Bioventix Plc

Final Results

Bioventix plc
(“Bioventix” or the “Company”)

Preliminary results for the year ended 30 June 2016

Bioventix plc (BVXP), a UK company specialising in the development and commercial supply of high-affinity monoclonal antibodies for applications in clinical diagnostics, announces its audited results for the year ended 30 June 2016.


Business review

We are pleased to report another set of excellent results for the financial year ended 30 June 2016. Most significantly, revenues for the year of £5.5 million (2014/15: £4.3 million) were 27% up on the previous year. Profits also increased significantly by 35% at £4.2 million (2014/15: £3.1 million). Despite increased dividend distribution, cash balances during the year increased by £1.25 million to £5.4 million.

As in recent years, much of the revenue growth has come from our vitamin D antibody (vitD3.5H10) in the form of increased physical antibody sales and royalties. The roll out of our customer’s products for vitamin D testing throughout world markets has progressed further during the year. This roll out process has advanced but is not yet quite complete and we remain optimistic that revenues from vitD3.5H10 will continue to grow modestly over the next year.

Our main non vitamin D business comprises (in order of importance) antibodies to NT proBNP (heart failure), testosterone, FT3 (thyroid hormone), estradiol, various drugs (eg THC/cannabis) and progesterone. The revenues from this core business have remained robust and have provided a firm base for the growth that has come from vitamin D.

Of the new antibodies added to the product portfolio over the last few years an antibody to androstenedione, an androgenic steroid that is related to testosterone has started to generate material revenues. The testing volumes for androstenedione at hospitals are lower than for testosterone and so revenues are likely to be of lower value than testosterone in the future as sales grow.

Approximately three quarters of Bioventix sales are generated from customer royalties. These are based on our customers’ global sales which are then factored by a royalty percentage and then sent to Bioventix around 2 months after the end of each half year. In the first half of 2016, this mechanism resulted in $ based and Euro based royalties being converted into sterling around August at post Brexit exchange rates of approximately 1.3$/£ and 1.2Euro/£. As no hedging mechanisms are employed, this provided an additional uplift in reported sterling revenues compared to previous periods.

Physical antibody despatches to China have continued during the year at an increased frequency. There are a myriad of emerging Chinese diagnostics companies, both small and larger, that are developing diagnostics products for the Chinese and other global markets. We sell products into this market via some direct sales, but mainly through approved distributors with whom we have long term relationships. Whilst nearly all of the supplies are for R&D use, two Chinese companies are now approaching the commercial phase and we now have two recently signed royalty bearing contracts with these companies. We anticipate modest revenues from such Chinese companies as commercial progress will require a few years to advance. The Bioventix revenue model featuring royalties is not adopted by other reagent suppliers and is considered unusual in China. We are very aware of the future challenge to manage and monitor our royalty agreements and supplies in this market.

Future developments

We recently reported on the progress of our troponin partner Siemens Healthcare Diagnostics and a high sensitivity troponin test which features a Bioventix created antibody. The Board is encouraged by their recent development activities as mentioned in a scientific presentation at the August 2016 American Association of Clinical Chemistry. Troponin remains an important product for Bioventix’s future performance as we expect to commence significant sales during the financial year 2017/2018 and we anticipate that this revenue will offset revenues of £0.7 million - £0.8 million from another product which will terminate during this period.

More recent sponsored projects have been in the field of infectious disease and in the field of cancer diagnostics. We will know more about the technical success of these projects over the coming years.

Regarding longer term research projects, we have two separate research activities with two different groups that both happen to be based in Oslo. The secretoneurin (heart disease) project with CardiNor has been running for almost two years and has made significant technical progress. As with all such research, there has been a combination of exciting and unforeseen data. We remain fully committed to exploring the diagnostic utility of secretoneurin together with our Norwegian partners.

Our collaboration with Pre Diagnostics in the field of beta amyloid and Alzheimers diagnostics is at a much earlier stage and we hope to report more on this next year. We have made modest investments in both Oslo companies as part of our commitments to these projects.

Whilst the composition of the Bioventix team has remained stable over the last two years facilitating excellent performance and know how retention, we have recruited two additional graduates having identified excellent candidates during the Autumn. This takes our total head count to 13 full time equivalents and will help us strengthen further our research elements.

The continued outstanding performance of the Company in a globally competitive market for antibodies is very satisfying. Our sheep monoclonal antibody technology continually delivers high performance antibodies to our customers. However, the operation of the antibody technology is made possible by the efforts of our expert staff and we would like to thank them for their remarkable achievements over the last year.

Dividend policy

Over the previous years, the Board has followed a cautious dividend policy that embraces continuity in the absence of special dividends. It is the general intention of the Board to continue with this policy into the future.

Dividends have increased over recent years (2014: 24p; 2015: 32.6p) as profits and cash flows have increased. For the current year, the Board is pleased to announce a second interim dividend of 26p which when added to the first interim dividend of 16.5p makes a total of 42.5p for the current year.

The outstanding financial performance reported above has resulted in a significant increase in cash reserves. Our policy is to hold sufficient cash to facilitate operational and strategic agility and to ensure that any possible variation in future revenue trajectory is unlikely to impinge on our dividend policy which we know to be important for shareholders. Due to the exceptional financial performance, we have decided to distribute funds which are surplus to our strategic requirements, and accordingly, we are pleased to announce a special dividend of 20p per share.

The shares will be marked ex dividend on 27th October 2016 and both the second interim dividend and the special dividend will be paid on 11th November 2016 to shareholders on the register at close of business on 28th October 2016.


We are delighted to be able to report such positive news for the current year. Furthermore, we remain optimistic that further modest growth next year will come from additional vitamin D antibody sales and royalties. Beyond that, growth in the period 2017 2020 will be linked to our troponin project and the success of Siemens in their product launches around the world. We continue our research activities as we look to seed additional projects that will germinate in the period 2020 2030 creating additional shareholder value.

For further information please contact:

Bioventix plc
Peter Harrison

Chief Executive Officer
Tel: 01252 728 001
finnCap Ltd
Geoff Nash/Simon Hicks
Stephen Norcross

Corporate Finance
Corporate Broking
Tel: 020 7220 0500

About Bioventix plc:

Bioventix ( specialises in the development and commercial supply of high-affinity monoclonal antibodies with a primary focus on their application in clinical diagnostics, such as in automated immunoassays used in blood testing. The antibodies created at Bioventix are generated in sheep and are of particular benefit where the target is present at low concentration and where conventional monoclonal or polyclonal antibodies have failed to produce a suitable reagent. Bioventix currently offers a portfolio of antibodies to customers for both commercial use and R&D purposes, for the diagnosis or monitoring of a broad range of conditions, including heart disease, cancer, fertility, thyroid function and drug abuse. Bioventix currently supplies antibody products and services to the majority of multinational clinical diagnostics companies. Bioventix is based in Farnham, UK and its shares are traded on AIM under the symbol BVXP.


2016 2015
£ £
 Turnover  5,517,217  4,333,221
 Cost of sales  (494,880)  (320,464)
 Gross profit     5,022,337     4,012,757
 Administrative expenses  (816,946)  (915,164)
 Operating profit     4,205,391     3,097,593
 Interest receivable and similar income  13,694  9,972
 Interest payable and expenses  (164)  (1,872)
 Profit before tax     4,218,921     3,105,693
 Tax on profit  (724,493)  (548,227)
 Profit for the year     3,494,428     2,557,466
 Other comprehensive income for the year
 Total comprehensive income for the year     3,494,428     2,557,466
Earnings per share:
Basic 69.18p 50.66p
Diluted 67.95p 49.79p


There were no recognised gains and losses for 2016 or 2015 other than those included in the statement of comprehensive income.


2016 2015
£ £ £ £
 Fixed assets
 Tangible assets  467,087  487,804
 Investments  43,330  -
    510,417     487,804
 Current assets
 Stocks  198,933  192,970
 Debtors: amounts falling due within one year  2,685,475  2,090,573
 Cash at bank and in hand  5,380,405  4,130,622
    8,264,813     6,414,165
 Creditors: amounts falling due within one year  (549,908)  (297,526)
 Net current assets    7,714,905    6,116,639
 Total assets less current liabilities     8,225,322     6,604,443
 Provisions for liabilities
 Deferred tax  (17,949)  (20,318)
   (17,949)    (20,318)
 Net assets     8,207,373     6,584,125
 Capital and reserves
 Called up share capital  252,547  252,547
 Share premium account  78,426  78,426
 Capital redemption reserve  1,231  1,231
Profit and loss account  20  7,875,169  6,251,921
    8,207,373     6,584,125


Called up share capital Share premium account Capital redemption reserve Profit and loss account Total equity
£ £ £ £ £
 At 1 July 2015  252,547  78,426  1,231  6,251,921  6,584,125
  Comprehensive income for the year
 Profit for the year  -  -  -  3,494,428  3,494,428
  Other comprehensive income for the year     -     -     -     -     -
  Total comprehensive income for the year     -     -     -     3,494,428     3,494,428
 Dividends: Equity capital  -  -  -  (1,924,405)  (1,924,405)
 Share option charge  -  -  -  53,225  53,225
  Total transactions with owners     -     -     -     (1,871,180)     (1,871,180)
  At 30 June 2016     252,547     78,426     1,231     7,875,169     8,207,373


Called up share capital Share premium account Capital redemption reserve Profit and loss account Total equity
£ £ £ £ £
 At 1 July 2014  252,210  57,768  1,231  4,924,955  5,236,164
  Comprehensive income for the year
 Profit for the year  -  -  -  2,557,466  2,557,466
  Other comprehensive income for the year     -     -     -     -     -
  Total comprehensive income for the year     -     -     -     2,557,466     2,557,466
 Dividends: Equity capital  -  -  -  (1,281,967)  (1,281,967)
 Shares issued during the year  337  20,658  -  -  20,995
 Share option charge  -  -  -  51,467  51,467
  Total transactions with owners     337     20,658     -     (1,230,500)     (1,209,505)
  At 30 June 2015     252,547     78,426     1,231     6,251,921     6,584,125


2016 2015
£ £
 Cash flows from operating activities
 Profit for the financial year  3,494,428  2,557,466
 Adjustments for:
 Depreciation of tangible assets  41,729  45,522
 Loss on disposal of tangible assets  -  (514)
 Interest paid  164  1,872
 Interest received  (13,694)  (9,972)
 Taxation  724,493  548,227
 (Increase) in stocks  (5,963)  (28,863)
 (Increase) in debtors  (594,901)  (270,220)
 Increase in creditors  19,559  20,226
 Corporation tax  (494,039)  (770,127)
 Share option charge  53,225  51,467
 Net cash generated from operating activities     3,225,001         2,145,084    
 Cash flows from investing activities
 Purchase of tangible fixed assets  (21,012)  (113,750)
 Sale of tangible fixed assets  -  681
 Purchase of unlisted and other investments  (43,330)  -
 Interest received  13,694  9,972
 Net cash from investing activities     (50,648)         (103,097)    
 Cash flows from financing activities
 Issue of ordinary shares  -  20,995
 Dividends paid  (1,924,405)  (1,281,967)
 Interest paid  (164)  (1,872)
 Net cash used in financing activities     (1,924,569)     (1,262,844)
 Cash and cash equivalents at beginning of year  4,130,622  3,351,479
 Cash and cash equivalents at the end of year     5,380,406     4,130,622
 Cash and cash equivalents at the end of year comprise:
 Cash at bank and in hand  5,380,405  4,130,622
    5,380,405     4,130,622


1.       Accounting policies

1.1 Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies.

The following principal accounting policies have been applied:

1.2 Revenue

Turnover is recognised for product supplied or services rendered to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria determine when turnover will be recognised:

Direct sales

Direct sales are recognised at the date of dispatch.

R&D income

Subcontracted R&D income is recognised based upon the stage of completion at the year?end.

Licence revenue

Annual licence revenue is recognised, in full, based upon the date of the invoice, and royalties are accrued over the period to which they relate.

1.3 Intangible assets


Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis to the Profit and loss account over its useful economic life.

Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed five years.

 The estimated useful lives range as follows:

Goodwill ? 10 years
Know how ? 10        years


1.4 Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives on the following basis:

Freehold property ? 2% straight line
Plant and equipment ? 25% reducing balance
Motor Vehicles ? 25% straight line
Equipment ? 25% straight line


1.5 Valuation of investments

Investments in unlisted Company shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Profit and loss account for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

1.6 Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

1.7 Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

1.8 Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Company's cash management.

1.9 Financial instruments

The Company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other accounts receivable and payable, loans from banks and other third parties, loans to related parties and investments in non?puttable ordinary shares.

1.10 Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

1.11 Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non?monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non?monetary items measured at fair value are measured using the exchange rate when fair value was determined.

1.12 Finance costs

Finance costs are charged to the Profit and loss account over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

1.13 Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting. Dividends on shares recognised as liabilities are recognised as expenses and classified within interest payable.

1.14 Employee benefits?share?based compensation

The company operates an equity?settled, share?based compensation plan. The fair value of the employee services received in exchange for the grant of the options is recognised as an expense over the vesting period. The total amount to be expensed over the vesting period is determined by reference to the fair value of the options granted. At each balance sheet date, the company will revise its estimates of the number of options are expected to be exercisable. It will recognise the impact of the revision of original estimates, if any, in the profit and loss account, with a corresponding adjustment to equity. The proceeds received net of any directly attributable transaction costs are credited to share capital (nominal value) and share premium when the options are exercised.

1.15 Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payments obligations.

The contributions are recognised as an expense in the Profit and loss account when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

1.16 Interest income

Interest income is recognised in the Profit and loss account using the effective interest method.

1.17 Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.

Provisions are charged as an expense to the Profit and loss account in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.

When payments are eventually made, they are charged to the provision carried in the Balance sheet.

1.18 Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Profit and loss account, except that a change attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Balance sheet date, except that:

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

1.19 Research and development

Research and development expenditure is written off in the year in which it is incurred.


Judgments in applying accounting policies and key sources of estimation uncertainty

In the application of the company's accounting policies, management is required to make judgements, estimates and assumptions. These estimates and underlying assumptions are reviewed on an ongoing basis.

There are no sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements.

  3.  Turnover  
An analysis of turnover by class of business is as follows:
2016 2015
£ £
 Product revenue and R&D income  1,389,061  1,210,887
 Royalty and licence fee income  4,128,156  3,122,334
    5,517,217     4,333,221


2016 2015
£ £
 United Kingdom  313,712  246,840
 Other EU  1,754,400  1,735,902
 Rest of the world  3,449,104  2,350,480
    5,517,216     4,333,222
  4.      Operating profit  
The operating profit is stated after charging:
2016 2015
£ £
 Depreciation of tangible fixed assets  41,729  45,522
 Fees payable to the Company's auditor and its associates for the audit of the Company's annual financial statements  9,240  10,294
 Exchange differences  (75,512)  7,766
 Research and development costs written off  713,715  511,821


 5.  Taxation  
2016 2015
    £     £
 Corporation tax
  Current tax on profits for the year  726,862  527,095
 Adjustments in respect of previous periods  -  (10,582)
    726,862         516,513    
 Total current tax     726,862     516,513
 Deferred tax
  Origination and reversal of timing differences  (2,369)  31,714
 Total deferred tax     (2,369)     31,714
 Taxation on profit on ordinary activities     724,493     548,227


     Factors affecting tax charge for the year  
The tax assessed for the year is lower than (2015 ? lower than) the standard rate of corporation tax in the UK of 20% (2015: 20%). The differences are explained below:
2016 2015
    £     £
  Profit on ordinary activities before tax  4,218,921  3,105,693
  Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 20% (2015: 20%)  843,784  621,139
 Effects of:
  Expenses not deductible for tax purposes, other than goodwill amortisation and impairment  10,898  10,356
 Capital allowances for year in excess of depreciation  3,855  (14,092)
 Short term timing difference leading to an increase (decrease) in taxation  (2,368)  31,714
 Other timing differences leading to an increase (decrease) in taxation  -  19,068
 Adjustment in research and development tax credit leading to an increase (decrease) in the tax charge  (131,676)  (114,508)
 Tax deduction arising from exercise of employee options  -  (5,450)
 Total tax charge for the year     724,493     548,227


Factors that may affect future tax charges

There were no factors that may affect future tax charges.

 6.  Dividends  
2016 2015
£ £
  Dividends paid  1,924,405  1,281,967
    1,924,405     1,281,967


Share capital
2016 2015
£ £
Shares classified as equity
Allotted, called up and fully paid
5,050,931 (2015 ? 5,050,931) Ordinary shares of £0.05 each 252,547 252,547

The holders of ordinary shares are entitled to receive dividends as declared and are entitled to one vote per share at meetings of the Company. All ordinary shares rank equally with regard to the Company's residual assets.



Share based payments
During the year the company operated an Approved Share Option Scheme (the "Option Scheme"), to incentivise employees.

The company have applied the requirements of FRS 102 Section 26 Share?based Payment to all the options granted. The Option Scheme provides for a grant price equal to the market value of the Company's shares on the date of the grant, as agreed with HMRC Shares and Assets Valuation Division.

The contractual life of an option is 10 years from the date of grant. Options granted become exercisable on the third anniversary of the date of grant. Exercise of an option is normally subject to continued employment, but there are also considerations for good leavers. All share based remuneration is settled in equity shares.
Weighted average exercise price (pence)
Weighted average exercise price

Outstanding at the beginning of the year  £3.66    87,743    £3.62  94,472
Granted during the year  £11.15    4,000    -
Exercised during the year      -    £3.12  (6,729)
Outstanding at the end of the year     £3.99       91,743       £3.66        87,743   


2016 2015
Option pricing model used   Black Scholes    Black Scholes
Issue price   £3.12?£11.60    £3.12?£6.40
Exercise price (pence)   £3.12?£11.60    £3.12?£6.40
Option life   10 years    10 years
Expected volatility   17.47%?33.82%    33.82%
Fair value at measurement date   £1.50?£3.08    £1.50?£3.08
Risk?free interest rate   0.84%    2.47%
 Expected volatility was based on past volatility since the shares have been listed on AIM.
The expense recognised for share?based payments during the year ended 30 June 2016 was £53,225 (Year ended 30 June 2015: £51,467).
The number of staff holding share options at 30 June 2016 was 11. The share options have been issued to underpin staff service conditions.


9. Earnings per share

 The weighted average number of shares in issue for the basic earnings per share calculation is 5,050,931 (2015 5,048,479) and for the diluted earnings per share, assuming the exercise of all share options is 5,142,673 (2015 5,136,221).
The calculation of the basic earnings per shares is based on the profit for the period of £3,494,428 (2015 £2,557,466) divided by the weighted average number of shares in issue of 5,050,931 (2014 5,084,479), the basic earnings per share is 69.18p (2015 51.04p). The diluted earnings per share, assuming the exercise of all of the share options is based on 5,142,673 (2015 5,136,221) shares and is 67.95p (2015 50.17p).  

 10.    Publication of Non-Statutory Accounts  The financial information set out in this preliminary announcement does not constitute the Group's financial statements for the year ended 30 June 2016 and the year ended 30 June 2015.  The financial statements for the year ended 30 June 2015 have been delivered to the Registrar of Companies. The financial statements for the year ended 30 June 2016 will be delivered to the Registrar of Companies following the Company's Annual General Meeting. The auditors' report on both accounts was unqualified, did not include references to any matters to which the auditors drew attention by way of emphasis without qualifying their report and did not contain statements under sections 498(2) or (3) of the Companies Act 2006.  The audited financial statements of Bioventix plc for the period ended 30 June 2016 are expected to be posted to shareholders shortly, will be available to the public at the Company's registered office, 7 Romans Business Park, East Street, Farnham, Surrey, GU9 7SX and available to view on the Company's website at once posted.