4 March
2025
Blackbird
plc
(the
"Company")
Audited results for the year
ended 31 December 2024
Blackbird plc (AIM: BIRD), the
technology licensor, developer and seller of market-leading cloud
native video editing platform, Blackbird, and developer of the
online collaborative video editing and content creation platform,
elevate.io, announces its
audited results for the year ended 31 December 2024.
Ian
McDonough, CEO of Blackbird, commented:
"2024 was a year of great progress
for elevate.io which went on general release at the end of March
2024. Subsequently we have added features and functionality at pace
and continue to do so. In September 2024 we began our first
marketing campaigns which gave us valuable customer acquisition and
usage insights. In January 2025 we brought Nick Lisher onboard as a
consultant to strengthen our marketing team ahead of the payment
gateway launch. Nick is a performance marketeer with a track record
of delivering exceptional revenue growth at previous SaaS
companies. His experience will be invaluable as we look to scale
elevate.io. On 11 February 2025 we introduced the first payment
tier, Creator, on elevate.io. For a company that has in
recent years been entirely focused on B2B white glove sales, going
direct to customer is a significant undertaking. The paid Creator
tier was seamlessly launched.
"Whilst its early days and we have
little data to analyze, we are encouraged by the early growth of
Creator. At the time of writing, 20 days in, the number of
paying subscribers stands at circa 100 We have launched payments
ahead of key features like vertical video editing in order to learn
and optimize the search engine marketing algorithm. We will
ramp up more significant marketing initiatives on additional
platforms to our target customer base of creator and corporate
video editors as features drop. It is worth noting that since the
launch of vertical video our Weekly Active users doubled to 1,337
for the week ended 2 March 2025. The Board are excited about the
prospects for elevate.io.
"The structural changes that we made
to our business has led to improved financial performance, with the
Blackbird division delivering a positive EBITDA of c.£0.5 million
in 2024. Blackbird continues to be used at the pinnacle of Sports
and News video creation. During 2024, our platform was used at a
number of major global sporting events, including at the summer
games where the platform was used on 75 concurrent feeds, granting
remote access to our full suite of tools to global broadcasters. In
News, we extended our partnership with the global financial news
organization by a further three years and, through our partnership
with Blox Digital, Blackbird continues to provide fast-turnaround
content for 72 local US news stations. In an important election year, through our deal with
the US Department of State, the US Secretary of State's press
conferences were edited and pushed at speed to social media through
our platform.
"I am incredibly excited about 2025
and growing elevate.io's user base and revenue. The size of the
addressable market is significant and I look forward to working
with our talented team to realise the value in our proven and
patented technology."
Operational highlights (post year end)
o
elevate.io's first payment
tier, Creator, was launched successfully on 11 February 2025, ahead
of management's original plan, to gather further data and insights
ahead of stepping up marketing activity
o
At 3rd March 2025, elevate.io had circa 100 paid
subscribers. Features continue to be added to the platform, such as
vertical video on 25 February 2025, which will help drive further
take up. This more than doubled the weekly active users in
the week ending 2 March 2025 to 1,337^ compared to the prior week.
Monthly active users also doubled to 2,223^ in February 2025
compared to the prior month. The Board are encouraged by
these early signs. We are now enhancing our market initiatives to
convert free users and drive further paid subscriptions and look
forward to giving shareholders a further update on elevate.io take up at the
AGM
o
Nick Lisher joined elevate.io as a consultant from the
start of 2025, alongside his Non-Executive role, to assist with
executing against our go to market strategy and to drive early
paying customer growth
o
Multi-year renewal signed with CBS19,
a Charlottesville-based local TV
station
o
£960k* revenue secured for 2025, at end of
February 2025, which is down 18% year on year (2024 comparative at
end of February 2024: £1,169k).The fall was primarily driven by the
one-off winter and summer games deal in the order book in prior
year
o
Contracted but unrecognised revenue of £1,318k* at
end of February 2025. Of this, £338k* is to be recognised in
2025, a further £690k* in 2026, with the remainder in
2027
o
Selected to join Innovate UK's Global Business
Innovation Programme which includes a fully-funded trip to attend
the South by Southwest Conference in Austin, Texas in March
2025
*Unaudited and subject to exchange
rate fluctuations
^Figures are based on users whose
accounts are at least one week old
Operational highlights (during the year)
· elevate.io
went on general release in March 2024 in
accordance with the previously announced time frame
· elevate.io
is being continually enhanced via a rapid
deployment method and during the period multiple features were
added, including more transformations, transitions, text, team
structure, editing controls and further general performance
improvements
· Placing announced on 29 February 2024:
o raised approximately £1.05 million before expenses
o brought onboard some engaged High Net Worth individuals who
showed an interest in investing directly in our
technology
o proceeds used to bolster our investment in and grow
elevate.io
· Board
changes to reflect the skillsets required to execute our
elevate.io
strategy
o Anne
de Kerckhove joined the Board on 6 March 2024 as Senior Independent
Non-Executive Director and Audit Chair and became Chair of the
Board following the Annual General Meeting held on 18 June 2024.
Anne is an experienced Board member and executive with a background
in technology, innovation and digital. Anne currently chairs the
Board of Eagle Eye Solutions Group and is a Senior Independent
Director and Chair of the Nominations and ESG committees of evoke
plc
o Youri Hazanov joined the Board on 15 August 2024 as a
Non-Executive Director. Youri is an experienced international
Creator Economy executive with a track record of growing businesses
and a background in technology, partnerships and marketing. Youri
is currently General Manager and Chief Partnerships Officer and
member of the executive team at JellySmack and previously led
partnerships, business & strategy at YouTube in EMEA, CEE,
Russia, Israel and the Middle East
o Nick
Lisher joined the Board on 16 September 2024 as a Non-Executive
Director. Nick is a growth marketeer who has driven performance
marketing, community building, digital marketing, and innovative
brand development at a number of ecommerce companies including Flo
Health, Nextdoor and Depop
o Andrew Bentley stepped down from the Board and from the Chair
at the Annual General Meeting held on 18 June 2024. The Board
would like to thank Andrew for all his contributions over his
tenure
· Blackbird deployed at the 2024 summer games through an OEM
partner with up to 75 live concurrent feeds being used for fast
turnaround content for global broadcasters
· Successful renewals on Blackbird with:
o Global financial news organisation for a further three
years
o FIFA
for an additional 25 months
o US
Department of State, CBS Sports, Televisa Univision,
Arsenal
· Deal
signed with CBS19, a Charlottesville-based local TV station, for
collaborative and scalable video editing
and publishing for its broadcast and digital workflow
· New
deal, through an OEM partner, with a South Korean TV station for
fast turnaround of sports content to their OTT platform
Financial highlights
· In
line with previous guidance, the structural changes made to the
Blackbird division led to that division making a positive Adjusted
EBITDA (pre LTIP and share option costs) of £492k in 2024 (2023:
£365k Adjusted EBITDA loss pre LTIP and share option cost) and a
net profit of £22k (2023: £966k loss)
· Placing and management subscription raised c. £1.05 million
(net of expenses) to bring onboard some engaged high net worth
investors and assist with elevate.io's growth
· Revenues of £1,608k for the 12 months to 31 December 2024,
down 17% year-on-year (12 months to 31 December 2023: £1,937k) with
the main reasons being the loss of the A+E Network deal in 2023 and
some smaller customer churn
· Contracted but unrecognised revenue of £1,831k up 3%
year-on-year (as at 31 December 2023: £1,770k):
o £891k of this balance is to be recognised in 2025 (as at 31
December 2023: £1,151k to be recognised in 2024)
o £678k in 2026 (as at 31 December 2023: £325k to be recognised
in 2025)
o £262k in 2027 (as at 31 December 2023: £294k to be recognised
in 2026)
· Operating costs during the year to 31 December 2024 were
£3,604k compared to £4,114k in 2023. Operating costs
pre-capitalisation and LTIP provision decreased to £5,300k from
£5,744k due to tight cost control and a restructuring of the
Blackbird business. Capitalisation costs were higher than prior
year at £1,696k (2023: £1,631k) with increased investment on the
elevate.io platform in 2024
compared to prior year
· Total
adjusted EBITDA loss (pre LTIP and share option costs), decreased
to a loss of £2,137k (2023: a loss of £2,301k). This was due to
lower revenues partially more than offset by lower operating
costs
· The
net loss for the year was £2,347k compared to a net loss of £2,493k
in 2023 due to a lower Adjusted EBITDA loss pre LTIP provision and
lower amortisation and depreciation charges partially offset by
lower net financial income and a lower tax credit
· Net
cash outflow, ignoring proceeds from share issues and transfers
into short-term deposits, decreased to £3,748k (12 months to 31
December 2023: £3,786k) as improved performance in the Blackbird
division offset higher costs on developing elevate.io
·
At 31 December 2024 the Company had cash and
short-term deposits of £3,770k (2023: £6,468k) and no
debt.
Enquiries:
Blackbird plc
|
Tel: +44 (0)20 8879 7245
|
|
Ian McDonough, Chief Executive
Officer
|
|
|
Stephen White, Chief Operating and
Financial Officer
|
|
|
|
|
|
Allenby Capital Limited (Nominated Adviser and Broker)
|
Tel: +44 (0)20 3328 5656
|
|
Nick Naylor / Piers Shimwell
(Corporate Finance)
|
|
|
Amrit Nahal / Guy McDougall (Equity
Sales)
About Blackbird plc
Blackbird plc operates in the
fast-growing SaaS, Media and Entertainment and content creation
markets. Blackbird plc's patented technology allows for frame
accurate navigation, playback, viewing and editing in the cloud and
it has two products.
BlackbirdⓇ a market leading suite of
cloud-native computing applications, is used by rights holders,
broadcasters, sports and news video specialists, live events and
content owners, post production houses, other mass market digital
video channels and corporations.
elevate.io is the company's new
online collaborative content creation platform currently in general
release. elevate.io is
built using Blackbird's core technology and is aimed at
professional teams and the fast growing Creator Economy.
Blackbird plc also licences its core
video technology, under its 'Powered by Blackbird' licensing model,
enabling video companies to accelerate their path to true cloud
business models.
www.blackbird.video
www.linkedin.com/company/blackbird-cloud
www.twitter.com/blackbirdcloud
www.facebook.com/blackbirdplc
www.youtube.com/c/blackbirdcloud
www.elevate.io
|
|
|
|
| |
Chair's statement
I am delighted to have joined
Blackbird's board in March 2024 and subsequently taken over the
Chair from Andrew Bentley in August 2024. The Company has had
award-winning patented scalable technology for the professional
broadcast market for media and entertainment for many years. We are
delighted to have powered the coverage of key sporting and news
events during 2024.
Our underlying technology is now
allowing us to disrupt the much larger market of collaborative
video editing for the Creator Economy. We have all witnessed in the
last five years the proliferation of video content and the shift
from traditional media produced content to independent creators
globally across all walks of society. Athletes, designers,
professional sports teams, artists, influencers, chefs, musicians
have all taken video to reach and engage with their fanbase and
drive revenue. The quality of video content has substantially
increased in the last two years with creators focusing on
longer-form content. Direct to Consumer brands now also leverage
video as the main tool to drive sales and consumer engagement.
Small businesses use video to engage with prospects every day.
Large corporates also leverage video as their main employee
engagement tool as well as brand engagement. This growing market
offers a massive opportunity to introduce new faster, simpler,
collaborative tools to create and edit video.
elevate.io, our online
collaborative video editor is the perfect tool for this new Creator
Economy as it is accessible to all and allows creators to produce
videos much faster with teams that can be dispersed across the
world. elevate.io was
released in Q1 2024 and new functionality has been added
continuously to the platform. With very limited marketing spend, we
have reached users in multiple verticals within the Creator
Economy. We are now focusing on deploying our payment gateway and
converting our consumers to enhanced paid packages.
Governance
Over the last year we have made
changes to the composition and skill mix of the board to better
reflect the requirements of our focus on the Creator Economy, on
product-led growth and on SaaS Go to market. To this end, we were
delighted to welcome two new non-executive board members, Youri
Hazanov and Nick Lisher. Youri Hazanov, a highly experienced
executive in technology and in the video space, brings a wealth of
expertise in developing and scaling international businesses, with
a proven track record of revenue growth and extensive knowledge and
skill in partnerships across both B2C and B2B sectors. During a
career spanning over two decades, Nick Lisher has demonstrated the
power of marketing to connect consumers, build engaged communities
and drive growth across various industries, from music and fashion
to technology, education and health.
Regarding governance policies, we
continue to adopt the guidance from the Quoted Companies Alliance
(the QCA code). Our updated policy statement is available to view
on our website at
www.blackbird.video/aim-rule-26-information/.
On behalf of the board, we thank you
for your continued support and we look forward to sharing the
growth in deployment of elevate.io globally whilst also retaining
our key broadcast clients.
Anne
de Kerckhove
Chair
Chief Executive Officer's statement
2024 marked a year of significant
progress for elevate.io,
which officially launched in March 2024. Since then, we've rapidly
added features and functionality, continuously enhancing the
platform. In September 2024, we initiated our first marketing
campaigns, yielding valuable insights into customer acquisition and
usage. To strengthen our marketing efforts ahead of the payment
gateway launch, we engaged Nick
Lisher in January 2025 as a consultant. With his
proven track record of driving exceptional growth at SaaS
companies, Nick's expertise will be instrumental in scaling
elevate.io.
When first embarking upon the
elevate.io project, I was
reminded many times of the words of large satellite and cable
operators in my old world of media who would tell us media owners
how difficult it was to build a direct to customer payment gateway.
The world of SaaS has improved this situation but it is not a small
undertaking then to build a global multi-currency gateway in a
company that has been focussed on B2B white glove sales for so
long. On February 11 2025, we very proudly successfully introduced
the first payment tier, Creator, without any significant hitch, and we
now have paying customers from around the world. The gateway itself
has elements of innovation where fractional transparent payments
are aimed at building trust with customers.
Whilst its early days and we have
little data to analyze, we are encouraged by the early
growth. At the time of writing, 20 days in, the number of
subscribers stands at circa 100. We launched payments ahead of key
features like vertical video editing in order to learn and optimize
the search engine marketing algorithm. We will ramp up bigger
marketing initiatives on additional platforms to our target
customer base of creator and corporate video editors as features
drop. It is worth noting that since the launch of vertical video
our Weekly Active users doubled to 1,337 for the week ending 2
March 2025. The Board are excited about the prospects for
elevate.io.
elevate.io is meticulously
crafted to democratise professional video tools and make them
available online and through a browser. elevate.io aims to deliver a
user-friendly collaborative solution for both the
Creator Economy and
corporate video sectors.
These markets are global in scope, encompassing long-form and
short-form content creation for internal and external
communications.
The Creator
Economy
The Creator Economy's scale and
growth are widely recognised. According to Goldman Sachs, the
market was valued at $250 billion in 2023, with projections to
reach $600 billion by 2030 (The Mediator). Video content is central
to this ecosystem:
·
73% of teens watch YouTube daily, and 53% are active on TikTok;
·
more adults in the U.S. consume news from social
media than traditional TV or mainstream media; and
·
half of Americans aged 18-35 regularly use at
least five social media platforms, all heavily reliant on
video.
These statistics highlight the
ever-growing demand for video content across platforms,
underscoring elevate.io's
potential to support creators in meeting these needs.
Corporate
Video
In the corporate world, video is
increasingly recognized as a critical communication
tool:
·
93% of
internal communicators believe video is essential for employee
engagement (Ragan Communications and NASDAQ OMX Corporate
Solutions).
·
employees are 75% more
likely to watch a video than read documents or
emails (Forrester Research); and
· despite this, only 31% of
organizations effectively use video for corporate
communications from leadership, even though 80% of employees prefer it
(Brightcove).
elevate.io addresses this gap
by offering scalable, accessible video creation tools, making it
easier for companies to meet employee preferences.
Despite the competitive noise in the
online video sector, elevate.io has a core
competitive advantage-our proprietary codec and
vidlib technologies. These
innovations enable the seamless editing of videos of any length
directly in a browser, a capability unmatched in the market. The
upcoming launch of Blackbird
10 will further enhance quality and performance,
solidifying our technological lead.
The elevate.io of today is V1 only. Much of
the market opportunity and hard work in product and development
lies ahead of us. We have identified customers and jobs to be done
with elevate today that will provide significant revenue
opportunities and traction. However, as we add features and
functionality, which we are doing continuously, this will enable us
to be able to perform additional jobs and the potential to serve
further customers.
Upcoming features
include:
·
Viral/Collaborative:
Comments for review and approve, view only mode
·
Editing
features: audio waveforms,
speed adjustments, key frame animation presets
·
Templates for branding and graphics
·
AI and automation
tools, such as speech-to-text and
text-to-speech, to streamline workflows.
We've maintained a disciplined
approach to our cost base, leading to further internal
restructuring in 2024. These changes improved the financial
performance of our Blackbird media and
entertainment division, which delivered a
positive Adjusted EBITDA pre LTIP and
share option costs of approximately £0.5 million in
2024.
Blackbird continues to excel at the
forefront of sports and news video creation:
·
used in major global sporting events, including
the Summer Games, with 75 concurrent
feeds enabling remote access for
broadcasters;
·
extended our partnership with a leading global
financial news organization for an additional three
years;
·
supported U.S. local news stations through our
partnership with Blox
Digital, ensuring fast turnaround for content
creation; and
·
enabled the U.S. Secretary of State's press
conferences to be edited and published to social media with speed
and efficiency.
I am incredibly excited about 2025
and the opportunities to grow elevate.io's user base and revenue. The
size of the addressable market is immense, and I look forward to
working with our talented team to unlock the value of our proven
and patented technology.
Ian
McDonough
Chief Executive Officer
Financial review
Revenue
In the year ended 31 December 2024,
the Company recorded revenues of £1,608k (2023: £1,937k), which
represented a decrease of 17% year on year. The majority of the
fall relates to the loss of the A+E Networks deal, along with churn
from some smaller deals partially offset from non-recurring revenue
from the 2024 summer games
Operating costs
Operating costs during the year to
31 December 2024 decreased to £3,604k compared to £4,114k in the
corresponding period in 2023 due to cost savings from restructuring
the Blackbird division. Operating costs pre-capitalisation and LTIP
provision decreased to £5,300k from £5,744k. Capitalisation costs
of £1,696k (2023: £1,631k) increased compared to prior year with a
higher amount of work on developing the elevate.io
platform.
Performance measures
The Company has identified certain
metrics such as i) Adjusted EBITDA pre LTIP provision and share
option costs and ii) cash burn excluding proceeds from share issues
and transfers into short-term deposits, which whilst they are
non-GAAP metrics, assist in the understanding of business
performance. These alternative performance measurements may not be
directly comparable with other companies' measures and are not
intended to be a substitute for any International Accounting
Standards performance measures. The Company believes that Adjusted
EBITDA pre LTIP provision and share option costs is the best
measure to reflect core operational performance and that cash burn,
excluding proceeds from share issues and transfers into short-term
deposits, provides the best measure of the cash being utilised by
the business until it can be self-generating.
Adjusted EBITDA pre LTIP provision and share option
costs
The Adjusted EBITDA pre LTIP
provision and share option costs loss decreased to a loss of
£2,137k (2023: a loss of £2,301k). This was due to lower operating
costs partially offset by lower revenues as explained
above.
Net loss
The net loss for the year was
£2,347k compared to a net loss of £2,493k in 2023 due to an
improved Adjusted EBITDA loss pre LTIP provision and share option
costs as explained above, and a lower depreciation charge (caused
by having to capitalise and depreciate the previous office lease
due to its length under IFRS16, as opposed to expensing the current
shorter office lease to the Income statement) partially offset by
lower net financial income and a lower tax credit.
Cash burn excluding proceeds from share issues and transfers
into short-term deposits
During the year the Company's cash
burn, excluding proceeds from share issues and transfers into
short-term deposits, decreased to £3,748k from £3,786k in 2023,
primarily as a result of improved performance from the Blackbird
division partially offset from additional costs incurred on
developing the elevate.io platform.
The Company ended the year with a
balance sheet including £3,770k of cash and short-term deposits (31
December 2023: £6,468k) and no debt.
Outlook
The Company started 2025 with a
contracted but unrecognised revenue balance of £1,831k (2023:
£1,770k) for the Blackbird division up 3% on prior year. The main
reasons were the renewals of the global financial news organisation
and FIFA deals partially offset from one year less of the
technology licensing minimum guarantee and no balance at the end of
2024 similar to the 2024 summer games order which was included at
31 December 2023. In 2024 the Blackbird division made a positive
EBITDA for the first time and we are forecasting that this will
continue in 2025.
Post elevate.io's,beta launch in March 2024
features and functionality are being continuously added. In
November 2024 the number of elevate.io users exceeded 40,000 and
since then the user numbers have continued to grow. The payment
gateway was successfully launched on 11 February 2025. This
will give us more valuable data and insights ahead of a bigger
marketing initiative to our target customer base of creator and
corporate video editors once further features drop. At 3rd March
2025, elevate.io had circa
100 paid subscribers. Features continue to be added to the
platform, such as vertical video on 25 February 2025, which will
help drive further take up. This more than doubled the weekly
active users in the week ending 2 March 2025 to 1,337 compared to
the prior week. Monthly active users also doubled to 2,223 in
February 2025 compared to the prior month. We are now enhancing our
market initiatives to convert free users and drive further paid
subscriptions and look forward to giving shareholders a further
update on elevate.io take up at the AGM.
The Board is encouraged by the speed
of recent elevate.io
development, the early positive feedback and excited about its
growth prospects.
Stephen White
Chief Operating and Financial Officer
Income statement and statement of comprehensive income for the
year ended 31 December 2024
|
|
|
|
|
2024
|
2023
|
|
|
|
|
|
£
|
£
|
CONTINUING OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
1,607,673
|
1,937,481
|
|
|
|
|
|
|
|
Cost of Sales
|
|
|
|
|
(141,973)
|
(124,918)
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
|
|
1,465,700
|
1,812,563
|
|
|
|
|
|
|
|
Other Income
|
|
|
|
|
2,000
|
-
|
|
|
|
|
|
|
|
Operating costs excluding LTIP
provision and share option costs
|
|
|
|
|
(3,604,239)
|
(4,113,851)
|
|
|
|
|
|
|
|
ADJUSTED EARNINGS BEFORE INTEREST, TAXATION, DEPRECIATION,
AMORTISATION, EMPLOYEE SHARE OPTION COSTS AND LTIP PROVISION
(ADJUSTED EBITDA Pre LTIP and Share Option Costs)
|
|
|
|
|
(2,136,539)
|
(2,301,288)
|
|
|
|
|
|
|
|
Employee share option
costs
|
|
|
|
|
(47,044)
|
(41,309)
|
|
|
|
|
|
|
|
LOSS BEFORE INTEREST, TAXATION, DEPRECIATION, AMORTISATION
(EBITDA)
|
|
|
|
|
(2,183,583)
|
(2,342,597)
|
Depreciation
|
|
|
|
|
(82,498)
|
(168,111)
|
Amortisation
|
|
|
|
|
(411,585)
|
(416,691)
|
|
|
|
|
|
(494,083)
|
(584,802)
|
|
|
OPERATING LOSS
|
|
|
|
|
(2,677,666)
|
(2,927,399)
|
|
|
|
|
|
|
|
Net Finance income
|
|
|
|
|
259,928
|
325,409
|
LOSS BEFORE INCOME TAX
|
|
|
|
|
(2,417,738)
|
(2,601,990)
|
|
|
|
|
|
|
|
Income tax
|
|
|
|
|
70,887
|
108,704
|
LOSS FOR THE YEAR
|
|
|
|
|
(2,346,851)
|
(2,493,286)
|
|
|
|
|
|
|
|
Other comprehensive
income
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
TOTAL COMPREHENSIVE LOSS FOR THE
YEAR
|
|
|
|
|
(2,346,851)
|
(2,493,286)
|
|
|
|
|
|
|
|
Earnings per share expressed in
pence per share:
Basic - continuing and total
operations
(0.61p)
(0.68p)
Statement of financial position as at 31 December
2024
|
|
2024
|
2023
|
|
|
|
|
|
|
£
|
£
|
ASSETS
|
|
|
|
NON-CURRENT ASSETS
|
|
|
|
|
|
|
|
Intangible assets
|
|
3,831,607
|
2,547,305
|
|
|
|
|
Property, plant and
equipment
|
|
17,655
|
78,192
|
|
|
3,849,262
|
2,625,497
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
Trade and other
receivables
|
|
732,375
|
699,829
|
|
|
|
|
Current tax
assets
|
|
70,887
|
108,704
|
|
|
|
|
Short-term investments
|
|
607,376
|
2,489,009
|
Cash and bank balances
|
|
3,162,581
|
3,979,265
|
|
|
4,573,219
|
7,276,807
|
|
|
|
|
TOTAL ASSETS
|
|
8,442,481
|
9,902,304
|
|
|
|
|
EQUITY AND LIABILITES
|
|
|
|
CAPITAL AND RESERVES
|
|
|
|
|
|
|
|
Issued share capital
|
|
3,096,618
|
2,947,284
|
|
|
|
|
Share premium
|
|
34,980,224
|
34,079,856
|
|
|
|
|
Capital contribution
reserve
|
|
125,000
|
125,000
|
|
|
|
|
Retained earnings
|
|
(30,656,558)
|
(28,356,751)
|
TOTAL EQUITY
|
|
7,545,284
|
8,795,389
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
Trade and other payables
|
|
877,197
|
1,106,915
|
TOTAL LIABILITIES
|
|
877,197
|
1,106,915
|
|
|
|
|
TOTAL EQUITY AND LIABILITIES
|
|
8,422,481
|
9,902,304
|
Statement of changes in equity for the year ended 31
December 2024
|
|
|
Issued
share capital
|
|
Retained
earnings
|
|
Share
premium
|
|
Capital
contribution reserve
|
|
Total
equity
|
|
|
|
£
|
|
£
|
|
£
|
|
£
|
|
£
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 1 January 2023
|
|
2,941,044
|
|
(25,904,774)
|
|
34,038,746
|
|
125,000
|
|
11,200,016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issue of share capital
|
|
6,240
|
|
-
|
|
41,110
|
|
-
|
|
47,350
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share based payment
|
|
-
|
|
41,309
|
|
-
|
|
-
|
|
41,309
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive loss for the
year
|
|
-
|
|
(2,493,286)
|
|
-
|
|
-
|
|
(2,493,286)
|
|
Balance at 31 December 2023
|
|
2,947,284
|
|
(28,356,751)
|
|
34,079,856
|
|
125,000
|
|
8,795,389
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issue of share capital
|
|
149,334
|
|
-
|
|
900,368
|
|
-
|
|
1,049,702
|
|
|
|
|
|
|
|
|
|
|
|
|
Share issue expenses
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Share based payment
|
|
-
|
|
47,044
|
|
-
|
|
-
|
|
47,044
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive loss for the
year
|
|
-
|
|
(2,346,851)
|
|
-
|
|
-
|
|
(2,346,851)
|
|
Balance at 31 December 2024
|
|
3,096,618
|
|
(30,656,558)
|
|
34,980,224
|
|
125,000
|
|
7,545,284
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Statement of cash flows for the year ended 31 December
2024
|
|
|
2024
|
|
2023
|
|
Notes
|
|
£
|
|
£
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
Cash used in operations
|
A
|
|
(2,513,577)
|
|
(2,157,629)
|
|
|
|
|
|
|
Interest paid on lease
liabilities
|
|
|
(70)
|
|
(3,185)
|
|
|
|
|
|
|
Tax received
|
|
|
108,704
|
|
94,178
|
Net cash from operating
activities
|
|
|
(2,404,943)
|
|
(2,066,636)
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
Payments for intangible fixed
assets
|
|
|
(1,695,887)
|
|
(1,706,141)
|
|
|
|
|
|
|
Payments for property, plant and
equipment
|
|
|
(20,719)
|
|
(44,096)
|
|
|
|
|
|
|
Transfer from short-term
investments
|
|
|
1,881,633
|
|
1,877,333
|
|
|
|
|
|
|
Interest received
|
|
|
402,825
|
|
236,634
|
Net cash from investing
activities
|
|
|
567,852
|
|
363,730
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
Share issues (net of
expenses)
|
|
|
1,049,702
|
|
47,350
|
|
|
|
|
|
|
Payment of lease
liabilities
|
|
|
(29,295)
|
|
(97,529)
|
Net cash from financing
activities
|
|
|
1,020,407
|
|
(50,179)
|
|
|
|
|
|
|
Decrease in cash and cash
equivalents
|
|
|
(816,684)
|
|
(1,753,085)
|
Cash and cash equivalents at
beginning of year
|
|
|
3,979,265
|
|
5,732,350
|
Cash and cash equivalents at end of year
|
|
|
3,162,581
|
|
3,979,265
|
A.
Reconciliation of loss before
income tax to cash used in operations
|
|
|
|
|
|
|
|
|
|
|
|
2024
|
|
2023
|
|
|
|
|
|
£
|
|
£
|
|
|
|
|
|
|
|
|
Loss before income tax
|
|
|
|
|
(2,417,738)
|
|
(2,601,990)
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
82,498
|
|
168,111
|
|
|
|
|
|
|
|
|
Amortisation charges
|
|
|
|
|
411,585
|
|
416,691
|
|
|
|
|
|
|
|
|
Finance income
|
|
|
|
|
(259,928)
|
|
(325,409)
|
|
|
|
|
|
|
|
|
Earnings before interest, taxation, depreciation and
amortisation
|
|
|
|
|
(2,183,583)
|
|
(2,342,597)
|
|
|
|
|
|
|
|
|
Adjustment for Employee share option
costs
|
|
|
|
|
47,044
|
|
41,309
|
|
|
|
|
|
|
|
|
Movements in working
capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease in trade and other
receivables
|
|
|
|
|
5,272
|
|
165,300
|
|
|
|
|
|
|
|
|
(Decrease) in trade and other
payables
|
|
|
|
|
(382,310)
|
|
(21,641)
|
|
|
|
|
|
|
|
|
Cash used in operations
|
|
|
|
|
(2,513,577)
|
|
(2,157,629)
|
|
|
|
|
|
|
|
|
| |