Our presentation currency is the US dollar. For presentation purposes, all amounts are translated from the Euro functional currency to the US dollar presentation currency for each period using the exchange rate at the end of each reporting period for the statement of financial position. Revenues and expenses are translated on the basis of average exchange rates during the year.
Our reporting currency is the US dollar. For presentation purposes, all amounts are translated from the Euro functional currency to the US dollar presentation currency for each period using the exchange rate at the end of each reporting period for the statement of financial position. Revenues and expenses are translated on the basis of average exchange rates during the year.
Exchange gains and losses arising from translation to our presentation currency are recorded as exchange differences on translation to reporting currency, which is included in other comprehensive income (loss). Stock Option Compensation We have adopted our 2021 Omnibus Incentive Plan and the 2022 Omnibus Incentive Plan (the “Plans”).
Exchange gains and losses arising from translation to our presentation currency are recorded as exchange differences on translation to reporting currency, which is included in other comprehensive income (loss). Stock Option Compensation We have adopted our 2021 Omnibus Incentive Plan and 2022 Omnibus Incentive Plan (the (“Plans”).
You should carefully read the “Risk Factors” to gain an understanding of the important factors that could cause actual results to differ materially from our forward-looking statements. Please also see the section titled “Special Note Regarding Forward-Looking Statements.” Organization and Overview of Operations We develop and sell in-vitro diagnostic (“IVD”) tests for the early detection of cancer.
You should carefully read the “Risk Factors” to gain an understanding of the important factors that could cause actual results to differ materially from our forward-looking statements. Please also see the section titled “Special Note Regarding Forward-Looking Statements.” Organization and Overview of Operations We develop and sell in-vitro diagnostic tests for the early detection of cancer.
Exchange differences arising on the translation of monetary items or on settlement of monetary items are recognized in the statement of comprehensive loss in the period in which they arise, except where deferred in equity as a qualifying cash flow or net investment hedge.
Exchange differences arising on the translation of monetary items or on settlement of monetary items are recognized in the statement of loss and comprehensive loss in the period in which they arise, except where deferred in equity as a qualifying cash flow or net investment hedge.
Financial Instruments (a) Classification We classify our financial instruments in the following categories: at fair value through profit and loss (“FVTPL”), at fair value through other comprehensive income (loss) (“FVTOCI”) or at amortized cost. We determine the classification of financial assets at initial recognition.
Financial Instruments (a) Classification We classify our its financial instruments in the following categories: at fair value through profit and loss (“FVTPL”), at fair value through other comprehensive income (loss) (“FVTOCI”) or at amortized cost. We determine the classification of financial assets at initial recognition.
We recognize lease liabilities to make lease payments and right-of-use assets representing the right to use the underlying assets. At the commencement date of the lease, we recognize lease liabilities measured at the present value of lease payments to be made over the lease term.
We recognize lease liabilities to make lease payments and right-of-use assets representing the right to use the underlying assets. 36 At the commencement date of the lease, we recognize lease liabilities measured at the present value of lease payments to be made over the lease term.
The classification of debt instruments is driven by our business model for managing the financial assets and their contractual cash flow characteristics. Equity instruments that are held for trading are classified as FVTPL. For other equity instruments, on the day we acquire them, we can make an irrevocable election (on an instrument-by-instrument basis) to designate them as at FVTOCI.
The classification of debt instruments is driven by our business model for managing the financial assets and their contractual cash flow characteristics. Equity instruments that are held for trading are classified as FVTPL. For other equity instruments, on the day of acquisition we can make an irrevocable election (on an instrument-by-instrument basis) to designate them as at FVTOCI.
Under the Plans, we are authorized to issue equity incentives in the form of incentive stock options, non-statutory stock options, restricted shares, restricted share units, share appreciation rights, performance units or performance shares under separate award agreements. Under the Plans, the aggregate number of shares underlying awards that we could issue cannot exceed 2,300,000 ordinary shares.
Under the Plans, we are authorized to issue equity incentives in the form of incentive stock options, non-statutory stock options, restricted shares, restricted share units, share appreciation rights, performance units or performance shares under separate award agreements. Under the Plans, the aggregate number of shares underlying awards that we could issue cannot exceed, 2,800,000 ordinary shares.
The cost of right-of-use assets includes the amount of lease liabilities recognized, initial direct costs incurred, and lease payments made at or before the commencement date less any lease incentives received. Right-of-use assets are depreciated on a straight-line basis over the shorter of the lease term and the estimated useful lives of the assets.
The cost of right-of-use assets includes the amount of lease liabilities recognized, initial direct costs incurred, and lease payments made at or before the commencement date less any lease incentives received. Right-of-use assets are amortized on a straight-line basis over the shorter of the lease term and the estimated useful lives of the assets.
We value our stock options as follows: (a) for those options that have time-based vesting, we use the Black Scholes method to value the stock options at the time of award and record the compensation expense in our Statement of Operations over the vesting period, and (b) for options issued with milestone based vesting criteria, we use a Monte Carlo simulation to value the options at the time of issuance and each subsequent reporting date until fully vested or expired, with any change in compensation expense measured by such method to be recorded in our Statement of Operations.
We have valued these stock options as follows: (a) for those options that have time-based vesting, we will use the Black-Scholes method to value the stock options at the time of award and record the compensation expense in our Statement of Operations over the vesting period, and (b) for options issued with milestone based vesting criteria, we will use a Monte Carlo simulation to value the options at the time of issuance and each subsequent reporting date until fully vested or expired, with any change in compensation expense measured by such method to be recorded in our Statement of Operations.
While our significant accounting policies are described in more detail in the notes to our financial statements included elsewhere in this annual report, we believe that the following accounting policies are critical to understanding our historical and future performance, as these policies relate to the more significant areas involving management’s judgments and estimates.
While our significant accounting policies are described in more detail in the notes to our financial statements included elsewhere in this prospectus, we believe that the following accounting policies are critical to understanding our historical and future performance, as these policies relate to the more significant areas involving management’s judgments and estimates.
Critical Accounting Policies and Significant Judgments and Estimates This discussion and analysis of our financial condition and results of operations is based on our financial statements, which have been prepared in accordance with International Financial Reporting Standards, or IFRS, as issued by the International Accounting Standards Board.
Such adjustments could be material. Critical Accounting Policies and Significant Judgments and Estimates This discussion and analysis of our financial condition and results of operations is based on our financial statements, which have been prepared in accordance with International Financial Reporting Standards, or IFRS, as issued by the International Accounting Standards Board.
If we are unable to obtain funding, we could be forced to delay, reduce, or eliminate our research and development, regulatory, and commercial efforts which could adversely affect its future business prospects and our ability to continue as a going concern.
If the Company is unable to obtain funding, the Company could be forced to further delay, reduce or eliminate its research and development, regulatory, and commercial efforts which could adversely affect its future business prospects and its ability to continue as a going concern.
We believe our most critical accounting policies and estimates relate to the following: ● Revenue Recognition, ● Foreign Currency Translation, ● Stock Option Compensation, ● Impairment of Long-Lived Assets Including Intangibles, ● Lease Accounting, and ● Financial Instruments. Revenue Recognition Our revenue is primarily derived through providing genetic diagnostic tests to customers.
We believe our most critical accounting policies and estimates relate to the following: ● Revenue Recognition; ● Foreign Currency Translation; ● Stock Option Compensation; ● Lease Accounting; and ● Financial Instruments. Revenue Recognition Our revenue is primarily derived through providing our ColoAlert genetic diagnostic test kits to customers.
We plan to fund our cash flow needs through current cash on hand and future debt and/or equity financings which it may obtain through one or more public or private equity offerings, debt financings, government or other third-party funding, strategic alliances, or collaboration agreements. During 2022 we raised $24.2 million of net proceeds from common stock sales and warrant proceeds.
We plan to fund our cash flow and working capital needs through current cash on hand and future debt and/or equity financings which we may obtain through one or more public or private equity offerings, debt financings, government or other third-party funding, strategic alliances or collaboration agreements.
During 2023 we raised $16.5 million from a combination of sale of shares and warrants as well as the issuance of convertible debt.
During 2023, the Company raised $16.5 million from a combination of sale of shares and warrants as well as the issuance of convertible debt. During 2024, the Company raised $16.9 million of net proceeds from the issuance of a convertible note and through the sales of ordinary shares.
During 2024 and beyond we believe that we will be able to raise additional funds through a combination of the sale of ordinary shares, the sale and/or conversion of warrants, and use of our access to capital through our Controlled Equity Offering (see Note 16) and our Pre-Paid Advance Agreement (see Note 13).
The Company believes that it will be able to raise additional funds through a combination of the sale of ordinary shares, the sale and/or conversion of warrants, and use of the Company’s access to capital through its Controlled Equity Offering and its Pre-Paid Advance Agreement.
Foreign currency monetary items are translated at the period-end exchange rate. Non-monetary items measured at historical cost continue to be carried at the exchange rate at the date of the transaction. Non-monetary items measured at fair value are reported at the exchange rate at the date when fair values were determined.
Foreign currency transactions are translated into functional currency using the exchange rates prevailing at the date of the transaction. Foreign currency monetary items are translated at the period-end exchange rate. Non-monetary items measured at historical cost continue to be carried at the exchange rate at the date of the transaction.
These factors raise a substantial doubt as to the Company’s ability to continue as a going concern for a period that is one year from the date these financial statements are published.
These conditions are indicators that impact the Company’s ability to continue as a going concern for a period of one year from the issuance of these financial statements.
Currently, we are managing our government funded research and development project called PancAlert, which provide us non-refundable grant income that covers a percentage of the individual project-related costs.
In addition, we conducted research and development to increase and diversify our product portfolio. During 2023 and 2024, we also performed government funded research and development project called PancAlert, which provided us non-refundable grant income that covers a percentage of the individual project-related costs.
Foreign Currency Translation The functional currency is determined using the currency of the primary economic environment in which that entity operates. The functional currency, as determined by our management, is the Euro (EUR). Foreign currency transactions are translated into functional currency using the exchange rates prevailing at the date of the transaction.
This income is included in the Statements of Loss and Comprehensive Loss as Other Income. 35 Foreign Currency Translation The functional currency is determined using the currency of the primary economic environment in which that entity operates. The functional, as determined by our management, is the Euro (EUR).
We have recurring losses, accumulated deficit totaling $69,328,021 and negative cash flows used in operating activities of $21,938,845 as of and for the year ended December 31, 2023. We also had $7,070,925 of cash on hand at December 31, 2023.
Working Capital Discussion We have incurred recurring losses, have an accumulated deficit totaling $91.0 million and negative cash flows used in operating activities of $17.1million as of and for the year ended December 31, 2024. We also had $ 6.2 million of cash on hand on December 31, 2024, and working capital of $1.9 million.
Revenue from these sales is deferred on our Statement of Financial Position until recognition. 25 We also receive income from government sponsored R&D grants. Income is recognized on these programs when funds are received and all performance obligations, as defined in the grant, are completed. This income is included in the Statements of Comprehensive Loss as Other Income.
Accordingly, we have one performance obligation which is fulfilled upon the delivery of the test results to the customer and revenue is recognized at that point in time. We also receive income from government sponsored R&D grants. Income is recognized on these programs when funds are received and all performance obligations, as defined in the grant, are completed.
General and Administrative Expenses General and administrative expenses for the year ended December 31, 2023 were $11,405,471 compared to $15,209,919 for the year ended December 31, 2022, a decrease of $3,804,448.
General and Administrative Expenses General and administrative expenses for the year ended December 31, 2024 were $6,572,765 compared to $11,405,471 for the year ended December 31, 2023, a decrease of $4,832,706 The decreased expenses were primarily the result of a decrease of $3.1 million of non-cash stock option expense for the year ended December 31, 2024 compared to the same period in 2023.
Cash Flows from Investing Activities During the year ended December 31, 2023, cash used in investing activities was $1,898,841, including $1.2 million for the capital expenditure and $700 thousand for the purchase of intellectual property to support our ColoAlert product. For the year ended December 31, 2022 we had capital expenditures of $0.7 million.
The improvement in cash flows used in investing activities of $1,700,024 was the primarily the result of higher capital expenditures during the year ended December 31, 2023 related to the expansion of our office and lab space.
Other net gains and losses are recognized in OCI and are never reclassified to profit or loss. 27 Disclosure of Contractual Arrangements On December 31, 2023, we were committed to minimum lease payments as follows: Contractual Obligation Less than One Year 1 – 3 Years 3 – 5 Years Over 5 Years Office Rent $ 278,563 $ 633,018 $ 453,050 $ 358,513 Laboratory Equipment $ 27,317 $ 37,558 $ 14,784 $ 9,856 Automobiles $ 54,794 $ 39,531 $ - $ - Office Equipment $ 6,359 $ 6,840 $ 788 $ - TOTAL $ 367,033 $ 716,947 $ 468,622 $ 368,369 The amounts above are undiscounted and include the total amounts due, including the interest component.
Disclosure of Contractual Arrangements On December 31, 2024, we were committed to minimum lease payments as follows: Contractual Obligation Less than One Year 1 – 3 Years 3 – 5 Years Over 5 Years Office Rent $ 321,250 $ 554,947 $ 322,434 $ 103,336 Laboratory Equipment $ 20,317 $ 29,228 $ 13,934 $ 2,322 Automobiles $ 35,060 $ 9,462 $ - $ - Office Equipment $ 3,727 $ 3,714 $ $ - TOTAL $ 380,354 $ 597,351 $ 336,368 105,658 The amounts above are undiscounted and include the total amounts due, including the interest component.
Expense for the market-condition stock options will be recognized over the derived service period as determined through the Monte Carlo simulation model. 26 Impairment of Long-Lived Assets Including Intangibles We continually evaluate whether events or circumstances have occurred that indicate the remaining estimated useful lives of our long-lived assets including intangible assets may warrant revision or that the remaining balance of such assets may not be recoverable.
Expense for the market-condition stock options will be recognized over the derived service period as determined through the Monte Carlo simulation model. Lease Accounting We assess at contract inception whether a contract is, or contains, a lease.
We additionally operate a clinical diagnostic laboratory and distribute our IVD kits to third-party laboratories in Europe and through our on-line store in Germany. In addition, we conduct research and development to increase and diversify our product portfolio.
During 2023 and 2024 we operated a clinical diagnostic laboratory to support sales through our on-line store in Germany and a limited number of lab partners. During 2024, we made the strategic decision to focus our sales effort on distributing our IVD kits to third-party laboratories in Europe and ceased our direct to consumer sales.
Other income (expense) Other income for the year ended December 31, 2023 was $348,955 compared to $56,704 for the year ended December 31, 2022. This increase in other income was primary related to a fair value adjustment (income) of $0.6 million related to our convertible debt financing in November 2023, net of increased financing fees and foreign currency translation losses.
The biggest driver of this change was the result in an increased non-cash expense of $2.7 million for the adjustment of fair value on convertible debt in the year ended December 31, 2024 compared to the year ended December 31, 2023.
Results of Operations Comparison of the Year Ended December 31, 2023 and 2022 The following table provides certain selected financial information for the periods presented: Year Ended December 31, 2023 2022 Change % Change Revenue $ 895,479 $ 529,877 $ 365,602 69 % Cost of revenue $ 385,820 $ 347,726 $ 38,094 11 % Gross profit $ 509,659 $ 182,151 $ 327,508 180 % Gross profit percentage 57 % 34 % Research and Development $ 9,590,393 $ 5,019,366 $ 4,571,027 91 % Sales and Marketing $ 6,158,477 $ 6,396,906 $ (238,429 ) (4 )% General and Administrative $ 11,405,471 $ 15,209,919 $ (3,804,448 ) (25 )% Total operating expenses $ 27,154,341 $ 26,626,191 $ 528,150 2 % Loss from operations $ (26,644,682 ) $ (26,444,040 ) $ 91,609 1 % Other income (expense) $ 348,955 $ 56,094 $ 292,251 515 % Net loss $ (26,295,727 ) $ (26,387,336 ) $ 91,609 0 % Total Comprehensive Loss $ (26,800,221 ) $ (26,337,633 ) $ (462,588 ) (2 )% Basic and dilutive loss per common share $ (1.62 ) $ (1.86 ) $ 0.24 13 % Weighted average number of common shares outstanding – basic and diluted 16,242,334 14,157,492 2,084,842 15 % 23 Revenue Revenue for the year ended December 31, 2023 was $895,479 compared to $529,877 in the prior year, which represented a 69% year over year increase compared to the prior year.
Our program to explore screening or diagnostic solutions for pancreatic cancer continues through internally funded research and development. 31 Results of Operations Comparison of the Year Ended December 31, 2024 and 2023 The following table provides certain selected financial information for the periods presented: Year Ended December 31, % 2024 2023 Change Change Revenue $ 832,422 $ 895,479 $ (63,057 ) (7 )% Revenue – related party $ 61,569 $ - $ 61,569 - Total Revenue $ 893,991 $ 895,479 $ (1,488 ) 0 % Cost of revenue $ 319,108 $ 385,820 $ (66,712 ) (17 )% Gross profit $ 574,883 $ 509,659 $ 65,224 13 % Gross margin 64 % 57 % Research and development $ 5,839,033 $ 9,590,393 $ (3,751,360 ) (39 )% Sales and marketing $ 6,581,333 $ 6,158,477 $ 422,856 7 % General and administrative $ 6,572,765 $ 11,450,471 $ (4,832,706 ) (42 )% Restructuring expense $ 277,160 $ - $ 277,160 - % Total operating expenses $ 19,270,291 $ 27,154,341 $ (7,884,050 ) (29 )% Loss from operations $ (18,695,408 ) $ (26,644,682 ) $ (7,949,274 ) (30 )% Other (income) expense $ 2,955,255 $ (348,955 ) $ 3,304,210 (947 )% Net loss $ (21,650,663 ) $ (26,295,727 ) $ (4,645,064 ) (18 )% Total comprehensive loss $ (21,755,223 ) $ (26,800,221 ) $ (5,044,998 ) (19 )% Basic and dilutive loss per common share $ (22.36 ) $ (64.76 ) $ 42.40 65 % Weighted average number of common shares outstanding – basic and diluted 968,234 406,058 Revenue Revenue for the year ended December 31, 2024 was $893,991 as compared to $895,479 for the year ended December 31, 2023.
Sales and Marketing Expenses Sales and marketing expenses for the year ended December 31, 2023, were $6,158,477 compared to $6,396,906 for the year ended December 31, 2022, a decrease of $238,429.
Sales and Marketing Expenses Sales and marketing expenses for the year ended December 31, 2024, were $6,581,333 compared to $6,158,477 for the year ended December 31, 2023, an increase of $422,856. This increase was related to an increase in our marketing and advertising expense of $0.9 million as we continued to invest in our brand and market awareness programs.
Securities and Exchange Commission on April 7, 2023 and incorporated herein by reference. Liquidity and Capital Resources Our principal liquidity requirements are for working capital and capital expenditures. Historically, we have funded our liquidity requirements primarily through cash on hand, cash flows from operations, and equity and debt financing.
We fund our liquidity requirements primarily through cash on hand, cash flows from operations and, debt and equity financing. As of December 31, 2024, we had $6,235,670 of cash and cash equivalents, with $7,070,925 as of December 31, 2023.