represent a single operating segment being the provision of vanadium flow batteries and ancillary services, principally comprising installation and integration services, and the provision of extended warranties for battery units sold.
Revenue
The Group generates revenue from the sale of battery storage systems integration hardware, installation, extended warranty and other services. These multiple elements are separate performance obligations that are derived from contractual arrangements with customers. The sales contracts do not include a general right of return.
For contracts that contain multiple elements or promises, the Group accounts for individual goods and services separately if they are distinct. A product or service is distinct if it is separately identifiable from other items in the agreement and where a customer can benefit from the good or service on its own or together with other resources that are readily available.
The consideration paid for each performance obligation is typically fixed. A significant portion of the aggregate payment due under a contract for sale is normally due before delivery or completion of the service. The total consideration under the contract is allocated between the distinct performance obligations contained in the contract based on their stand-alone selling prices. The stand-alone selling price is estimated using an adjusted market assessment approach that looks to industry benchmarks or pricing surveys for certain standalone products or services.
The Group measures revenue based on the consideration specified in the contracts for sale with customers. Revenue is recognised when a performance obligation is satisfied by transferring control over a good or service to a customer. With respect to the battery system, associated control systems and integration hardware, control is transferred at a point in time and is usually based on the contractual shipping terms. In certain instances, the battery system and integration hardware may be ready for delivery although the customer is not ready to receive the product. The Group will recognise revenue in accordance with IFRS 15 as a Bill-and-Hold arrangement if all of the following conditions are satisfied:
§ The reason for the bill and hold arrangement is substantive;
§ The battery systems and hardware are identified separately as belonging to the customer;
§ The battery systems and hardware are currently ready for physical transfer to the customer; and
§ The Company does not have the ability to use the product or to direct it to another customer.
With respect to the services that includes installation and commissioning, the performance obligation is usually satisfied at a point in time when a when a commissioning certificate or site performance report has been issued to the customer. Revenue excludes any taxes such as sales taxes, value added tax or other levies that are invoiced and collected on behalf of third parties, such as government tax authorities.
In addition, under the terms of its contracts for sale, the Group may be responsible for other services such as storing and delivering battery systems to its customers. When this is the case, the Group will invoice the relevant customer for, and will recognise as revenue, any charges incurred together with any associated handling costs. Revenue is recognised for the storage services over time as the services are delivered and for shipping services at a point in time when the goods are delivered to the agreed upon location. The related costs incurred by the Group for storage, shipping and handling services are recognised as cost of sales concurrent with the recognition of the associated revenue.
Grant income
Government and other grants received are recognised in the consolidated statement of profit and loss in the period that the related expenditure is incurred. Grant income received in respect of costs incurred is presented net within the associated cost category. Capital grants are similarly netted against the relevant asset acquired or constructed.
Grant income received in advance of the associated expenditure is presented as deferred income within contract liabilities and released to profit and loss as the associated expenditure is incurred. Grant income receivable is presented as accrued income within contract assets until such time as it can be claimed or is received.
Finance income and costs
Finance income comprises interest on cash deposits, foreign currency gains and the unwind of discount on any assets that are carried at amortised cost. Interest income is recognised as it accrues using the effective interest rate method.
Finance costs include foreign currency losses and the unwind of the discount on any liabilities held at amortised cost, such as lease liabilities arising from lease contracts.
Employee benefits
Short-term benefits
Benefits provided to employees that are short-term in nature are recognised as expenses in the statement of profit and loss as the related service is provided. The principal short-term benefits given to employees are salaries, associated holiday pay and other periodic benefits such as healthcare and pension contributions made by the Group for the benefit of the employee. A liability is recognised for the amount expected to be paid under short-term cash bonus plans if there is either a present legal or constructive obligation to pay the amount and the amount can be reliably estimated.
Share-based payments
The Group operates equity-settled share-based compensation plans, under which it compensates employees for services rendered through the issue of equity instruments, deferred share awards or options to subscribe for ordinary shares of the Group. The fair value of the employee services received in exchange for the grant of the equity instruments, shares or 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 conditions (for example, the Group's share price);
§ excluding the impact of any service and non-market performance vesting conditions (for example, profitability, sales, growth targets, and the requirement to remain as an employee of the Group over a specified period); and
§ including the impact of any non-vesting conditions.
Non-market performance and service conditions are included in the assumptions regarding the number of options that are expected to vest. The total expense is recognised over the vesting period, which is the period over which all the specified vesting conditions are to be satisfied.
In some circumstances, employees may provide services in advance of the grant date and therefore the grant date fair value is estimated for the purposes of recognising the expense during the period between service commencement and the grant date.
At the end of each reporting period, the Group 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 original estimates, if any, in the consolidated statement of profit and loss, with a corresponding adjustment to equity.
Any social security contributions payable in connection with the grant of the share options is considered an integral part of the grant itself, and the charge will be treated as a cash-settled transaction.
Taxes
The total tax charge or credit recognised in the statement of profit and loss comprises both current and deferred taxes. Taxation is recognised in the consolidated statement of profit and loss except to the extent that it relates to a business combination or items recognised directly in equity or other comprehensive income.
Current tax
The current tax charge is based on the taxable profit for the year. Taxable profit or loss is different from the profit or loss reported in the statement of profit and loss as it excludes items of income and/or expense that are taxable or deductible in other years (temporary differences) and it further excludes items that are never taxable nor deductible (permanent differences).
Deferred tax
Deferred tax is the tax that is expected to be payable or recoverable on differences between the carrying value of assets and liabilities in the financial statements and the corresponding value of those assets and liabilities used to calculate taxable profit or loss.
Deferred tax assets are recognised for all deductible temporary differences, the carry forward of unused tax credits and any unused tax losses. Deferred tax assets are recognised to the extent that it is probable that taxable profit will be available against which the deductible temporary differences, and the carry forward of unused tax credits and unused tax losses can be utilised.
Deferred tax assets and liabilities are recognised using the liability method for all taxable temporary differences, except in respect of taxable temporary differences associated with investments in subsidiaries and associates. Where the timing of the reversal of temporary difference arising from such investment related assets and liabilities can be controlled and it is probable that the temporary difference will not reverse in the foreseeable future then the Group does not recognise deferred tax liabilities on these items.
A deferred tax asset or liability is not recognised if a temporary difference arises on initial recognition of an asset or liability and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss.
Current and deferred tax is calculated using tax rates and laws that have been enacted or substantively enacted at the balance sheet date. Deferred tax balances are presented on a gross basis. Refer to note 18, deferred tax balances.
Earnings per share
The Group presents basic and diluted earnings per share ("EPS") data for its ordinary shares. Basic EPS is calculated by dividing the profit or loss attributable to ordinary shareholders of the Company by the weighted average number of ordinary shares outstanding during the year.
Diluted EPS is determined by adjusting the weighted average number of ordinary shares outstanding used in the EPS calculation to include all potentially dilutive ordinary shares, which, in the case of the Company, represents additional shares that could be issued in relation to 'in-the-money' convertible notes, warrants or share options.
The effects of anti-dilutive potential ordinary shares are ignored in calculating diluted EPS. Anti-dilution is when an increase in earnings per share or a reduction in loss per share would result from the exercise of such options, warrants or convertible instruments.
Intangible assets
Goodwill
The Group allocates the fair value of the purchase consideration on the acquisition of a subsidiary to the assets acquired and liabilities assumed based on an assessment of fair value at the acquisition date. Any excess of purchase consideration is recognised as goodwill. Where goodwill is recognised, it is allocated to the cash generating units (CGUs) in a systematic manner reflective of how the Group expects to recover the value of the goodwill. Because the Group has been determined to consist of a single business unit, the carrying value of goodwill is tested for impairment based on the recoverable value of the Group as a whole.
Goodwill is tested for impairment on an annual basis, and the Group will also test for impairment at other times if there is an indication that an impairment may exist. Determining whether goodwill is impaired requires an estimation of the value-in-use of the CGU. The key estimates are therefore the selection of the suitable discount rates and the estimation of future growth rates which may depend on specific risks and the anticipated economic and market conditions related to the CGU.
As part of determining the value in use of the CGU, sensitivities have been considered on the underlying inputs included within the value-in-use calculations used for impairment reviews and no impact exists on the carrying value of goodwill, given the headroom identified as a result of the impairment test. Goodwill is impaired where circumstances indicate that the recoverable amount of the underlying CGU may no longer support the carrying value of the CGU. An impairment charge is recognised in the statement of profit and loss for the period in which it is determined the goodwill is no longer recoverable. Impairment losses related to goodwill cannot be reversed in future periods.
Internally generated intangible assets - research and development costs
Research
Expenditure on research activities is recognised as an expense in the period in which it is incurred. Research activities are aimed at creating new knowledge or the use of existing knowledge in new or creative ways to generate new concepts. Research activity does not typically have a defined commercial objective at the outset.
Development
Where projects evolve toward commerciality or are related to a specific commercial objective they are assessed to determine whether the activity constitutes development that is associated with a commercial objective or practical application.
The associated costs represent development costs and can be capitalised if, and only if, the following conditions can be demonstrated:
§ the technical feasibility of completing the intangible asset so that it can be made available for use or sale;
§ the intention to complete the intangible asset for use or sale;
§ the availability of adequate technical, financial and other resources to complete the development and to use or sell it;
§ an asset is created that can be separately identified for use or sale;
§ it is probable that the asset created will generate future economic benefits; and
§ the development cost of the asset can be measured reliably.
Development work undertaken by the Group typically relates to the refinement of design, materials selection, construction techniques, firmware and control systems to enhance battery system performance over successive generations. Where development costs are capitalised, they are amortised over the expected period to the introduction of the next generation of battery system.
Amortisation is recorded over that period on a straight-line basis with the corresponding amortisation charge recognised in the statement of profit and loss as a component of administrative expenses.
Four years has historically been the typical cycle time between successive generations of battery system design.
Other intangible assets
Intangible assets other than goodwill that are acquired by the Group are stated at their historical cost of acquisition less accumulated amortisation and any impairment losses.
Software and purchased domain names
Third-party software is initially capitalised at its cost of purchase. Amortisation is charged to administrative expenses over the expected useful life of the software which has been assessed as three years from the date of acquisition.
Acquired domain names are initially capitalised at cost of purchase. Amortisation is charged to administrative expenses over the expected useful life of the domain name which has been assessed as ten years from the date of acquisition.
Patents and certifications
Patent rights and certifications are initially capitalised at the cost of applying for relevant patent rights and other protections, and certifications. Amortisation is charged to administrative expenses over the expected useful life of the patents and certifications which has been assessed as five years from the date of acquisition.
Property, plant and equipment
Items of property, plant and equipment are stated at historical cost less accumulated depreciation and any impairment losses. Historical cost includes expenditure that is directly attributable to the acquisition of the items. Subsequent expenditure is only included in the asset's carrying amount or recognised as a separate asset, as appropriate, when it is probable that future economic benefits associated with that item will flow to the Group.
Costs that do not enhance the value of an asset such as repair and maintenance costs are charged to the statement of profit and loss in the period in which they are incurred.
Depreciation is charged to write off the cost of assets over their estimated useful lives on a straight-line basis. Depreciation commences on the date the assets are available for use. Work-in-progress assets are not depreciated until they are available for use and transferred to the appropriate category of property, plant and equipment.
Estimated useful lives for property, plant and equipment and other intangible assets are:
|
Category |
Period (years) |
Recognition in statement of profit and loss |
|
Computer and office equipment |
3 - 5 |
Administrative expenses |
|
Leasehold improvements |
Shorter of lease term or useful life |
Administrative expenses / Cost of sales |
|
Vehicles |
3 |
Administrative expenses |
|
Manufacturing equipment and tooling |
3 - 20 |
Cost of sales |
|
R&D Equipment |
5 - 10 |
Administrative expenses |
|
Software and purchased domain names |
3 |
Administrative expenses |
|
Patents and certifications |
10 |
Administrative expenses |
Depreciation methods, useful lives and residual values of assets are reviewed, and adjusted prospectively as appropriate, at each reporting date.
Where an asset is disposed of, the corresponding gain or loss on disposal is determined by comparing the sales proceeds received with the carrying amount of that asset at the date of disposal. Gains or losses on disposal of fixed assets are included within other items of operating income and expense in the statement of profit and loss.
Impairment of tangible and intangible assets
The Group reviews the carrying values of its tangible and intangible assets, other than goodwill, at each balance sheet date to determine if any indicators exist that could mean those assets are impaired. Where an indicator of impairment exists the recoverable amount of the relevant asset (or CGU) is estimated to determine the amount of any potential impairment loss.
Recoverable amounts are determined using a discounted cash flow model related to each asset or CGU being assessed. The discount rate applied to the cash flows in the model is a pre-tax discount rate that reflects market assessment of the time value of money and risks specific to the groups of assets being considered.
If the recoverable value estimated in the cash flow model for a specific asset (or CGU) is lower than the carrying value, then the carrying value of the asset is reduced to its estimated recoverable value with a corresponding charge immediately recognised in the statement of profit and loss.
Where the condition that gave rise to an impairment loss reverses in a subsequent period, the impairment loss is similarly reversed and the carrying value of the asset increased to the revised estimate of its recoverable value. The carrying value of an asset immediately following the reversal of an impairment cannot exceed the carrying value that the asset would have had if the original impairment had not been made and the asset was depreciated as normal. A reversal of an impairment loss is recognised immediately in profit or loss.
The value of any impairment (or reversal of impairment) of an asset is recorded in the same financial statement line item where depreciation or amortisation of the asset would normally be shown.
Where it is impractical to meaningfully assess recoverable amount using a discounted cash flow model, for instance where near term cash flows are low or negative, an assessment of the fair value adjusted for the costs that would be incurred in the disposal of an asset or operation is used. This is typically the case for development stage assets, operations or associated intangible assets (including goodwill) where the underlying products or technologies have not yet been commercialised.
Provisions
Provisions are established when the Group has a present legal or constructive obligation because of past events, it is probable that an outflow of resources will be required to settle the obligation and the amount of that outflow can be reliably estimated.
Provisions are measured at the Group's best estimate of the expenditure required to settle the obligation at the financial position date, considering the risks and uncertainties of the obligation, and are discounted to present value of the expenditures that are expected to be incurred in settling the obligation using a pre-tax discount rate that reflects current market assessment of the time value of money and the risks related to the obligation. The initial recognition of a provision results in a corresponding charge to profit or loss. Where discounting is used, the carrying amount of a provision increases in each period to reflect the passage of time, this increase is recognised as borrowing cost.
Leases
Group entities only participate in lease contracts as the lessee. Lease contracts typically relate to facilities.
On inception of a contract, the Group assesses whether it contains a lease. A contract is a lease or contains a lease if it conveys the right to control the use of an identified asset for a period of time in exchange for consideration. The right to control the use of an identified asset is determined based on whether the Group has the right to obtain substantially all the economic benefits from the use of the asset throughout the period of use, and if the Group has the right to direct the use of the asset.
Obligations under a lease are recognised as a liability with a corresponding right-of-use asset, these are recognised at the commencement date of the lease.
The lease liability is initially measured at the present value of the lease payments that have not yet been paid at the inception of the lease, discounted using the interest rate implicit in the lease contract. Where the interest rate implicit in the lease contract cannot be readily determined, the Group's incremental borrowing rate is used.
Variable lease payments that do not depend on an index or rate are not included in the measurement of the lease liability. The lease liability is measured at amortised cost using the effective interest rate method.
The lease liability is subsequently measured at amortised cost using the effective interest method. It is remeasured when:
§ there is a change in future lease payments arising from a change in an index or rate;
§ there is a change in the Group's estimate of the amount expected to be payable under a residual value guarantee; or
§ the Group changes its assessment of whether it will exercise a purchase, extension or termination option.
When a lease liability is remeasured under one of these scenarios, a corresponding adjustment is made to the carrying value of the right-of-use asset or in profit and loss when the carrying amount of the asset has already been reduced to zero.
The corresponding right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability plus any lease payments made at or before the commencement date, any initial direct costs incurred and an estimate of the costs required to remove or restore the underlying asset, less any lease incentives received. The right-of-use asset is amortised over the shorter of the asset's useful life and the lease term on a straight-line basis.
The Group has elected not to recognise right-of-use assets and corresponding lease liabilities for short-term leases, those existing leases with a lease term of less than 12 months and leases related to low value assets with an annual lease cost of
The Group has elected not to separate non-lease components from lease components, by class of underlying asset. Each lease component and any associated non-lease components are accounted for as a single lease component.
Inventory
Inventory is stated at the lower of cost and net realisable value. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their current location and condition. Cost is calculated using the first-in, first-out method.
Net realisable value is calculated as the estimated selling price for an item of inventory less estimated costs of completion.
Prepaid inventory
Prepaid inventory is recognised on inventory payments where physical delivery of that inventory has not yet been taken by the Group and is stated at the lower of cost and net realisable value.
Financial instruments
Financial assets and liabilities are recognised by the Group and recorded in the statement of financial position when the Group is contractually bound to the terms of the financial instrument. Financial assets and liabilities are derecognised when the Group is no longer bound by the terms of the financial instrument through settlement or expiry.
Financial assets
Financial assets are classified, at initial recognition, as subsequently measured at amortised cost, fair value through other comprehensive income (OCI), and fair value through profit or loss.
The classification of financial assets to which the Group is a party is determined by the nature of the underlying financial instrument and the characteristics of the contractual cash flows expected to be received under the terms of instrument.
Financial assets are not reclassified after their initial recognition unless there is a contractual change in the nature of the cash flows under the instrument or the business purpose of the instrument has changed.
For a financial asset to be classified and measured at amortised cost or fair value through OCI, it needs to give rise to cash flows that are 'solely payments of principal and interest (SPPI)' on the principal amount outstanding. This assessment is referred to as the SPPI test and is performed at an instrument level. Financial assets with cash flows that are not SPPI are classified and measured at fair value through profit or loss, irrespective of the business model.
Financial assets that the Group is party to are classified and measured as follows:
|
Financial asset |
Measurement basis |
|
Trade receivables |
Amortised cost |
|
Cash and cash equivalents |
Amortised cost |
Amortised cost
On initial recognition, the Group measures amortised cost for financial assets based on the fair value of each financial asset together with any transaction costs that are directly attributable to the financial asset.
After initial recognition, amortised cost is measured for each financial asset held using the effective interest rate method less any impairment loss identified. Interest income is recognised for all financial assets, other than those that are classified as short-term, by applying the effective interest rate for the instrument. Interest income on short-term financial assets is not considered to be material. Short-term financial instruments are determined as those that have contractual terms of 12-months or less at inception.
Interest income, foreign exchange gains and losses, impairment, and any gain or loss on derecognition are recognised in profit or loss.
Impairment of financial assets
A loss allowance for financial assets is determined based on the lifetime expected credit losses for financial assets. Lifetime expected credit losses are estimated based on factors including the Group's experience of collection, the number and value of delayed payments past the average credit periods across the Group's financial assets. The Group will also consider factors such as changes in national or local economic conditions that correlate with default on receivables and financial difficulties being experienced by the counterparty.
Financial assets are impaired in full and a corresponding charge is recognised in profit or loss where there is no reasonable expectation of recovery.
Financial liabilities
The classification of financial liabilities is determined at initial recognition. Financial liabilities are classified and measured as follows:
|
Financial liability |
Measurement basis |
|
Trade and other payables |
Amortised cost |
|
Derivative financial instruments |
Fair Value through Profit and Loss |
|
Lease liabilities |
Amortised cost |
Amortised cost
At initial recognition, the Group measures financial liabilities at amortised cost using the fair value of the underlying instrument less transaction costs directly attributable to the acquisition of the financial liability.
Derecognition of financial liabilities
The Group derecognises financial liabilities when the Group's obligations under the relevant instrument are discharged, expired or cancelled.
Derivative financial instruments
Derivatives are initially recognised at fair value on the date a derivative contract is entered into, and they are subsequently remeasured to their fair value at the end of each reporting period. Changes in the fair value of any derivative instrument are recognised immediately in profit or loss and are included in other gains/(losses).
Cash and cash equivalents
Cash and cash equivalents comprise cash in hand and on demand deposits, and other short-term highly liquid investments that are readily convertible to a known
amount of cash and are subject to an insignificant risk of change in value.
Equity instruments
Instruments are classified as equity instruments if the substance of the relative contract arrangements evidences a residual interest in the assets of the Group after deducting all of its liabilities. Equity instruments issued by the Company are recorded as proceeds received, net of direct issue costs not charged to income.
Offsetting
Financial assets and financial liabilities are offset and the net amount is reported in the consolidated statement of financial position if there is a currently enforceable legal right to offset the recognised amounts and there is an intention to settle on a net basis, to realise the assets and settle the liabilities simultaneously.
3 Critical accounting judgments and key sources of estimation uncertainty
The preparation of the financial statements in conformity with generally accepted accounting practice (GAAP) requires management to make estimates and judgments. Those estimates and judgments can affect the reported values for assets and liabilities as well as the disclosure of contingent assets and liabilities at the balance sheet date.
Management is also required to make estimates and judgments related to the reported amounts of revenues and expenses and related to the timing of the recognition of those revenues and expenses.
Judgments made and estimates applied are based on historical experience and other factors including management's expectations of future events that are considered relevant. Actual results may differ from these estimates. The estimates, judgments and underlying assumptions made are reviewed on an ongoing basis and specifically in the preparation of the interim and annual published financial information.
Revisions to accounting estimates are recognised in the period in which the estimate is revised and applied consistently in future periods subject to the ongoing reassessment of estimates.
Critical judgments for the year under review
Going concern
The Directors are required to assess whether it is appropriate to prepare the financial statements on a going concern basis. In making this assessment the Directors need to be satisfied that the Group can meet its obligations as they fall due and will remain cash-positive for a period of at least 12 months from the date of approval of the financial statements. Potential additional funding that is not yet committed at the date of approval of the financial statements cannot be anticipated in making the assessment of going concern.
The Directors make their assessment based on a cash flow model prepared by management and based on its expectation of cash flows for the 18-month period from the date of approval of the financial statements. The extended period in the model provides additional comfort that the 12-month solvency requirement can be met when making the assessment of going concern.
In preparing the cash flow model, assumptions have been made regarding the timing of cash collection from customers based on the expected cash receipt under contracts that require milestone payments to be made by customers. The timing of the receipt of milestone payments may not always align with or precede the costs incurred by the Company in performing its obligations under a contract.
Downside sensitivities have been applied to the cash flows primarily related to no sales being made. Refer to 'Basis of preparation' for details of the going concern analysis performed and the Directors' conclusions regarding going concern.
The Directors expect that the business will continue to be viable throughout the model period and, accordingly, the financial statements have been prepared on a going concern basis.
Revenue recognition
Sales contracts are assessed in accordance with the Group accounting policy for revenue recognition. The policy requires the identification of the performance obligations, or promises, under the contract and a determination of the conditions and implications of each performance obligation. Revenue is recognised only when a distinct and appropriate performance obligation under a contract is satisfied.
Some performance obligations are satisfied separately such as the delivery of the battery systems and integration hardware. Other obligations may be satisfied in conjunction with other contract promises or where a contract calls for equipment sold under the contract to be integrated into a larger project before formal acceptance is notified by the customer.
Where the ability of a customer to benefit from a product or service is dependent on the satisfaction of other performance obligations, more than one promise may need to be bundled together as a combined performance obligation that must be satisfied before the revenue related to each element can be recognised.
Identifying where hardware or services are readily available from other providers is a key determinant as to whether a contract promise represents a separate performance obligation or if it should be bundled with other promises that, together, represent a single performance obligation.
Sources of estimation uncertainty for the year under review
Warranty provision
The Company provides time-limited standard warranties in its contracts for sale of battery systems. In addition, customers may elect to purchase separate, standalone extended warranties. Extended warranties are for periods greater than the standard warranties that are provided with the purchase of all battery systems.
Estimating the costs that may be incurred by the Company in servicing warranty agreements requires management to estimate the number of expected claims in relation to the total number of battery systems sold. In addition, an estimate of costs that the Company could expect to incur to remedy each warranty claim should also be made to determine the amount of the total provision that should be recorded for warranties.
Provisions made in respect of expected warranty obligations are reassessed and remeasured where actual experience indicates the claim rate may be higher or lower than initially expected or where costs to remedy warranty claims differ from the assumptions used in calculating the provision. The release of an over-provision of warranty costs results in other operating income being recognised in the period whereas an additional provision for warranties results in a charge being recognised.
A 20% increase in the number of warranty claims or a 20% increase in the cost to remedy warranty issues would increase the provision by
Refer to note 21, contract related balances.
Provision for onerous contracts
A contract is onerous when the unavoidable costs of meeting the Company's obligations under the contract are expected to be greater than the revenue earned under that contract.
The assessment of unavoidable costs includes direct costs such as parts and labour and indirect costs, such as production overhead or indirect labour, that are expected to be incurred in servicing a warranty claim.
The assessment of future costs is inherently subjective and requires the use of estimates in determining the appropriate amount of provision that may be required.
A 20% increase in unavoidable costs would increase the provision by
Refer to note 21, contract related balances.
4 Revenue from contracts with customers and income from government grants
Segment information
The Group derives revenue from a single business segment, being the manufacture and sale of vanadium flow battery systems and related hardware together with the provision of services directly related to battery systems sold to customers.
The Group is organised internally to report on its financial and operational performance to its chief operating decision maker, which has been identified as the three Executive Directors as a group.
All revenues in 2023 were derived from continuing operations.
|
|
2023 |
2022 |
|
Revenue from contracts with customers |
|
|
|
Battery systems and associated control systems |
19,425 |
2,548 |
|
Integration hardware |
1,470 |
- |
|
Installation and commissioning |
504 |
254 |
|
Other services |
607 |
142 |
|
Total revenue in the consolidated statement of profit and loss |
22,006 |
2,944 |
|
Analysed as: |
|
|
|
Revenue recognised at a point in time |
22,000 |
2,936 |
|
Revenue recognised over time |
6 |
8 |
|
Total revenue in the consolidated statement of profit and loss |
22,006 |
2,944 |
|
Grant income shown against cost of sales |
11 |
647 |
|
|
22,017 |
3,591 |
Geographic analysis of revenue
The Group's revenue from contracts with customers was derived from the following geographic regions:
|
|
2023 |
2022 |
|
Geographic analysis of revenue |
|
|
|
|
737 |
160 |
|
|
6,212 |
- |
|
|
2,826 |
1,691 |
|
|
12,231 |
1,093 |
|
Total revenue in the consolidated statement of profit and loss |
22,006 |
2,944 |
The Group maintains its principal production and assembly facilities in Bathgate,
The Group does not consider that the locations of its operations constitute geographic segments as they are managed centrally by the executive management team. The location of the manufacturing plants and business development activity is a function of time-zone when servicing customers both pre-sale and during product delivery. The geographic location of offices, facilities and management is not related to distinct markets or customer characteristics at the present time.
Significant customers and concentration of revenue
Revenue from contracts with customers was derived from three (2022: three) customers who each accounted for more than 10% of total revenue as follows:
|
|
2023 |
2022 |
|
Significant customers and concentration of revenue |
|
|
|
Customer A |
6,238 |
- |
|
Customer B |
6,038 |
- |
|
Customer C |
4,299 |
- |
|
Customer D |
- |
1,247 |
|
Customer E |
- |
466 |
|
Customer F |
- |
466 |
Grant income other than revenue
The Group receives grant income to help fund certain projects that are eligible for support, typically in the form of innovation grants. The total grant income that was received in the year was as follows:
|
|
2023 |
2022 |
|
Grant income received |
|
|
|
Business support grants against employee costs - COVID-19 |
- |
(11) |
|
Grants for research and development |
160 |
647 |
|
Grants for product deployment |
378 |
|
|
Economic and social development |
1 |
- |
|
Total government grants |
539 |
636 |
|
Disclosed as: Grant income against cost of sales |
11 |
647 |
|
Grant income against administrative expenses |
528 |
(11) |
5 Cost of sales
|
|
2023 |
2022 |
|
|
|
|
|
Movement in inventories of finished battery systems |
27,023 |
6,168 |
|
Movement in provisions for warranty and warranty costs |
(429) |
763 |
|
Movement in provisions for sales contracts |
(1,233) |
(4,004) |
|
Total cost of sales |
25,361 |
2,927 |
6 Administrative expenses
|
|
2023 |
2022 |
|
|
|
|
|
Staff costs |
12,750 |
10,322 |
|
Research and development costs |
1,868 |
2,184 |
|
Research and development recoveries, tax credits and grants |
(1,949) |
(592) |
|
Professional fees |
669 |
2,983 |
|
Sales and marketing costs |
1,048 |
249 |
|
Facilities and office costs |
232 |
385 |
|
Depreciation and amortisation |
1,056 |
1,150 |
|
Other administrative costs |
3,411 |
2,361 |
|
Total administrative expenses |
19,085 |
19,042 |
No development costs were capitalised in the period (2022: £nil).
7 Auditors' Remuneration
|
|
2023 |
2022 |
|
|
|
|
|
Fees payable to the Company's auditors for the audit of the consolidated financial statements |
282 |
271 |
|
Audit of financial statements of subsidiaries pursuant to legislation |
17 |
33 |
|
Fees payable to the Company's auditor for other services: |
|
|
|
· Tax compliance services |
- |
19 |
|
|
299 |
323 |
The Group has a policy in place related to the commissioning of non-audit service from its auditors where all such work requires pre-approval by the Audit & Risk Committee before the commencement of any non-audit work.
Audit fees are discussed with and approved by the Audit & Risk Committee.
8 Staff costs and headcount
|
|
2023 |
2022 |
|
Staff costs |
|
|
|
Wages and salaries |
11,475 |
9,280 |
|
Employer payroll taxes |
839 |
840 |
|
Contributions to defined contribution plans |
123 |
95 |
|
Other benefits |
977 |
822 |
|
Share-based payments |
726 |
388 |
|
Total staff costs |
14,140 |
11,425 |
Administrative staff costs in the year were
|
|
2023 |
2022 |
|
Average headcount |
Number |
Number |
|
|
73 |
71 |
|
|
59 |
68 |
|
|
8 |
7 |
|
|
- |
1 |
|
Total |
140 |
147 |
Key management compensation
The key management of the Group comprises the members of the senior leadership team.
|
|
2023 |
2022 |
|
Key management compensation |
|
|
|
Short-term employee benefits |
2,364 |
1,812 |
|
Post-employment benefits |
14 |
16 |
|
Equity settled share-based payment |
263 |
225 |
|
Total key management compensation |
2,641 |
2,053 |
Prior year equity settled share-based payment was included into the table above to conform to the current period presentation.
9 Share-based payments
Since its incorporation, the Company has operated various share-based incentive plans. The purpose of each of the schemes has been to incentivise Directors and employees related to improving Company performance and building shareholder value.
Set out below is a summary of the option awards in issue at 31 December 2023.
|
Standard |
Grant date |
Final Expiry date |
Exercise price |
|
2023 |
2022 |
|
redT 2015 plan |
07 Dec 2015 |
07 Jan 2020 |
58.95 |
€c |
- |
68,803 |
|
redT 2018 plan |
18 May 2018 |
18 May 2023 |
352.50 |
p |
3,888 |
3,888 |
|
Invinity Energy 2018 ESOP |
01 Apr 2020 |
12 Mar 2030 |
82.50 |
p |
151,428 |
185,143 |
|
Invinity Energy 2018 ESOP |
01 Apr 2020 |
12 Mar 2030 |
82.50 |
p |
290,000 |
290,000 |
|
Invinity Energy 2018 Consultant SOP |
01 Apr 2020 |
12 Mar 2030 |
82.50 |
P |
378,000 |
378,000 |
|
Invinity Energy 2018 ESOP |
01 Apr 2020 |
07 Jul 2026 |
4.34 |
p |
1,052,134 |
1,052,134 |
|
Invinity Energy 2018 ESOP |
01 Apr 2020 |
08 May 2029 |
6.84 |
p |
628,358 |
658,314 |
|
Invinity Energy 2018 ESOP |
26 Aug 2020 |
26 Aug 2030 |
113.00 |
p |
1,540,000 |
2,043,334 |
|
Invinity Energy 2018 ESOP |
28 Jan 2021 |
28 Jan 2031 |
204.00 |
p |
313,000 |
372,000 |
|
Invinity Energy 2018 ESOP |
04 Mar 2021 |
04 Mar 2031 |
152.00 |
p |
170,000 |
194,000 |
|
Invinity Energy 2018 ESOP |
15 Apr 2021 |
15 Apr 2031 |
151.00 |
p |
84,000 |
108,000 |
|
Invinity Energy 2018 ESOP |
03 Aug 2021 |
03 Aug 2031 |
134.50 |
p |
290,000 |
375,000 |
|
Invinity Energy 2018 ESOP |
29 Oct 2021 |
29 Oct 2031 |
111.50 |
p |
263,000 |
297,000 |
|
Invinity Energy 2018 ESOP |
20 Dec 2021 |
20 Dec 2031 |
91.00 |
p |
135,000 |
135,000 |
|
Invinity Energy 2018 ESOP |
03 Feb 2022 |
03 Feb 2032 |
64.50 |
p |
150,000 |
186,000 |
|
Invinity Energy 2018 ESOP |
02 Mar 2022 APR |
02 Mar 2032 |
93.50 |
p |
45,000 |
60,000 |
|
Invinity Energy 2018 ESOP |
11 Apr 2022 |
11 Apr 2032 |
90.00 |
p |
60,000 |
60,000 |
|
Invinity Energy 2018 ESOP |
11 Jul 2022 |
11 Jul 2032 |
45.50 |
p |
500,000 |
500,000 |
|
Invinity Energy 2018 ESOP |
08 Dec 2022 |
08 Dec 2032 |
38.00 |
p |
531,000 |
822,000 |
|
Invinity Energy 2018 ESOP |
27 Jan 2023 |
27 Jan 2033 |
42.00 |
p |
2,655,100 |
- |
|
Invinity Energy 2018 ESOP |
20 Apr 2023 |
20 Apr 2033 |
43.50 |
p |
97,000 |
- |
|
Invinity Energy 2018 ESOP |
19 Jul 2023 |
19 Jul 2033 |
51.20 |
p |
4,177,000 |
- |
|
Invinity Energy 2018 ESOP |
26 Oct 2023 |
26 Oct 2033 |
38.00 |
p |
369,000 |
- |
|
Invinity Energy 2018 ESOP |
07 Dec 2023 |
07 Dec 2033 |
29.50 |
p |
75,000 |
- |
|
|
|
|
|
|
13,957,908 |
7,788,616 |
|
|
|
|
|
|
|
|
|
Non-standard |
Grant date |
Expiry date |
Exercise price |
|
2023 |
2022 |
|
Long-term Incentive plan |
8 Dec 2009 |
30 Jul 2023 |
50.00 |
€c |
- |
15,000 |
|
Camco 2006 Executive Share Plan |
30 Jul 2013 |
30 Jul 2023 |
50.00 |
€c |
- |
68,127 |
|
redT 2018 plan |
30 May 2018 |
30 Jul 2023 |
400.00 |
p |
- |
70,000 |
|
|
|
|
|
|
- |
153,127 |
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
13,957,908 |
7,941,743 |
|
|
|
|
|
|
|
|
|
Weighted average remaining contractual life of options outstanding at the end of the year |
|
7.96 |
7.18 |
|||
A total of 39,956 employee options were exercised during the year (2022: 87,678) with a weighted average exercise price of
The grant-date fair value of share options issued is calculated using a Black-Scholes methodology at the date of grant. Key inputs to the model include the share price at the date of grant, the option exercise price, the term of the award, share price volatility, the risk-free interest rate (by reference to government bond yields) and the expected dividend yield rate, which has historically been and continues to be zero, reflective of the development-stage nature of the Group.
The Long-term Incentive Plan, Camco 2006 Executive Share Plan and redT 2015 Plan are closed and all options have expired in 2023. No further option awards will be made under any of these plans.
The aggregate number of options granted, vested, exercised and forfeited during the year under the plans are summarised and analysed between unvested and vested awards as follows:
|
|
Unvested |
Vested |
||
|
At 1 January 2023 |
3,538,691 |
84.86p |
4,249,925 |
72.80p |
|
Granted |
8,184,600 |
46.41p |
- |
- |
|
Forfeited |
(1,279,738) |
52.13p |
(695,614) |
114.21p |
|
Vested |
(1,844,379) |
91.84p |
1,844,379 |
91.84p |
|
Exercised |
- |
- |
(39,956) |
14.64p |
|
At 31 December 2023 |
8,599,174 |
51.64p |
5,358,734 |
74.42p |
|
|
Unvested |
Vested |
||
|
At 1 January 2022 |
4,369,588 |
113.47p |
2,708,094 |
35.26p |
|
Granted |
1,781,000 |
50.39p |
- |
- |
|
Forfeited |
(900,589) |
121.89p |
(81,799) |
96.31p |
|
Vested |
(1,711,308) |
108.00p |
1,711,308 |
108.00p |
|
Exercised |
- |
- |
(87,678) |
4.34p |
|
At 31 December 2022 |
3,538,691 |
82.73p |
4,249,925 |
69.24p |
Plans with standard performance conditions
The primary share plan that remains outstanding at 31 December 2023 is the 2018 plan. The 2018 plan was adopted by the Board on 14 May 2018 and introduced HMRC scheme rules related to certain non-taxable option grants. The plan contains a provision to issue options as CSOP, EMI or unapproved awards.
Parallel options issued
In addition, certain legacy redT options were reissued in 2020 as they were considered by the Board to be sufficiently 'out-of-the-money' such that they no longer provided a performance incentive to the holders of the options. As a mechanism to adjust the terms of the unfavourable options, new parallel options were issued on a one-for-one basis with the same terms as the original awards excepting that they were issued with a lower exercise price.
Both the original and parallel option schemes remain in existence. However, the exercise by an employee of a single option from either pool (original or parallel) allocated to them will cause the equivalent value in the other pool to be forfeited. Accordingly, the number of options disclosed above has been adjusted to remove the number of options that is equivalent to the number of parallel options issued.
Other options
On 10 May 2021, the Company granted an option for 8,672,273 shares to Gamesa Electric S.A. Unipersonal (GaE), a wholly-owned subsidiary of Siemens Gamesa Renewable Energy S.A. The options were granted to GaE in consideration of its entering into a joint development and commercialisation agreement with Invinity Energy Nexus Limited, a wholly-owned subsidiary of the Company.
The exercise price of the options is
Warrants issued in the period or outstanding
The Company had 909,090 warrants outstanding at 31 December 2023 in relation to a 2020 investment agreement with Riverfort Global Opportunities ("Riverfort") which expired 2 April 2024.
VSA Capital was awarded 340,000 warrants with an exercise price of
In December 2021, the Company issued 14,464,571 'placing units' comprised of one share, one short-term warrant and one long-term warrant.
At 31 December 2023, the Company had nil (2022: 14,464,317) short-term warrants and 14,463,665 (2022: 14,646,317) long-term warrants outstanding.
Short-term warrants expired 16 December 2023. The long-term warrants' subscription price was amended to
In December 2022, the Company issued 1,350,020 warrants as part of the convertible loan facility with Riverfort Global Opportunities and YA II PN Ltd ("Noteholders"). Each warrant gives the holder the right to subscribe for one new ordinary share at a price of
In consideration of the Noteholders undertakings, the Company has agreed to grant a further 449,980 warrants at an exercise price of
10 Other items of operating income and expense
The following items are included in comprehensive loss:
|
|
2023 |
2022 |
|
|
|
|
|
(Income)/expense |
|
|
|
|
|
|
|
Provision for onerous contracts, net of amounts used |
- |
554 |
|
(Gain)/Loss on disposal of property, plant and equipment |
(15) |
33 |
|
Obsolete inventory |
8 |
25 |
|
Impairment of inventory to net realisable value |
151 |
- |
|
Loss/(gain) on curtailment of right-of-use asset |
205 |
(8) |
|
Total other operating expenses |
349 |
604 |
11 Net finance income and costs
|
|
2023 |
2022 |
|
|
|
|
|
Finance income |
|
|
|
Interest on bank deposits and money market funds |
(299) |
(62) |
|
Gain on realised foreign currency transactions |
(42) |
(38) |
|
Gain on unrealised foreign currency transactions |
(71) |
(410) |
|
Finance costs |
|
|
|
Finance charges on convertible loan notes and financial instruments |
768 |
6 |
|
Finance charges for lease liabilities |
44 |
58 |
|
Finance charges for liabilities held at amortised cost |
1 |
1 |
|
|
|
|
|
Net finance costs/(income) |
401 |
(445) |
12 Income tax expense
|
|
2023 |
2022 |
|
|
|
|
|
Current tax |
|
|
|
Current tax on profits for the year |
- |
- |
|
Total current tax expense |
- |
- |
Reconciliation of income tax expense calculated using statutory tax rate
|
|
2023 |
2022 |
|
|
|
|
|
Loss before tax |
(23,179) |
(18,537) |
|
|
|
|
|
Tax at the Jersey rate of nil% |
- |
- |
|
|
|
|
|
Tax effect of amounts which are not deductible (taxable) in calculating taxable income: |
|
|
|
Non-taxable gains and expenses not deductible for tax |
67 |
181 |
|
Differences in overseas tax rates |
(4,761) |
(4,707) |
|
Unrelieved tax losses carried forward |
4,615 |
4,350 |
|
Origination and reversal of timing differences not recognised |
79 |
176 |
|
Total income tax expense |
- |
- |
13 Loss per share
|
|
2023 |
2022 |
|
Basic loss per share |
In pence |
In pence |
|
From continuing operations |
(13.1) |
(16.0) |
|
|
|
|
|
|
|
|
|
|
2023 |
2022 |
|
Diluted loss per share |
In pence |
In pence |
|
From continuing operations |
(13.1) |
(16.0) |
|
|
|
|
|
|
|
|
|
|
2023 |
2022 |
|
Loss used in calculation of basic and diluted loss per share |
|
£000 |
|
From continuing operations |
(23,179) |
(18,537) |
|
|
|
|
|
|
2023 |
2022 |
|
Weighted average number of shares used in calculation |
Number |
Number |
|
Basic |
176,439,069 |
116,151,378 |
|
Diluted |
177,915,837 |
117,754,966 |
Additional potential shares used in the calculation of diluted earnings per share primarily relate to potential shares outstanding at 31 December 2023 that may be issued in satisfaction of 'in-the-money' employee share options. Potentially dilutive shares related to 'in-the-money' outstanding warrants to subscribe for ordinary shares in the Company are also included in calculating diluted earnings per share.
Where additional potential shares have an anti-dilutive impact on the calculation of loss per share calculation, such potential shares are excluded from the weighted average number of shares used in the calculation.
|
|
2023 |
2022 |
|
Weighted average number of shares used in loss per share calculation - basic and diluted |
Number |
Number |
|
In issue at 1 January |
119,007,846 |
116,048,761 |
|
Shares issued in the year - weighted average |
57,431,223 |
102,617 |
|
Weighted average shares in issue 31 December |
176,439,069 |
116,151,378 |
|
Effect of employee share options and other warrants not exercised |
1,476,768 |
1,603,588 |
|
Weighted average number of diluted shares in issue 31 December |
177,915,837 |
117,754,966 |
Additional potential shares are anti-dilutive where their inclusion in the calculation of loss per share results in a lower loss per share. The weighted average number of shares are not included in the diluted loss per share calculation because they had an anti-dilutive effect on the calculation was 26,279,049 (2022: 29,170,511).
14 Cash flows from operating activities
|
|
2023 |
2022 |
|
|
£000 |
£000 |
|
Loss after income tax |
(23,179) |
(18,537) |
|
|
|
|
|
Adjustments for: |
|
|
|
Depreciation and amortisation |
1,399 |
1,350 |
|
(Gain)/loss on disposal of property, plant and equipment |
(15) |
33 |
|
Impairment of inventory |
151 |
24 |
|
Obsolete inventory |
8 |
- |
|
Share-based payments charge |
726 |
681 |
|
Equity settled interest and transaction costs on Investment funding arrangement |
- |
6 |
|
Net finance costs |
481 |
(8) |
|
Gain on unrealised foreign currency transactions |
(71) |
(168) |
|
|
(20,500) |
(16,619) |
|
|
|
|
|
Change in operating assets & liabilities |
|
|
|
Decrease/(increase) in inventory |
6,144 |
(3,875) |
|
Increase in contract assets |
(694) |
(174) |
|
Increase in trade receivables and other receivables |
(796) |
(88) |
|
Decrease/(increase) in other current assets and prepaid inventory |
5,823 |
(2,354) |
|
(Decrease)/increase in trade and other payables |
(956) |
1,263 |
|
(Decrease)/increase in warranty provision |
(647) |
183 |
|
Decrease in onerous contract provision |
(1,217) |
(3,252) |
|
(Decrease)/increase in contract liabilities |
(6,814) |
2,982 |
|
|
843 |
(5,315) |
|
Cash used in operations |
(19,657) |
(21,934) |
15 Goodwill and other intangible assets
|
|
Goodwill |
Patents and certifications |
Software and domain names |
Total |
|
|
£000 |
£000 |
£000 |
£000 |
|
Cost |
|
|
|
|
|
At 1 January 2023 |
23,944 |
203 |
50 |
24,197 |
|
Disposals |
- |
- |
(15) |
(15) |
|
Foreign currency exchange differences |
- |
- |
(1) |
(1) |
|
At 31 December 2023 |
23,944 |
203 |
34 |
24,181 |
|
|
|
|
|
|
|
Accumulated amortisation |
|
|
|
|
|
At 1 January 2023 |
- |
(112) |
(35) |
(147) |
|
Amortisation charge |
- |
(41) |
(7) |
(48) |
|
Disposals |
- |
- |
15 |
15 |
|
Foreign currency exchange differences |
- |
- |
1 |
1 |
|
At 31 December 2023 |
- |
(153) |
(26) |
(179) |
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
At 1 January 2023 |
23,944 |
91 |
15 |
24,050 |
|
At 31 December 2023 |
23,944 |
50 |
8 |
24,002 |
|
|
Goodwill |
Patents and certifications |
Software and domain names |
Total |
|
|
£000 |
£000 |
£000 |
£000 |
|
Cost |
|
|
|
|
|
At 1 January 2022 |
23,944 |
203 |
47 |
24,194 |
|
Additions |
- |
- |
- |
- |
|
Foreign currency exchange differences |
- |
- |
3 |
3 |
|
At 31 December 2022 |
23,944 |
203 |
50 |
24,197 |
|
|
|
|
|
|
|
Accumulated amortisation |
|
|
|
|
|
At 1 January 2022 |
- |
(71) |
(26) |
(97) |
|
Amortisation charge |
- |
(41) |
(8) |
(49) |
|
Foreign currency exchange differences |
- |
- |
(1) |
(1) |
|
At 31 December 2022 |
- |
(112) |
(35) |
(147) |
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
At 1 January 2022 |
23,944 |
132 |
21 |
24,097 |
|
At 31 December 2022 |
23,944 |
91 |
15 |
24,050 |
For impairment testing goodwill acquired through business combinations and patents and certifications with indefinite useful lives are allocated to the single CGU.
Goodwill
All goodwill is tested annually for impairment. At 31 December 2023, goodwill was tested for impairment using a fair value less costs of disposal methodology by reference to the Company's quoted market capitalisation using the price of 35.0 pence per share at that date and the discounted cash flow forecasts used to estimate the recoverable amounts. The discount rate used in the calculation amounted to 15%. Change of discount rate by 5% would not result in impairment of goodwill given significant headroom was maintained under all sensitivity scenarios run. No impairment loss was identified in relation to goodwill.
On 24 May 2024, the Company announced the results of a placing, subscription and open offer. The fundraising raised total proceeds of £57.38 million through placing of 121,739,130 new ordinary shares, subscription of 121,739,130 new ordinary shares and open offer of 6,011,983 new ordinary shares at 23.0 pence per share.
The closing share price on 30 May 2024 was 22.00 pence, giving a market capitalisation of £42.0 million which does not indicate impairment of goodwill or net assets.
Patents and certifications
There have been no events or circumstances that would indicate that the carrying value of patents and certifications may be impaired at 31 December 2023.
16 Property, plant and equipment
|
|
Computer and office equipment |
Leasehold improvements |
Vehicles and equipment |
Total |
|
|
£000 |
£000 |
£000 |
£000 |
|
Cost |
|
|
|
|
|
At 1 January 2023 |
699 |
1,119 |
1,402 |
3,220 |
|
Additions |
76 |
212 |
799 |
1,087 |
|
Disposals |
(214) |
(328) |
(125) |
(667) |
|
Transfers |
- |
(161) |
191 |
30 |
|
Foreign currency exchange differences |
(7) |
(19) |
(32) |
(58) |
|
At 31 December 2023 |
554 |
823 |
2,235 |
3,612 |
|
|
|
|
|
|
|
Accumulated Depreciation |
|
|
|
|
|
At 1 January 2023 |
(662) |
(635) |
(715) |
(2,012) |
|
Depreciation charge |
(23) |
(271) |
(230) |
(524) |
|
Disposals |
214 |
328 |
83 |
625 |
|
Transfers |
- |
147 |
(177) |
(30) |
|
Foreign currency exchange differences |
6 |
7 |
15 |
28 |
|
At 31 December 2023 |
(465) |
(424) |
(1,024) |
(1,913) |
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
At 1 January 2023 |
37 |
484 |
687 |
1,208 |
|
At 31 December 2023 |
89 |
399 |
1,211 |
1,699 |
|
|
Computer and office equipment |
Leasehold improvements |
Vehicles and equipment |
Total |
|
|
£000 |
£000 |
£000 |
£000 |
|
Cost |
|
|
|
|
|
At 1 January 2022 |
780 |
681 |
1,165 |
2,626 |
|
Additions |
45 |
429 |
234 |
708 |
|
Disposals |
(136) |
(2) |
(37) |
(175) |
|
Foreign currency exchange differences |
10 |
11 |
40 |
61 |
|
At 31 December 2022 |
699 |
1,119 |
1,402 |
3,220 |
|
|
|
|
|
|
|
Accumulated Depreciation |
|
|
|
|
|
At 1 January 2022 |
(653) |
(427) |
(416) |
(1,496) |
|
Depreciation charge |
(129) |
(204) |
(301) |
(634) |
|
Disposals |
125 |
1 |
16 |
142 |
|
Foreign currency exchange differences |
(5) |
(5) |
(14) |
(24) |
|
At 31 December 2022 |
(662) |
(635) |
(715) |
(2,012) |
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
At 1 January 2022 |
127 |
254 |
749 |
1,130 |
|
At 31 December 2022 |
37 |
484 |
687 |
1,208 |
The Group has no assets pledged as security. No amounts of interest have been capitalised within property, plant and equipment at 31 December 2023 (2022: £nil).
17 Right-of-use assets
|
|
Offices and facilities |
Vehicles and equipment |
Total |
|
|
£000 |
£000 |
£000 |
|
|
|
|
|
|
Cost |
|
|
|
|
At 1 January 2023 |
3,330 |
31 |
3,361 |
|
Additions |
929 |
- |
929 |
|
Adjustments1 |
(392) |
- |
(392) |
|
Transfers2 |
- |
(30) |
(30) |
|
Curtailments and disposals |
(738) |
- |
(738) |
|
Foreign currency exchange differences |
(83) |
(1) |
(84) |
|
At 31 December 2023 |
3,046 |
- |
3,046 |
|
|
|
|
|
|
Accumulated Depreciation |
|
|
|
|
At 1 January 2023 |
(1,489) |
(27) |
(1,516) |
|
Depreciation charge |
(824) |
(4) |
(828) |
|
Adjustments1 |
200 |
- |
200 |
|
Transfers2 |
- |
30 |
30 |
|
Curtailments and disposals |
582 |
- |
582 |
|
Foreign currency exchange differences |
43 |
1 |
44 |
|
At 31 December 2023 |
(1,488) |
- |
(1,488) |
|
|
|
|
|
|
Net book value |
|
|
|
|
At 1 January 2023 |
1,841 |
4 |
1,845 |
|
At 31 December 2023 |
1,558 |
- |
1,558 |
|
|
Offices and facilities |
Vehicles and equipment |
Total |
|
|
£000 |
£000 |
£000 |
|
|
|
|
|
|
Cost |
|
|
|
|
At 1 January 2022 |
1,845 |
28 |
1,873 |
|
Additions |
1,512 |
- |
1,512 |
|
Curtailments |
(106) |
- |
(106) |
|
Foreign currency exchange differences |
79 |
3 |
82 |
|
At 31 December 2022 |
3,330 |
31 |
3,361 |
|
|
|
|
|
|
Accumulated Depreciation |
|
|
|
|
At 1 January 2022 |
(879) |
(19) |
(898) |
|
Depreciation charge |
(661) |
(6) |
(667) |
|
Curtailments |
106 |
- |
106 |
|
Foreign currency exchange differences |
(55) |
(2) |
(57) |
|
At 31 December 2022 |
(1,489) |
(27) |
(1,516) |
|
|
|
|
|
|
Net book value |
|
|
|
|
At 1 January 2022 |
966 |
9 |
975 |
|
At 31 December 2022 |
1,841 |
4 |
1,845 |
1. During the year, adjustments were made to remove variable payments related to non-lease components from the lease liability and right-of use assets.
2. During the year, right-of-use assets were transferred to property, plant and equipment upon completion of lease terms.
Right-of-use assets relate to buildings, vehicles and equipment held under leases with third-party lessors. A right-of-use asset represents the Company's right to use a leased asset over the term of the lease. The Company's rights to use specific buildings, items of equipment or specific vehicles under lease arrangements represent assets to the Group.
The lease payments are discounted using the interest rate implicit in the lease. If that rate cannot be readily determined, which is generally the case for leases in the Group, the lessee's incremental borrowing rate is used, being the rate that the individual lessee would have to pay to borrow the funds necessary to obtain an asset of similar value to the right-of-use asset in a similar economic environment with similar terms, security and conditions.
To determine the incremental borrowing rate, the Group:
§ where possible, uses recent third-party financing received by the individual lessee as a starting point, adjusted to reflect changes in financing conditions since third party financing was received;
§ uses a build-up approach that starts with a risk-free interest rate adjusted for credit risk for leases held by the Group, which does not have recent third-party financing; and
§ makes adjustments specific to the lease, e.g. term, country, currency and security.
18 Deferred tax balances
|
|
2023 |
2022 |
|
|
£000 |
£000 |
|
Deferred tax relates to the following: |
|
|
|
Accelerated capital allowances |
5,292 |
1,003 |
|
Share options |
292 |
595 |
|
Accrued liabilities |
266 |
137 |
|
Reserves and other |
901 |
3,008 |
|
Tax losses |
110,568 |
91,482 |
|
Total deferred tax assets |
117,319 |
96,225 |
Tax losses
The Company's subsidiaries carry on business in other tax regimes where the corporation tax rate is not zero. At 31 December 2023, the Group had the following tax losses carried forward available for use in future periods:
|
|
2023 |
2022 |
|
|
£000 |
£000 |
|
|
51,887 |
46,416 |
|
|
35,928 |
27,707 |
|
|
16,539 |
12,892 |
|
|
6,214 |
4,467 |
|
Total potential tax benefit |
110,568 |
91,482 |
Under current tax legislation tax losses in the
Due to the uncertainty regarding the timing and extent of future profits within these subsidiaries, no deferred tax assets have been recognised in respect of these tax losses. Deferred tax is also not recognised on the timing differences between accounting and tax treatment in these subsidiaries given the offsetting tax losses on which no deferred tax has been recognised.
The
19 Inventory
|
|
2023 |
2022 |
|
|
£000 |
£000 |
|
Raw materials and consumables |
2,961 |
1,815 |
|
Work in progress |
285 |
6,370 |
|
Finished goods |
42 |
1,642 |
|
Total inventory |
3,288 |
9,827 |
Inventory recognised as an expense within cost of sales during the current year amounted to £27,023,108 (2022: £3,356,045).
At 31 December 2023, inventory impairment to net realisable value totalled £150,988 (2022: nil). Net reversal of inventory write-downs during the current year amounted to £nil (2022: £5,154).
20 Other current assets
|
|
2023 |
2022 |
|
|
£000 |
£000 |
|
Prepayments and deposits |
475 |
1,879 |
|
Prepaid inventory |
1,073 |
5,102 |
|
Tax credits - recoverable |
719 |
551 |
|
Other receivables |
454 |
1,249 |
|
Total other current assets |
2,721 |
8,781 |
Prepaid inventory is recognised on inventory payments where physical delivery of that inventory has not yet been taken by the Group.
21 Contract related balances
The Group has recognised the following assets and liabilities related to revenue from contracts with customers that are in progress at the respective year-ends:
|
|
2023 |
2022 |
|
|
£000 |
£000 |
|
Amounts due from customer contracts included in trade receivables |
2,496 |
1,737 |
|
Contract assets (accrued income for work done not yet invoiced) |
888 |
500 |
|
Non-current contract assets |
304 |
- |
|
Contract liabilities (deferred revenue related to advances on customer contracts) |
(1,312) |
(8,375) |
|
Net position of sales contracts |
2,376 |
(6,138) |
The amount of revenue recognised in the year that was included in contract liabilities at the end of the prior year was £8,097,770 (2022: £428,417).
The aggregate position on customer contracts included in the statement of financial position will change according to the number and size of contracts in progress at a given year-end as well as the status of payment milestones made by customers toward servicing those contracts. The Group structures payment milestones in its customer contracts to cover upfront expenditure for parts and materials and other working capital requirements associated with the delivery of promises under customer contracts to better manage Group cash flow.
The timing of revenue recognition is based on the satisfaction of individual performance obligations within a contract and is not based on the timing of advances received. Customer advances are recognised as contract liabilities in the statement of financial position and are released to income progressively as individual performance obligations are met. The difference in timing between the receipt of contract advances and the timing of the satisfaction of performance obligations for revenue recognition can cause values to remain in deferred income. The amount of such deferrals is related to both the overall size of the underlying contract and the planned pace of delivery in the related work schedule. This is expected to occur where satisfaction of performance obligations is evidenced by customer acceptance of the good or service that is the subject of the performance obligation.
Provisions related to contracts with customers
|
|
Warranty provision |
Legacy products provision |
Provision for contract losses |
Total |
|
|
£000 |
£000 |
£000 |
£000 |
|
At 1 January 2023 |
284 |
1,016 |
1,607 |
2,907 |
|
Charges to profit or loss: |
|
|
|
|
|
· Provided in the year |
552 |
15 |
332 |
899 |
|
· Unused amounts reversed |
(38) |
(968) |
(235) |
(1,241) |
|
Amounts used in the year |
(195) |
(13) |
(1,315) |
(1,523) |
|
Foreign exchange |
(1) |
(50) |
(56) |
(107) |
|
At 31 December 2023 |
602 |
- |
333 |
935 |
|
Current |
586 |
- |
226 |
812 |
|
Non-current |
16 |
- |
107 |
123 |
|
|
Warranty provision |
Legacy products provision |
Provision for contract losses |
Total |
|
|
£000 |
£000 |
£000 |
£000 |
|
At 1 January 2022 |
257 |
860 |
4,859 |
5,976 |
|
Charges to profit or loss: |
|
|
|
|
|
· Provided in the year |
204 |
555 |
565 |
1,324 |
|
· Unused amounts reversed |
(28) |
(94) |
(2,059) |
(2,181) |
|
Amounts used in the year |
(153) |
(406) |
(1,980) |
(2,539) |
|
Foreign exchange |
4 |
101 |
222 |
327 |
|
At 31 December 2022 |
284 |
1,016 |
1,607 |
2,907 |
|
Current |
284 |
1,016 |
1,607 |
2,907 |
|
Non-current |
- |
- |
- |
- |
Warranty provision
The warranty provision represents management's best estimate of the costs anticipated to be incurred related to warranty claims, both current and future, from customers in respect of goods and services sold that remain within their warranty period. The estimate of future warranty costs is updated periodically based on the Company's actual experience of warranty claims from customers.
The element of the provision related to potential future claims is based on management's experience and is judgmental in nature. As for any product warranty, there is an inherent uncertainty around the likelihood and timing of a fault occurring that would cause further work to be undertaken or the replacement of equipment parts.
A standard warranty of up to two years from the date of commissioning is provided to all customers on goods and services sold and is included in the original cost of the product. Customers are also able to purchase extended warranties that extend the warranty period for up to a total of ten years.
Provision for legacy products
Where it is considered of commercial value, management has elected to provide for the costs of ongoing maintenance for certain legacy products. Provisions in respect of legacy products have fully unwound in 2023 and are no longer provided.
Provision for contract losses
A provision is established for contract losses when it becomes known that a customer contract has become onerous. A contract is onerous when the unavoidable costs of fulfilling the Group's obligations under a contract are greater than the revenue that will be earned from it.
The unavoidable costs of fulfilling contract obligations will include both direct and indirect costs.
The creation of an additional provision is recognised immediately in profit and loss. The provision is used to offset subsequent costs incurred as the contract moves to completion.
In determining the amount to be provided, management has evaluated the likelihood of input costs continuing to rise against a backdrop of inflation and instability due to current macro-economic factors such as, the increasing price of oil feeding through to production and shipping costs and continuing supply chain issues.
Provisions in respect of contract losses relate to contracts which are expected to be delivered in 2024 and will therefore unwind during that year. Provisions in respect of contract losses relating to extended warranties for up to a total of ten years will unwind over that period.
22 Trade receivables
|
|
2023 |
2022 |
|
|
£000 |
£000 |
|
Total trade receivables |
2,496 |
1,737 |
All trade receivables relate to receivables arising from contracts with customers.
Trade receivables are amounts due from customers for sales of vanadium flow battery systems in the ordinary course of business. Trade receivables do not bear interest and generally have 30-day payment terms and therefore are all classified as current.
The actual credit loss over 2023 was determined to be less than 1% of total sales (2022: less than 1%). An allowance for potential credit losses of £139,639 (2022: £23,953) has been recognised.
23 Cash and cash equivalents
|
|
2023 |
2022 |
|
|
£000 |
£000 |
|
Total cash and cash equivalents |
5,014 |
5,137 |
Term deposits are presented as cash equivalents if they have a maturity of three months or less from the date of acquisition.
24 Trade and other payables
|
|
2023 |
2022 |
|
|
£000 |
£000 |
|
Trade payables |
2,166 |
3,706 |
|
Other payables |
29 |
78 |
|
Accrued liabilities |
877 |
701 |
|
Accrued employee compensation |
772 |
143 |
|
Government remittances payable |
104 |
306 |
|
Total trade and other payables |
3,948 |
4,934 |
Trade payables are unsecured and are usually paid within 30 days.
The carrying amounts of trade and other payables are the same as their fair values due to the short-term nature of the underlying obligation representing the liability to pay.
25 Derivative financial instruments
|
|
2023 |
2022 |
|
|
£000 |
£000 |
|
Derivative value of warrants issued |
406 |
449 |
|
Other |
- |
320 |
|
Total derivative financial instruments |
406 |
769 |
Investment funding arrangement
On 14 December 2022, the Company entered into an investment agreement with Riverfort Global Opportunities PCC Limited and YA II PN Ltd. ("Noteholders"). The instrument was entered by way of an initial drawdown in the amount of US$2.5 million and related subscription of 2,870,038 shares priced at nominal value of €0.01 and to be used to facilitate the conversion of amounts advanced under the investment agreement.
Pursuant to the facility, the Noteholders were granted warrants exercisable at 67.35p to subscribe for 1,350,020 ordinary shares for a period of up to four years. These warrants remain outstanding and have been repriced to 32p being the price per share achieved in the 2023 capital raise. In consideration of the Noteholders undertakings, the Company has agreed to grant a further 449,980 warrants at an exercise price of 32p which will expire on 14 December 2026.
The convertible notes balance was fully repaid by 31 March 2023 using funds from the 2023 capital raise. Prepayment was at the Company's option and carried a redemption premium of 10% paid to the Noteholders at the date of prepayment totalling US$208,107.
Following the redemption of the investment agreement, proceeds from the sale of the conversion shares were split 97% to the company and 3% to the Noteholders, resulting in net proceeds to the Company of £742,601.
Information about the Group's exposure to interest rate, foreign currency and liquidity risks is included in note 29.
26 Lease liabilities
The Group's obligations under lease contracts are presented as follows:
|
|
2023 |
2022 |
|
At 31 December |
£000 |
£000 |
|
Current - due within 12 months |
723 |
740 |
|
Non-current - due after 12 months |
833 |
969 |
|
Total lease liabilities |
1,556 |
1,709 |
Payments of lease principal and interest in the period to 31 December were:
|
|
2023 |
2022 |
|
At 31 December |
£000 |
£000 |
|
Payments of lease principal |
629 |
591 |
|
Payments of interest |
44 |
58 |
|
Total payments under leases |
673 |
649 |
The contractual undiscounted cash flows for lease obligations at each period end were:
|
|
2023 |
2022 |
|
At 31 December |
£000 |
£000 |
|
Less than one year |
784 |
804 |
|
One to five years |
884 |
1,009 |
|
Total lease liabilities |
1,668 |
1,813 |
Lease liabilities represent the present value of the minimum lease payments the Group is obliged to make to lessors under contracts for the lease of assets that are presented as right-of-use assets.
Amounts recognised in the consolidated statement of profit and loss were:
|
|
2023 |
2022 |
|
|
£000 |
£000 |
|
Variable lease payments |
230 |
117 |
|
Expenses relating to short-term leases |
70 |
82 |
|
Expenses relating to leases of low-value assets |
8 |
5 |
27 Issued share capital and reserves
|
|
2023 |
2022 |
||
|
|
No: 000 |
£000 |
No: 000 |
£000 |
|
Authorised at 31 December |
1,000,000 |
- |
1,000,000 |
- |
|
|
|
|
|
|
|
Issued and fully paid |
|
|
|
|
|
At 1 January |
119,007 |
50,716 |
116,048 |
50,690 |
|
Issued in the year |
72,060 |
632 |
2,959 |
26 |
|
At 31 December |
191,067 |
51,348 |
119,007 |
50,716 |
During the year, 72,059,618 new shares were issued with a nominal value of £631,857. The total gross proceeds were £23,045,832 with the balance of £22,413,975 credited to the share premium account. Total costs of issuance were £1,117,307 and these costs were charged directly to the share premium account.
On 22 November 2022, the Company subdivided each ordinary share of €0.50 nominal value into one ordinary share of €0.01 each and one Deferred A Share of €0.49 each. The Deferred A Shares do not have any voting rights and are not admitted to trading on AIM or any other market. They carry only a priority right to participate in any return of capital or in any dividend to the extent of €1 in aggregate over the class. The Deferred A Shares are, for all practical purposes, valueless and it is the Board's intention, at an appropriate time, to have the Deferred A Shares cancelled in accordance with Companies Law.
Ordinary shares have a par value of €0.01. The holders of ordinary shares are entitled to receive dividends as may be declared from time to time and are entitled to one vote per share at meetings of the Company.
Share capital and share premium
Share capital comprises issued capital in respect of issued and paid-up shares, at their par value. Share premium comprises the difference between the proceeds received and the par value of the issued and paid-up shares.
Share-based payment reserve
The share-based payment reserve comprises the equity component of the Company's share-based payments charges.
Currency translation reserve
The translation reserve comprises foreign currency differences arising from the translation of the financial statements of foreign operations.
Other reserve
Other reserve comprises the portion of the consideration paid for redT energy Holdings (
28 Financial assets and liabilities
All financial assets are held at amortised cost. There were no financial assets measured at fair value through other comprehensive income nor through profit and loss in either period presented.
The maximum exposure to credit risk at the end of the reporting period is the carrying amount of each class of financial asset presented above. The carrying value of the financial assets approximate their fair values due to the short-term maturities of these instruments.
The Group does not currently use derivative instruments for managing financial risk. All financial liabilities are held at amortised cost.
Recognised fair value measurements
The Group uses the following hierarchy for determining and disclosing the fair value of financial instruments by valuation technique:
Level 1: The fair value of financial instruments traded in active markets (such as publicly traded derivatives, and trading securities) is based on quoted market prices at the end of the reporting period.
The battery systems manufactured by the Company use vanadium metal as a key component in the electrolyte. Vanadium is an actively traded commodity for which quoted market prices are available.
The Company does not currently hold inventories of vanadium. Vanadium purchased from third parties is solely for the use in electrolyte and open purchase contracts are not accounted for as derivatives.
Level 2: The fair value of financial instruments that are not traded in an active market (for example, over-the-counter derivatives) is determined using valuation techniques that maximise the use of observable market data and rely as little as possible on entity-specific estimates. If all significant inputs required to fair value instrument are observable, the instrument is included in Level 2.
At 31 December 2023, the Company held warrants issued to Riverfort Global Opportunities and YA II PN Ltd as part of the December 2022 financing event. The warrants are valued using Level 2 inputs as they do not represent a fixed-for-fixed equity instrument and are valued using observable market factors such as the share price at the date of the grant, the term of the award, the share price volatility and the risk-free interest rate.
Level 3: If one or more of the significant inputs is not based on observable market data the instrument is included in Level 3.
The Group did not hold any financial assets or liabilities that were required to be valued using Level 3 inputs at 31 December 2023 (2022: none).
No other financial instruments were outstanding at the period end that required to be valued using a methodology that uses Level 1, 2 or 3 inputs.
29 Financial risk management
This note explains the Group's exposure to financial risks and how these risks could affect the Group's future financial performance. Current year profit and loss information has been included where relevant to add further context.
|
Risk |
Exposure arising from |
Measurement |
Management |
|
Market risk - foreign exchange |
Future commercial transactions
Recognised financial assets and liabilities not denominated in GBP |
Cash flow forecasting Sensitivity analysis |
Cash is held in GBP until non-GBP requirements for up to the next six-months are established, at which point the GBP is sold in favour of the required currency, which is then remitted to the relevant Group entity |
|
Market risk - commodity price risk |
Price of vanadium to be used in the battery electrolyte |
Quoted market prices for vanadium |
Strategic supply arrangements with multiple pre-qualified suppliers |
|
Credit risk |
Cash and cash equivalents, trade receivables and contract assets |
Ageing analysis Credit ratings |
Monitoring accumulation of bank balances. Credit risk assessment for customers and pre-agreed deposits and interim payments within customer contracts |
|
Liquidity risk |
Borrowings and other liabilities |
Rolling cash flow forecasts |
Access to capital markets for equity or debt funding |
Market risk - foreign exchange risk
The Group is primarily exposed to foreign exchange risk related to bank deposits, receivables or payables balances and other monetary working capital items that are denominated in a currency other than the Company's functional currency which has been determined to be GBP.
The Group does not speculate on foreign exchange and aims to mitigate its overall foreign exchange risk by holding currency in line with forecast regional operating expenses, providing an element of natural hedge against adverse foreign exchange movement.
The Group's exposure to foreign exchange risk at the end of the reporting period, expressed in GBP, was as follows:
|
|
Sterling |
Euro |
Canadian dollar |
US dollar |
Australian dollar |
Total |
|
31 December 2023 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Cash and cash equivalents |
3,284 |
696 |
346 |
444 |
244 |
5,014 |
|
Trade receivables |
747 |
1,350 |
11 |
388 |
- |
2,496 |
|
Trade and other payables |
(1,799) |
(178) |
(1,466) |
(505) |
- |
(3,948) |
|
Derivative financial instruments |
(406) |
- |
- |
- |
- |
(406) |
|
Lease liabilities |
(254) |
- |
(1,169) |
(133) |
- |
(1,556) |
|
Net exposure |
1,572 |
1,868 |
(2,278) |
194 |
244 |
1,600 |
|
|
Sterling |
Euro |
Canadian dollar |
US dollar |
South African rand |
Australian dollar |
Total |
|
31 December 2022 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Cash and cash equivalents |
1,545 |
354 |
106 |
2,810 |
5 |
317 |
5,137 |
|
Trade receivables |
350 |
- |
1,475 |
(88) |
- |
- |
1,737 |
|
Trade and other payables |
(1,197) |
(557) |
(2,867) |
(313) |
- |
- |
(4,934) |
|
Derivative financial instruments |
(769) |
- |
- |
- |
- |
- |
(769) |
|
Lease liabilities |
(279) |
- |
(1,347) |
(83) |
- |
- |
(1,709) |
|
Net exposure |
(350) |
(203) |
(2,633) |
2,326 |
5 |
317 |
(538) |
Prior year comparatives were updated to exclude foreign exchange risk on contract assets and other current assets to conform to the current period presentation.
Sensitivity - exchange rates
The sensitivity of profit or loss to changes in quoted exchange rates for currencies to which the Group is exposed is as follows, based on each relevant exchange rate strengthening (or weakening) by 5%.
There is no impact on other components of equity as the Group is not party to any derivative financial instruments, such as hedging instruments, where currency gains and losses would be recognised in other comprehensive loss.
|
|
2023 |
2022 |
|
At 31 December +/- 5% |
£000 |
£000 |
|
Euro |
93 |
24 |
|
Canadian dollar |
(114) |
227 |
|
US dollar |
10 |
137 |
|
South African rand |
- |
1 |
|
Australian dollar |
12 |
16 |
|
|
1 |
405 |
Market risk - commodity price risk
The Group's batteries use an electrolyte incorporating vanadium. Vanadium is an elemental metal and is used primarily to strengthen steel, particularly for the construction industry.
Whilst it is not a mature market traded commodity, such that one can buy forward or derivative contracts, market prices for vanadium pentoxide (V2O5) at 98% purity are quoted in US dollars per pound.
Vanadium forms about two-thirds of the value of the electrolyte, which in turn forms about a quarter of the landed cost of a battery, and so a fluctuation in the price of vanadium will impact the profitability of battery sales. An increase or decrease in the market price of vanadium of 5% could cause the value of the electrolyte component of a battery to increase or decrease by approximately 3%.
Credit risk - cash held on deposit with banks
Credit risk arises from cash and cash equivalents and deposits with banks and other financial institutions.
Credit risk related to holdings with financial institutions is managed by only maintaining bank accounts with reputable financial institutions. The Group aims only to place funds on deposit with institutions with a minimum credit rating of B2 Moody's.
The Group's cash at bank and short-term deposits are held with institutions with credit ratings as follows:
|
|
2023 |
2022 |
|
At 31 December |
£000 |
£000 |
|
Aa1 |
220 |
780 |
|
Aa2 |
566 |
1,315 |
|
A1 |
4,228 |
3,037 |
|
Ba2 |
- |
5 |
|
|
5,014 |
5,137 |
Credit risk - trade and other receivables
Past due but not impaired
The Group's credit risk from receivables encompasses the default risk of its customers and other counterparties. Its exposure to credit risk is influenced mainly by the individual characteristics of each customer or counterparty. The creditworthiness of potential and existing customers is assessed prior to entering each new transaction. A credit analysis is performed, and appropriate payment terms implemented that may include increased level of upfront deposits for the purchase of battery units. The Group's standard terms of trade provide that up to 90% of the sales price of a battery unit is paid prior to delivery.
Receivables are considered for impairment on a case-by-case basis when they are past due or where there is objective evidence that the customer or counter party may be a default risk. The Group takes into consideration the customer or counter party payment history, its credit worthiness together with the prevailing economic environment in which it operates to assess the potential impairment of receivables. The assessment reflects the probability-weighted outcome, the time value of money and reasonable and supportable information that is available at the reporting date about past events, current conditions and forecasts of future economic conditions.
On an ongoing basis, receivable balances attributable to each customer or other counterparty are monitored and appropriate action is taken when the relevant balance becomes or is considered likely to become overdue. The maximum exposure to loss arising from receivables is equal to invoiced value.
The ageing of trade receivable balances was:
|
|
2023 |
2022 |
|
At 31 December |
£000 |
£000 |
|
Current |
1,940 |
1,582 |
|
Past due - less than 30 days |
339 |
112 |
|
Past due - more than 30 days |
217 |
43 |
|
Total trade receivables |
2,496 |
1,737 |
Past due amounts at 31 December 2023, related to six customers (2022: four customers) and £139,639 (2022: £23,953) was considered to be impaired.
Liquidity risk
Liquidity risk relates to the Group's ability to meet its obligations as they fall due.
The Group generates cash from its operations that are principally related to the manufacture and installation of vanadium flow batteries. The market for reliable and flexible grid-scale storage solutions for energy generated from renewable sources is growing and the technology continues to develop.
The development of new and enhanced storage technologies can be capital intensive and the Group has historically funded development and early-stage commercial activity primarily from equity investment but also using cash from operations and loan funding.
The Group forecasts cash generation using a comprehensive company financial model and monitors the timing and amount of its payment obligations.
The following table shows the Group's financial liabilities by relevant maturity grouping based on contractual maturities. The amounts included in the analysis are contractual, undiscounted cashflows.
|
|
Less than one year |
One to two years |
Two to five years |
Over five years |
Total contracted cash flows |
Carrying amount |
|
31 December 2023 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Trade and other payables |
3,948 |
- |
- |
- |
3,948 |
3,948 |
|
Derivative financial instruments |
406 |
- |
- |
- |
406 |
406 |
|
Lease liabilities |
784 |
422 |
462 |
- |
1,668 |
1,556 |
|
Total financial liabilities |
5,138 |
422 |
462 |
|
6,022 |
5,910 |
|
|
Less than one year |
One to two years |
Two to five years |
Over five years |
Total contracted cash flows |
Carrying amount |
|
31 December 2022 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Trade and other payables |
4,582 |
352 |
- |
- |
4,934 |
4,394 |
|
Derivative financial instruments |
769 |
- |
- |
- |
769 |
769 |
|
Lease liabilities |
740 |
630 |
339 |
- |
1,813 |
1,709 |
|
Total financial liabilities |
6,091 |
982 |
339 |
- |
7,516 |
7,412 |
Capital management
At 31 December 2022, the Group had debt from an investment agreement entered with Riverfort Global Opportunities PCC Ltd and YA II PN Ltd. At 31 March 2023, the loan has been repaid in full using proceeds from the March 2023 equity raise. Following the loan redemption, the Company has no external debt outstanding.
The Board regularly reviews the Group's cash requirements and future projections to monitor cash usage and assess the need for additional funding. At 31 May 2024, the Group had £53.2 million of cash on hand.
30 Related parties
The only related parties of the Group are the key management and close members of their family. Key management has been determined as the CEO and his direct reports.
Invinity Energy Systems plc purchased a total of 15,000 shares at the issue price of 32 pence per share in the March 2023 fundraising on behalf of two executive directors. 31,250 shares were purchased on behalf of Larry Zulch and 15,625 shares on behalf of Matt Harper. At 31 December 2023, the £15,000 owed by executive directors had been settled.
Key management compensation is disclosed in note 8, Staff costs and headcount.
31 Group entities
|
|
|
|
|
Ownership % |
|
|
|
|
|
|
|
|
|
Direct subsidiary undertakings |
Country of incorporation |
Registered office |
Principal activity |
2023 |
2022 |
|
Camco Holdings |
|
128 City Road, |
Holding company |
100% |
100% |
|
Invinity Energy Systems Limited (formerly Camco Services ( |
|
128 City Road, |
Support services |
100% |
100% |
|
Camco ( |
|
24 Dr Joseph Rivière Street 1st Floor, Felix House Port Lewis, |
Holding company |
100% |
100% |
|
Invinity Energy Systems ( |
|
1201 Orange St. #600 |
Energy storage |
100% |
100% |
|
Invinity Energy Nexus Limited |
|
128 City Road, |
Energy storage |
100% |
100% |
|
Indirect subsidiary undertakings |
|
|
|
|
|
|
redT Energy Holdings ( |
|
128 City Road, |
Research and consultancy |
100% |
100% |
|
Re-Fuel Technology Limited |
|
128 City Road, |
Energy storage |
99% |
99% |
|
Invinity Energy ( |
|
Office 501 New Broad Street House, 35 New Broad Street, |
Energy storage |
99% |
99% |
|
redT Energy Holdings ( |
|
22 Northumberland Road Ballsbridge, |
Energy storage |
99% |
99% |
|
Invinity Energy Systems ( |
|
22 Northumberland Road Ballsbridge, |
Energy storage |
99% |
99% |
|
redT energy ( |
|
RSK Advisory, Level 2, Suite 7 66 Victoria Crescent Narre Warren, |
Energy storage |
99% |
99% |
|
Invinity Energy ( |
|
1st Floor, Kiepersol House Stonemill Office Park 300 Acacia Road Darrenwood Randburg 2194 |
Business Services |
100% |
100% |
|
Invinity Energy Systems ( |
|
2900-550 Burrard Street |
Energy storage |
100% |
100% |
|
Suzhou Avalon Battery Company Limited |
|
1809 Building 4 no.11888 East Taihu Avenue, Songling Town, Wujiang District, |
Business Services |
100% |
100% |
|
Associates |
|
|
|
|
|
|
Vanadium Electrolyte Rental Limited |
|
128 City Road, |
Vanadium procurement |
50% |
50% |
32 Contingent Liability
The Group is involved in legal proceeding with a landlord with a received claim which has a possible range from £nil to £693k. While the outcome of this matter is uncertain and difficult to predict, management believes that, based on the information currently available, the ultimate resolution of these matters will not have a material adverse effect on the Group's financial position.
33 Events occurring after the report period
On 26 February 2024, the Company announced that it had entered into an agreement with its Taiwanese strategic partner, Everdura, to undertake domestic manufacturing of its next generation vanadium flow battery ("VFB") product, code-named "Mistral", to serve the Taiwanese and other markets ("the Agreement"). Under the Agreement, Everdura will manufacture Mistral VFBs to fulfil orders it intends to secure under the terms of the existing reseller agreement which targets more than 255 MWh of product sales over a three-year period. The Agreement states that Everdura will pay Invinity a royalty fee based on a material percentage of the sale price of any Mistral products sold. Everdura will also utilise Invinity's existing supply chain and purchase cell stacks directly from the Company, which will continue to be manufactured by Invinity at its facilities in the
In addition, on 24 May 2024, the Company announced it had raised gross proceeds of £57.4 million through the issue of 249,490,243 new ordinary shares of €0.01 each at the issue price of 23 pence per new ordinary share. Of this amount, £25.0 million was raised through a subscription by the
The fundraising shares were admitted to trading on the AIM market of the London Stock Exchange and the APEX segment of the AQSE Growth Market on 24 May 2024.
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.