Page | ||||
Unaudited Interim Consolidated Financial Statements of LumiraDx Limited |
||||
Unaudited Consolidated Statement of Profit and Loss and Comprehensive Loss for the periods ended June 30, 2022 and 2021 |
F-1 |
|||
Unaudited Consolidated Statement of Financial Position as of June 30, 2022 and December 31, 2021 |
F-2 |
|||
Unaudited Consolidated Statement of Changes in Equity for the periods ended June 30, 2022 and 2021 |
F-3 |
|||
Unaudited Consolidated Statement of Cash Flows for the periods ended June 30, 2022 and 2021 |
F-4 |
|||
Unaudited Notes to Interim Consolidated Financial Statements |
F-5 |
SIX MONTHS ENDED JUNE 30, 2021 |
SIX MONTHS ENDED JUNE 30, 2022 |
|||||||||
Note |
(in thousands, except share and per share data) |
|||||||||
Revenue |
$ | $ | ||||||||
Cost of sales |
( |
) | ( |
) | ||||||
|
|
|
|
|||||||
Gross Profit |
||||||||||
Research and development expenses |
( |
) | ( |
) | ||||||
Selling, marketing and administrative expenses |
( |
) | ( |
) | ||||||
|
|
|
|
|||||||
Operating Loss |
( |
) |
( |
) | ||||||
Finance income |
5 | |||||||||
Finance expense |
5 | ( |
) | ( |
) | |||||
|
|
|
|
|||||||
Net finance expense |
( |
) |
( |
) | ||||||
Loss before Tax |
( |
) |
( |
) | ||||||
Tax expense for the period |
6 | ( |
) | ( |
) | |||||
|
|
|
|
|||||||
Loss for the period |
$ |
( |
) |
$ |
( |
) | ||||
|
|
|
|
|||||||
Loss attributable to non-controlling interest |
||||||||||
|
|
|
|
|||||||
Net loss attributable to equity holders of parent—basic and diluted |
$ |
( |
) |
$ |
( |
) | ||||
|
|
|
|
|||||||
Net loss per share attributable to equity holders of parent—basic and diluted |
7 | $ | ( |
) | $ | ( |
) | |||
Weighted-average number of shares used in loss per share—basic and diluted |
7 | |||||||||
|
|
|
|
|||||||
Other Comprehensive Loss: |
||||||||||
Items that may be reclassified subsequently to profit or loss |
||||||||||
Foreign currency translation differences - foreign operations |
||||||||||
|
|
|
|
|||||||
Total comprehensive loss for the period |
$ |
( |
) |
$ |
( |
) | ||||
|
|
|
|
|||||||
Total comprehensive loss attributable to: |
||||||||||
Equity holders of the parent |
( |
) | ( |
) | ||||||
Non-controlling interest |
||||||||||
|
|
|
|
|||||||
Total |
$ |
( |
) |
$ |
( |
) | ||||
|
|
|
|
AS OF DECEMBER 31, 2021 |
AS OF JUNE 30, 2022 |
|||||||||
Note |
(in thousands) |
|||||||||
ASSETS |
||||||||||
Non–Current Assets |
||||||||||
Other non-current assets |
$ | $ | ||||||||
Intangibles and goodwill |
8 | |||||||||
Right-of-use |
20 | |||||||||
Property, plant and equipment |
9 | |||||||||
|
|
|
|
|||||||
Total Non-Current Assets |
||||||||||
|
|
|
|
|||||||
Current Assets |
||||||||||
Inventories |
10 | |||||||||
Tax receivable |
6 | |||||||||
Trade and other receivables |
11 | |||||||||
Cash and cash equivalents |
||||||||||
|
|
|
|
|||||||
Total Current Assets |
||||||||||
|
|
|
|
|||||||
TOTAL ASSETS |
$ |
$ |
||||||||
|
|
|
|
|||||||
LIABILITIES AND EQUITY |
||||||||||
Liabilities |
||||||||||
Non-Current Liabilities |
||||||||||
Debt due after more than one year |
15 | $ |
( |
) | $ |
( |
) | |||
Other long-term liabilities |
1 8 |
( |
) | |||||||
Lease liabilities |
( |
) | ( |
) | ||||||
Stock warrants |
( |
) | ( |
) | ||||||
Deferred tax liabilities |
( |
) | ( |
) | ||||||
|
|
|
|
|||||||
Total Non-Current Liabilities |
( |
) | ( |
) | ||||||
|
|
|
|
|||||||
Current Liabilities |
||||||||||
Debt due within one year |
15 | ( |
) | ( |
) | |||||
Government and other grants |
18 | ( |
) | ( |
) | |||||
Trade and other payables |
17 | ( |
) | ( |
) | |||||
Lease liabilities due within one year |
( |
) | ( |
) | ||||||
|
|
|
|
|||||||
Total Current Liabilities |
( |
) | ( |
) | ||||||
Equity |
||||||||||
Share capital and share premium |
12 | ( |
) | ( |
) | |||||
Foreign currency translation reserve |
( |
) | ||||||||
Other reserves |
12 | ( |
) | ( |
) | |||||
Accumulated deficit |
||||||||||
|
|
|
|
|||||||
Total equity attributable to equity holders of the parent |
( |
) | ( |
) | ||||||
|
|
|
|
|||||||
Non-controlling interests |
||||||||||
|
|
|
|
|||||||
Total Equity |
( |
) |
( |
) | ||||||
|
|
|
|
|||||||
TOTAL EQUITY AND LIABILITIES |
$ |
( |
) |
$ |
( |
) | ||||
|
|
|
|
SHARE CAPITAL |
SHARE PREMIUM |
TRANSLATION RESERVES |
OTHER RESERVES |
ACCUMULATED DEFICIT |
TOTAL |
NON- CONTROLLING INTEREST |
TOTAL EQUITY |
|||||||||||||||||||||||||
(in thousands) |
||||||||||||||||||||||||||||||||
Six months ended June 30, 2021 |
||||||||||||||||||||||||||||||||
Balance at January 1, 2021 |
$ | $ | $ | ( |
) | $ | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||||||||||||
Loss for the period |
— | — | — | — | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||
Other comprehensive loss |
||||||||||||||||||||||||||||||||
Currency translation differences |
— | — | — | — | — | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total comprehensive loss for the period |
— |
— |
— |
( |
) |
( |
) |
( |
) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Equity compensation plans |
— | — | — | — | — | |||||||||||||||||||||||||||
Issue of other equity instruments |
— | ( |
) | — | — | — | ( |
) | — | ( |
) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Transaction with owners, recognized directly in equity |
— |
( |
) |
— |
— |
— |
||||||||||||||||||||||||||
Changes in non-controlling interests |
— | — |
— | — | ( |
) | ( |
) | — | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at June 30, 2021 |
$ |
$ |
$ |
( |
) |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
$ |
( |
) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Six months ended June 30, 2022 |
||||||||||||||||||||||||||||||||
Balance at January 1, 2022 |
$ | $ | $ | ( |
) | $ | $ | ( |
) | $ | $ | ( |
) | $ | ||||||||||||||||||
Loss for the period |
— | — | — | — | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||
Other comprehensive loss |
||||||||||||||||||||||||||||||||
Currency translation differences |
— | — | — | — | — | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total comprehensive loss for the period |
— |
— |
— |
( |
) |
( |
) |
( |
) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Equity compensation plans |
— | — | — | — | — | |||||||||||||||||||||||||||
Shares issued on exercise of share options |
— | — | — | — | — | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Transaction with owners, recognized directly in equity |
— |
— |
— |
— |
||||||||||||||||||||||||||||
Changes in non-controlling interests |
— | — |
— | — | — |
— | — |
— |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at June 30, 2022 |
$ |
$ |
$ |
$ |
$ |
( |
) |
$ |
$ |
( |
) |
$ |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SIX MONTHS ENDED JUNE 30, 2021 |
SIX MONTHS ENDED JUNE 30, 2022 |
|||||||||
Note |
(in thousands) |
|||||||||
Cash Flows from Operating Activities |
||||||||||
Loss for the period |
$ | ( |
) | $ | ( |
) | ||||
Adjustments to reconcile loss for the period to net cash used in operating activities: |
||||||||||
Depreciation |
9 | |||||||||
Amortization |
8 | |||||||||
Net finance expenses |
5 | |||||||||
Equity based share based payment transactions |
13 | |||||||||
Increase in tax receivable |
( |
) | ( |
) | ||||||
Accrued preferred shares dividends |
14 | — | ||||||||
Changes to working capital: |
||||||||||
Inventories |
( |
) | ( |
) | ||||||
Trade and other receivables |
||||||||||
Trade payables and other liabilities |
( |
) | ||||||||
|
|
|
|
|||||||
Net Cash used in Operating Activities |
( |
) |
( |
) | ||||||
|
|
|
|
|||||||
Cash Flows from Investing Activities |
||||||||||
Purchases of property, plant, equipment |
9 | ( |
) | ( |
) | |||||
Cash paid for business acquisitions, net of cash received |
( |
) | — | |||||||
|
|
|
|
|||||||
Net Cash used in Investing Activities |
( |
) |
( |
) | ||||||
|
|
|
|
|||||||
Cash Flows from Financing Activities |
||||||||||
Proceeds from debt issuance, net of issuance costs |
15 | — | ||||||||
Proceeds from issuance of convertible notes, net of issuance costs |
15 | — | ||||||||
Proceeds from instrument financing agreement |
18 |
— | ||||||||
Shares issued on the exercise of share options |
13 | — | ||||||||
Repayment of principal portion of lease liabilities |
20 | ( |
) | ( |
) | |||||
Cash interest paid, net of interest received |
5 | ( |
) | ( |
) | |||||
Early extinguishment of debt |
15 | ( |
) | — | ||||||
Repayments of debt |
15 | ( |
) | ( |
) | |||||
|
|
|
|
|||||||
Net Cash generated from Financing Activities |
||||||||||
|
|
|
|
|||||||
Net (Decrease) / Increase in Cash and Cash Equivalents |
( |
) | ||||||||
|
|
|
|
|||||||
Movement in Cash and Cash Equivalents |
||||||||||
Cash and cash equivalents at the beginning of the perio d |
||||||||||
Exchange loss on cash and cash equivalents |
( |
) | ||||||||
Net Increase / (decrease) in cash and cash equivalents |
( |
) | ||||||||
|
|
|
|
|||||||
Cash and Cash Equivalents at the end of the period |
$ |
$ |
||||||||
|
|
|
|
SIX MONTHS ENDED JUNE 30, |
||||||||||||||||||||||||
2021 |
2022 |
|||||||||||||||||||||||
REVENUE STREAM |
REVENUE FROM CONTRACTS WITH CUSTOMERS |
REVENUE FROM OTHER SOURCES |
TOTAL |
REVENUE FROM CONTRACTS WITH CUSTOMERS |
REVENUE FROM OTHER SOURCES |
TOTAL |
||||||||||||||||||
Total Revenue |
$ |
$ |
$ |
$ |
$ |
$ |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
DEFERRED REVENUE |
||||||||
YEAR ENDED DECEMBER 31, 2021 |
SIX MONTHS ENDED JUNE 30, 2022 |
|||||||
Balance at start of the period |
$ |
$ |
||||||
Recognized revenue from prior years’ invoicing |
( |
) | ( |
) | ||||
Amounts invoiced to be recognized over time |
||||||||
Recognized revenue from current year invoicing |
( |
) | ( |
) | ||||
Foreign exchange impact |
( |
) | ||||||
|
|
|
|
|||||
Balance at end of the period |
$ |
$ |
SIX MONTHS ENDED JUNE 30, |
||||||||
ANALYSIS OF REVENUE BY COUNTRY: |
2021 |
2022 |
||||||
United States |
$ | $ | ||||||
Italy |
||||||||
United Kingdom |
||||||||
Germany |
||||||||
Colombia |
||||||||
Sweden |
||||||||
Brazil |
||||||||
Switzerland |
||||||||
Japan |
||||||||
Spain |
|
|
|
|
|
|
|
|
Austria |
||||||||
Netherlands |
||||||||
Denmark |
||||||||
Other |
||||||||
|
|
|
|
|||||
Total revenue |
$ |
$ |
||||||
|
|
|
|
ANALYSIS OF NON-CURRENT ASSETS BY COUNTRY: |
AS OF DECEMBER 31, 2021 |
AS OF JUNE 30, 2022 |
||||||
United Kingdom |
$ | $ | ||||||
United States |
||||||||
Italy |
||||||||
Colombia |
||||||||
Other |
||||||||
|
|
|
|
|||||
Total |
$ |
$ |
||||||
|
|
|
|
SIX MONTHS ENDED JUNE 30, |
||||||||
2021 |
2022 |
|||||||
Change in fair value of stock warrants |
$ | $ | ||||||
Interest income |
||||||||
Foreign exchange gain |
||||||||
Other |
||||||||
|
|
|
|
|||||
Finance income |
$ |
$ |
||||||
|
|
|
|
|||||
Interest expense (cash) |
$ | ( |
) | $ | ( |
) | ||
Interest expense (non-cash) |
( |
) | ( |
) | ||||
Lease liability interest expense (Note 20) |
( |
) | ( |
) | ||||
Foreign exchange loss |
( |
) | ||||||
Financing fees |
( |
) | ||||||
Accretion of instrument financing (Note 18) |
( |
) | ||||||
Dividend on preferred shares (Note 14) |
( |
) | ||||||
Debt extinguishment fee (cash) |
( |
) | ||||||
Debt extinguishment fee (non-cash) |
( |
) | ||||||
Change in fair value of 2020 convertible notes (Note 15) |
( |
) | ||||||
Change in fair value of Series B preferred shares (Note 14) |
( |
) | ||||||
|
|
|
|
|||||
Finance expense |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
SIX MONTHS ENDED JUNE 30, |
||||||||
TAX CREDIT FOR THE PERIOD |
2021 |
2022 |
||||||
Current income credit / (tax) |
||||||||
- Current year |
$ | ( |
) | $ | ( |
) | ||
- Prior years |
— |
|||||||
|
|
|
|
|||||
Total current income credit / (tax) |
( |
) |
( |
) | ||||
Deferred income tax credit |
||||||||
- Current year |
||||||||
- Prior years |
||||||||
|
|
|
|
|||||
Total deferred income credit |
||||||||
Total income tax credit/(expense) |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
SIX MONTHS ENDED JUNE 30, |
||||||||
2021 |
2022 |
|||||||
Loss for the period before taxation |
$ |
$ |
||||||
|
|
|
|
|||||
Tax benefit at standard U.K. rate at |
||||||||
Difference in overseas tax rates |
||||||||
Expenses not deductible for tax purposes |
( |
) | — |
|||||
Tax losses for which no deferred tax asset was recognized |
( |
) | ( |
) | ||||
Share-based payment (not deductible for tax purposes) |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Income tax credit/(expense) |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
|||||
Effective tax rate |
- |
% | - |
% |
SIX MONTHS ENDED JUNE 30, |
||||||||||||||||
Loss attributable to shareholders: |
2021 |
2022 |
||||||||||||||
BASIC |
DILUTED |
BASIC |
DILUTED |
|||||||||||||
Loss attributable to equity holders of the parent |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
Loss attributable to shareholders |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Weighted-average number of shares: |
||||||||||||||||
BASIC |
DILUTED |
BASIC |
DILUTED |
|||||||||||||
Issued shares at January 1 |
||||||||||||||||
Effect of shares issued |
||||||||||||||||
Weighted-average number of shares |
||||||||||||||||
Loss per share: |
||||||||||||||||
BASIC |
DILUTED |
BASIC |
DILUTED |
|||||||||||||
Loss per share |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
|
|
|
|
|
|
|
|
SIX MONTHS ENDED JUNE 30, |
||||||||
2021 |
2022 |
|||||||
Convertible preferred shares (as converted to A Ordinary shares) |
— | |||||||
Convertible preferred shares (as converted to common shares) |
— | |||||||
Options to purchase A Ordinary shares |
||||||||
Options to purchase common shares |
— | |||||||
Convertible Debt (as converted to common shares) |
— | |||||||
Warrants to purchase A Ordinary shares |
||||||||
Warrants to purchase common shares |
||||||||
|
|
|
|
|||||
|
|
|
|
GOODWILL |
PATENTS |
CUSTOMER INTANGIBLES |
SUPPLIER RELATIONSHIPS |
TECHNOLOGY AND SOFTWARE |
TOTAL |
|||||||||||||||||||
Cost |
||||||||||||||||||||||||
At January 1, 2020 |
$ |
$ |
$ |
$ |
$ |
$ |
||||||||||||||||||
Exchange differences |
— | |||||||||||||||||||||||
At December 31, 2020 |
||||||||||||||||||||||||
Amortization |
||||||||||||||||||||||||
At January 1, 2020 |
— |
|||||||||||||||||||||||
Charge for the period |
— | |||||||||||||||||||||||
Exchange differences |
— | — | ||||||||||||||||||||||
At December 31, 2020 |
— |
|||||||||||||||||||||||
Net Book Value |
||||||||||||||||||||||||
At December 31, 2020 |
$ |
$ |
$ |
$ |
$ |
$ |
||||||||||||||||||
Cost |
||||||||||||||||||||||||
At January 1, 2021 |
$ |
$ |
$ |
$ |
$ |
$ |
||||||||||||||||||
Exchange differences |
( |
) | ( |
) | ( |
) | — | ( |
) | ( |
) | |||||||||||||
At December 31, 2021 |
||||||||||||||||||||||||
Amortization |
||||||||||||||||||||||||
At January 1, 2021 |
— |
|||||||||||||||||||||||
Charge for the period |
— | |||||||||||||||||||||||
Exchange differences |
— | ( |
) | ( |
) | — | ( |
) | ( |
) | ||||||||||||||
At December 31, 2021 |
— |
|||||||||||||||||||||||
Net Book Value |
||||||||||||||||||||||||
At December 31, 2021 |
$ |
$ |
$ |
$ |
$ |
$ |
||||||||||||||||||
Cost |
||||||||||||||||||||||||
At January 1, 2022 |
$ |
$ |
$ |
$ |
$ |
$ |
||||||||||||||||||
Exchange differences |
( |
) | ( |
) | ( |
) | — | ( |
) | ( |
) | |||||||||||||
At June 30, 2022 |
||||||||||||||||||||||||
Amortization |
||||||||||||||||||||||||
At January 1, 2022 |
— |
|||||||||||||||||||||||
Charge for the period |
— | |||||||||||||||||||||||
Exchange differences |
— | ( |
) | ( |
) | — | ( |
) | ( |
) | ||||||||||||||
At June 30, 2022 |
— |
|||||||||||||||||||||||
Net Book Value |
||||||||||||||||||||||||
At June 30, 2022 |
$ |
$ |
$ |
$ |
$ |
$ |
LAND AND BUILDINGS |
FIXTURES AND FITTINGS |
PLANT AND EQUIPMENT |
UNDER CONSTRUCTION |
TOTAL |
||||||||||||||||
Cost |
||||||||||||||||||||
At January 1, 2020 |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||
Additions |
||||||||||||||||||||
Transfers |
( |
) | — |
— |
||||||||||||||||
Disposals |
— | ( |
) | ( |
) | ( |
) | ( |
) | |||||||||||
Exchange differences |
||||||||||||||||||||
At December 31, 2020 |
||||||||||||||||||||
Accumulated Depreciation |
||||||||||||||||||||
At January 1, 2020 |
— |
|||||||||||||||||||
Charge for the period |
— |
|||||||||||||||||||
Transfers |
— |
( |
) | — |
— |
|||||||||||||||
Disposals |
— |
( |
) | ( |
) | — |
( |
) | ||||||||||||
Exchange differences |
— |
|||||||||||||||||||
At December 31, 2020 |
— |
|||||||||||||||||||
Carrying Amount |
||||||||||||||||||||
At December 31, 2020 |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||
Cost |
||||||||||||||||||||
At January 1, 2021 |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||
Additions |
||||||||||||||||||||
Transfers |
— | ( |
) | — |
— |
|||||||||||||||
Disposals |
( |
) | ( |
) | ( |
) | — |
( |
) | |||||||||||
Exchange differences |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
At December 31, 2021 |
||||||||||||||||||||
Accumulated Depreciation |
||||||||||||||||||||
At January 1, 2021 |
— |
|||||||||||||||||||
Charge for the period |
— |
|||||||||||||||||||
Transfers |
— |
( |
) | — |
— |
|||||||||||||||
Disposals |
( |
) | ( |
) | ( |
) | — |
( |
) | |||||||||||
Exchange differences |
( |
) | ( |
) | ( |
) | — |
( |
) | |||||||||||
At December 31, 2021 |
— |
|||||||||||||||||||
Carrying Amount |
||||||||||||||||||||
At December 31, 2021 |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||
Cost |
||||||||||||||||||||
At January 1, 2022 |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||
Additions |
||||||||||||||||||||
Transfers |
— |
— |
— |
— |
— |
|||||||||||||||
Disposals |
— |
( |
) | ( |
) | — |
( |
) | ||||||||||||
Exchange differences |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
At June 30, 2022 |
||||||||||||||||||||
Accumulated Depreciation |
||||||||||||||||||||
At January 1, 2022 |
— |
|||||||||||||||||||
Charge for the period |
— |
|||||||||||||||||||
Transfers |
— |
— |
— |
— |
— |
|||||||||||||||
Disposals |
— |
( |
) | ( |
) | — |
( |
) | ||||||||||||
Exchange differences |
( |
) | ( |
) | ( |
) | — |
( |
) | |||||||||||
At June 30, 2022 |
— |
|||||||||||||||||||
Carrying Amount |
||||||||||||||||||||
At June 30, 2022 |
$ |
$ |
$ |
$ |
$ |
AS OF DECEMBER 31, 2021 |
AS OF JUNE 30, 2022 |
|||||||
Finished goods |
$ | $ | ||||||
Raw m aterials |
||||||||
WIP |
||||||||
Total Inventory |
$ |
$ |
||||||
AS OF DECEMBER 31, 2021 |
AS OF JUNE 30, 2022 |
|||||||
Trade receivables |
$ | $ | ||||||
Reserves on trade receivables |
( |
) | ( |
) | ||||
Prepaids |
||||||||
Other receivables |
||||||||
VAT receivable |
||||||||
Total trade and other receivables |
$ |
$ |
||||||
SHARES AUTHORIZED, FULLY PAID AND ALLOCATED |
A ORDINARY SHARES |
A ORDINARY SHARES |
COMMON SHARES |
COMMON SHARES |
||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2021 |
FOR THE SIX MONTHS ENDED JUNE 30, 2022 |
FOR THE YEAR ENDED DECEMBER 31, 2021 |
FOR THE SIX MONTHS ENDED JUNE 30, 2022 |
|||||||||||||
In issue at start of period |
— | |||||||||||||||
February Subdivision ( |
— |
— | — |
|||||||||||||
Issued for cash |
— | |||||||||||||||
Issued in other transactions |
— | — |
— |
|||||||||||||
Conversion of A Ordinary Shares to Common Shares |
— |
( |
) |
— |
||||||||||||
Merger Subdivision at the LMDX Conversion Factor ( |
— | — | ||||||||||||||
Shares issued upon conversion of financial instruments |
— |
— |
||||||||||||||
In issue at end of period - fully paid and allocated |
||||||||||||||||
NUMBER OF OPTIONS |
WEIGHTED AVERAGE EXERCISE PRICE |
|||||||
Outstanding at January 1, 2020 |
$ | |||||||
Granted |
||||||||
Exercised |
( |
) | ( |
) | ||||
Forfeited |
( |
) | ( |
) | ||||
Outstanding at December 31, 2020 |
||||||||
Granted |
||||||||
Exercised |
( |
) | ( |
) | ||||
Forfeited |
( |
) | ( |
) | ||||
Outstanding at December 31, 2021 |
||||||||
Granted |
||||||||
Exercised |
( |
) | ||||||
Forfeited |
( |
) | ||||||
Outstanding at June 30, 2022 |
||||||||
Exercisable at December 31, 2020 |
||||||||
Exercisable at December 31, 2021 |
$ | |||||||
Exercisable at June 30, 2022 |
$ | |||||||
PREFERRED SHARES |
DIVIDENDS |
TOTAL |
||||||||||
Balance at January 1, 2020 |
$ | $ | $ | |||||||||
Issuance, net of related costs |
— | |||||||||||
Accretion of issuance costs |
— | |||||||||||
Dividends accrued |
— | |||||||||||
Fair value adjustment of convertible feature |
— | |||||||||||
Balance at December 31, 2020 |
||||||||||||
Accretion of issuance costs |
— | |||||||||||
Dividends accrued |
— | |||||||||||
Converted to Share Premium from Merger |
( |
) | ( |
) | ( |
) | ||||||
Balance at December 31, 2021 |
$ | $ | $ | |||||||||
DECEMBER 31, 2021 |
JUNE 30, 2022 |
|||||||||||||||||||||||||||||||||
CURRENCY |
NOMINAL INTEREST RATE |
YEAR OF MATURITY |
FACE VALUE |
CARRYING AMOUNT |
FAIR VALUE |
FACE VALUE |
CARRYING AMOUNT |
FAIR VALUE |
||||||||||||||||||||||||||
Unsecured Loan |
$ | $ | $ | |||||||||||||||||||||||||||||||
2022 Convertible Notes |
||||||||||||||||||||||||||||||||||
2021 Senior Secured Loans |
||||||||||||||||||||||||||||||||||
Equipment Financing Loans |
Balance at December 31, 2020 |
||||
Less: Debt due within one year |
( |
) | ||
$ |
||||
Changes from financing cash flows |
||||
Proceeds from borrowings, net of issuance costs |
||||
2020 Senior Secured Loan |
$ | |||
Incremental term loan |
||||
2021 Senior Secured Loan |
||||
Equipment Financing Loans |
||||
Repayments of borrowings |
||||
2020 Senior Secured Loan |
( |
) | ||
Incremental term loan |
( |
) | ||
Equipment Financing Loans |
( |
) | ||
Total changes from financing cash flows |
||||
Other changes |
||||
Reclassification of Unsecured Loan amounts to grant liability in accordance with IAS 20 |
( |
) | ||
Warrants |
||||
2021 Senior Secured Loan |
( |
) | ||
Conversion to equity |
||||
Convertible Notes |
( |
) | ||
2021 Convertible Notes |
( |
) | ||
Loss on extinguishment of debt |
||||
2020 Senior Secured Loan |
||||
Incremental term loan |
||||
Change in fair value |
||||
2021 Convertible Notes |
( |
) | ||
Amortization of debt issuance costs |
||||
2020 Senior Secured Loan |
||||
Convertible Notes |
||||
2021 Convertible Notes |
||||
2021 Senior Secured Loan |
||||
Foreign exchange impact |
||||
Equipment Financing Loans |
( |
) | ||
Total other changes |
( |
) | ||
Balance at December 31, 2021 |
||||
Less: Debt due within one year |
( |
) | ||
$ |
||||
Changes from financing cash flows |
||||
Proceeds from borrowings, net of issuance costs |
||||
2022 Convertible Notes |
$ | |||
Repayments of borrowings |
||||
Equipment Financing Loans |
( |
) | ||
Total changes from financing cash flows |
||||
Other changes |
||||
Amortization of debt issuance costs |
||||
Gates Loan |
||||
2021 Convertible Notes |
||||
2022 Convertible Notes |
||||
Foreign exchange impact |
||||
Equipment Financing Loans |
( |
) | ||
Total other changes |
||||
Balance at June 30, 2022 |
||||
Less: Debt due within one year |
( |
) | ||
$ |
||||
AS OF DECEMBER 31, 2021 |
AS OF JUNE 30, 2022 |
|||||||
Due in less than one year |
$ | $ | ||||||
Due between one and five years |
||||||||
Due in more than five years |
||||||||
Total |
$ |
$ |
||||||
AS OFDECEMBER 31, 2021 |
AS OF JUNE 30, 2022 |
|||||||
Trade payables |
$ | $ | ||||||
Accrued expenses and other liabilities |
||||||||
Accrued interest |
||||||||
Warranty provision |
||||||||
Deferred revenue |
||||||||
Total trade and other payables |
$ |
$ |
||||||
AS OF DECEMBER 31, 2021 |
AS OF JUNE 30, 2022 |
|||||||
Capital |
$ | $ |
||||||
Inventory |
||||||||
Total |
$ |
$ |
||||||
Right-of-use |
||||
Net Carrying Amount |
||||
December 31, 2021 |
$ | |||
June 30, 2022 |
||||
Depreciation expense for the period ended |
||||
June 30, 2021 |
$ | |||
June 30, 2022 |
SIX MONTHS ENDED |
||||||||
AMOUNTS RECOGNIZED IN PROFIT AND LOSS |
JUNE 30, 2021 |
JUNE 30, 2022 |
||||||
Depreciation expense of right-of-use-assets |
$ | $ | ||||||
Interest expense on lease liabilities |
||||||||
$ |
$ |