XML 18 R6.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED STATEMENT OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities      
Profit/(Loss) for the year $ 875,000 $ (6,388,000) $ (28,914,000)
Adjustments to reconcile net profit/(loss) to cash provided by operating activities:      
Depreciation 1,827,000 1,674,000 2,526,000
Amortisation 917,000 1,403,000 2,368,000
Income tax credit (167,000) (182,000) (1,006,000)
Financial income (1,223,000) (36,000) (697,000)
Financial expense 7,097,000 6,751,000 6,582,000
Share-based payments (net of capitalized amounts) 1,100,000 792,000 758,000
Foreign exchange gains on operating cash flows (251,000) (663,000) (93,000)
(Gain)/Loss on disposal or retirement of property, plant and equipment (1,000) 30,000 17,000
Movement in inventory provision 5,589,000 5,059,000 1,567,000
Impairment of prepayments 583,000 562,000 1,376,000
Impairment of property, plant and equipment 2,508,000 1,795,000 6,349,000
Impairment of intangible assets 3,853,000 15,422,000 16,570,000
Other non-cash items (5,317,000) (634,000) 835,000
Operating cash flows before changes in working capital 17,390,000 25,585,000 8,238,000
Decrease / (Increase) in trade and other receivables 6,236,000 (2,489,000) 445,000
(Increase) in inventories (4,406,000) (3,419,000) (2,959,000)
(Decrease) / Increase in trade and other payables (7,591,000) 4,994,000 151,000
Cash generated from operations 11,629,000 24,671,000 5,875,000
Interest paid (11,000) (48,000) (1,000,000)
Interest received 1,000 104,000 560,000
Income taxes received / (paid) 1,619,000 (972,000) (18,000)
Net cash generated by operating activities 13,238,000 23,755,000 5,417,000
Cash flows from investing activities      
Payments to acquire intangible assets (6,879,000) (6,990,000) (9,718,000)
Acquisition of property, plant and equipment (1,812,000) (3,178,000) (2,118,000)
Disposal of property, plant and equipment 0 (30,000) (17,000)
Net cash used in investing activities (8,691,000) (10,198,000) (11,853,000)
Cash flows from financing activities      
Proceeds from Paycheck Protection loans 1,764,000 4,520,000 0
Interest payment on exchangeable notes (3,996,000) (3,996,000) (3,996,000)
Loan Origination Costs (848,000) 0 0
Payment of lease liabilities (2,939,000) (3,240,000) (3,533,000)
Net cash used in financing activities (6,019,000) (2,716,000) (7,529,000)
(Decrease) / Increase in cash and cash equivalents and short term investments (1,472,000) 10,841,000 (13,965,000)
Effects of exchange rate movements on cash held 55,000 86,000 88,000
Cash and cash equivalents and short-term investments at beginning of year 27,327,000 16,400,000 30,277,000
Cash and cash equivalents and short-term investments at end of year $ 25,910,000 $ 27,327,000 $ 16,400,000