More annual reports from Proteomics International:
2023 ReportPeers and competitors of Proteomics International:
Monash IVF Group LtdP
I
L
L
Proteomics International
L A B O R AT O R I E S LT D
Annual
Report
2019
ACN 169 979 971
ASX: PIQ
2
0
1
9
P
I
L
L
Corporate Directory
Directors
Mr Terry Sweet - Non-Executive Chairman
Dr Richard Lipscombe - Managing Director
Mr Roger Moore - Non-Executive Director
Mr Paul House - Non-Executive Director
Company Secretary
Ms Karen Logan
Principal Place of Business
QEII Medical Centre, QQ Block
6 Verdun Street
Nedlands WA 6009
T: +61 8 9389 1992
F: +61 8 6151 1038
E: enquiries@proteomicsinternational.com
W: www.proteomicsinternational.com
Registered Office
Suite 13, The Atrium
123A Colin Street
West Perth WA 60058765432
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
Auditors
BDO Audit (WA) Pty Ltd
38 Station Street
Subiaco, WA 6008
Accountants
S Pugliese
Suite 13, Level 1
123A Colin Street
West Perth, WA 6005
Share Registry
Security Transfer Registrars
770 Canning Highway
Applecross WA 6153
T: + 61 8 9315 2333
F: + 61 8 9315 2233
Stock Exchange
ASX
Level 40, Central Park
152-158 St George’s Terrace
Perth WA 6000
ASX Code: PIQ
Corporate Advisor & Investor Relations
Adelaide Equity Partners
Dirk Van Dissel
T: +61 8232 8800
E: dvandissel@adelaideequity.com.au
Contents
FROM THE CHAIR
KEY ACHIEVEMENTS
WINDOW ON THE SCIENCE - Diabetes on the Rise
TECHNOLOGY SNAPSHOT - PromarkerD Technology
DIRECTORS’ REPORT
REVIEW OF OPERATIONS
BOARD OF DIRECTORS AND OPERATIONAL TEAM
MATERIAL BUSINESS RISKS
REMUNERATION REPORT
AUDITOR’S INDEPENDENCE DECLARATION
FINANCIAL STATEMENTS
Consolidated Statement of Profit or Loss and Other Comprehensive Income
Consolidated Statement of Financial Position
Consolidated Statement of Changes in Equity
Consolidated Statement of Cash Flow
Notes to the Consolidated Financial Statements
DIRECTORS’ DECLARATION
INDEPENDENT AUDITOR’S REPORT
SHAREHOLDER INFORMATION
2
3
4
6
7
8
23
26
28
37
38
39
40
41
42
71
72
75
1
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
P
I
L
L
From the Chair
Dear Fellow Shareholder,
The 2018-19 financial year has been one of consolidation and realignment for Proteomics International Laboratories Ltd,
in which the Company has moved significantly further towards broadscale commercialisation of its flagship diagnostic
product, the pioneering PromarkerD test for diabetic kidney disease.
Having clearly established the science behind PromarkerD through peer reviewed clinical studies we are all aware that the
next steps in the commercialisation process are adoption of the test by pathology laboratories around the world.
The protein biomarkers applicable to PromarkerD were discovered and developed using a technique called Mass
Spectrometry, which requires sophisticated equipment and a high degree of expertise, only available in specialist pathology
laboratories. Consequently, enormous effort has been spent this year in developing a so-called Immunoassay In Vitro
Diagnostic (IVD) method, which can be readily used by the majority of laboratories worldwide. This process is now in its
final stages and described in detail in our 2019 Annual Report Review of Operations.
The PromarkerD test is now more versatile and marketable, with the different technology platforms offering more
opportunities for future licensing deals. We continue our commercialisation efforts, and dialogue with potential licensees
in the huge markets of Europe, Japan, India and US. The execution of transformational licensing agreements with tier-1
diagnostics and pharmaceutical companies remains the key focus for Proteomics International in FY2020.
It is important to note too, that Janssen Pharmaceuticals, a division of Johnson and Johnson, have now demonstrated there
is a class of drug (gliflozins) able to treat diabetic kidney disease once diagnosed. It is this drug which we are testing in
collaboration with our strategic partner Janssen Research and Development. The results from this exciting collaborative
study are due late this calendar year. If a successful correlation can be established, PromarkerD may become a
Complementary Diagnostic (CDx) for such drugs, potentially being utilised every time a prescription is issued.
Part of our ongoing strategy is to develop further tests where we see there is a significant unmet medical need - we have
discovered new potential biomarkers to test for endometriosis, a painful condition that affects one in ten women in their
reproductive years, and for the Giardia parasite, which is the leading cause of gastroenteritis worldwide, both of which are
currently difficult to diagnose. These two indications each present a significant opportunity for Proteomics International
and further developments will take place during the next few months.
Proteomics International has also experienced significant growth in analytical services revenue, led by continued volume
in biosimilars and pharmacokinetic testing, as well as specialist analytical work. This includes some of our largest-ever
contracts.
We recognise that the pathway to PromarkerD’s commercial success has been longer than estimated, but we are confident
that all the elements are now in place and progressing well. We thank our shareholders for their patience - with PromarkerD
being evaluated by global pharmaceutical and diagnostics companies, biomarker studies for new diseases in the pipeline,
and an increasing revenue base, we look forward to a transformative year ahead.
Terry Sweet
Chair, Proteomics International
Key Achievements
PromarkerD
• Executed a collaboration agreement with
Janssen Research & Development to accelerate
diabetic kidney disease and heart disease drug
discovery using PromarkerD. If successful, the
PromarkerD test could become a Companion
Diagnostic test (CDx) and potentially be used every
time this new type of drug for diabetic kidney
disease is prescribed.
• Secured TGA regulatory approval for the
PromarkerD software as an in vitro diagnostic
(IVD) for export use. The web-based patient
reporting system, incorporating the PromarkerD
algorithm, has been developed (in English and
Spanish), tested, and approved by the Australian
Therapeutic Goods Administration, allowing
laboratories anywhere in the world to upload raw
test results, and receive the PromarkerD report.
• Exclusive licence agreement with Patia Europe
for Spain - licence agreement executed from which
Proteomics International will receive a royalty on
each test sold.
• PromarkerD featured at the American Diabetes
Association 79th Scientific Sessions - being
showcased at the convention attracted further
interest in PromarkerD from Key Opinion Leaders
and tier 1 diagnostics and pharmaceutical
companies.
• Patent granted in the US for a core PromarkerD
biomarker, CD5L, as a potential drug target -
provides additional licensing/partnering
opportunities for Proteomics International if a
pharma company probes CD5L as a novel drug
target for kidney disease.
Diagnostics
• Development of Endometriosis diagnostic test -
discovered several biomarkers with the potential to
test for a disease that is currently difficult to
diagnose, but affects one in ten women in their
reproductive years and costs $12,000 per year for
every person diagnosed.
• Development of Giardia diagnostic test -
identified strain specific biomarkers for the Giardia
parasite which is the leading cause of infectious
gastroenteritis worldwide, with an estimated
280 million people being infected each year.
The risk for human health is that some Giardia
strains that affect pets can cross into humans.
Analysis remains on-going for both indications,
each of which present a significant commercial
opportunity.
• Executed a collaboration with Irish clinical
diagnostics company Atturos to develop novel
diagnostic tests to improve patient well-being.
Atturos possess an advanced proficiency in mass
spectrometry, making them an attractive European
partner.
Analytical Services & Corporate
• Achieved record analytical services revenue with
receipts from customers nearing $1.5 million and
maintaining its growth trend with a year on year
increase of 25%.
and continued volume in:
- specialist analytical work (e.g. food product
quality control on A2 milk), and
- provision of external biomarker analysis services,
• Revenue driven by record contracts in biosimilars
including companion diagnostics (CDx).
and pharmacokinetic (PK) testing:
- biosimilars - with Biosana Pharma being a
major client
- PK testing - with Linear Clinical Research being a
major client
• Named Western Australia’s top health and
biotechnology exporter at the 2018 WA Industry
and Export Awards, exemplifying the global breadth
of Proteomics International's client base.
2
3
P
I
L
L
Window on the Science
Diabetes is on the rise
There are almost four times as many people living
with diabetes today as there were in the 1980s.
Rates of diabetes have been fuelled by obesity,
poor diet and inactivity, and are increasing the
fastest in low and middle-income countries.
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
2017
7.5 years
Average life expectancy once dialysis has commenced,
however, 20% of patients die within one year.
Source: US Centers for Disease Control and Prevention; US Renal Data System
108 million
Adults with diabetes in 1980.
425 million
Adults with diabetes in 2017.
4.7%
Global prevalence of diabetes
among adults in 1980.
Source: International Diabetes Federation
Diabetes Atlas (8th edition) 2017
9.9%
Global prevalence of diabetes
among adults in 2017.
1980
n
o
i
l
l
i
m
8
0
1
n
o
i
l
l
i
m
5
2
4
$327 billion
Cost of diagnosed diabetes every year in the US alone.
$1 in $7
Proportion of US healthcare budget spent treating
diabetes and its complications.
2.3x
Healthcare costs for Americans with diabetes
compared to Americans without diabetes.
Source: American Diabetes Association
A growing global
health emergency
As diabetes cases increase,
the costs associated with
managing the condition
threaten to overwhelm
health systems around
the world.
Kidney disease is one of the
major complications of diabetes
Diabetic kidney disease can lead to
kidney failure requiring either a
transplant or a lifetime of dialysis.
1 in 3
Adults with newly diagnosed type 2 diabetes
already have chronic kidney disease.
US$89,000
Cost of dialysis per person per year.
PromarkerD changing lives
PromarkerD is the world’s first predictive
diagnostic test for diabetic kidney disease.
The test searches for biomarkers in the blood - or
protein ‘fingerprints’ - associated with the onset of
the disease. PromarkerD offers patients a choice.
3
Biomarkers in the
blood the PromarkerD
test searches for.
Up to four
Years in advance that
PromarkerD can predict the
onset of clinical symptoms of
diabetic kidney disease.
86%
Proportion of otherwise healthy
diabetics who go on to develop chronic
kidney disease within four years
correctly predicted by PromarkerD.
21
Drugs for the treatment
of diabetic kidney
disease currently in
clinical trials.
1
In April 2019 Janssen Pharmaceutical's
drug canagliflozin was shown in clinical
trials to successfully provide renal
(kidney) protection - the first new
kidney disease drug for nearly 20 years.
Emerging treatments further
boost PromarkerD potential
The PromarkerD test is poised to
become even more powerful in the
coming years as drugs to treat
diabetic kidney disease come to
market. PromarkerD can be used as a
complementary diagnostic test as
these drugs become available.
4
5
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
P
I
L
L
Technology Snapshot
PromarkerD Technology
The PromarkerD Laboratory Developed Test and the
In Vitro Diagnostic Test are two versions of
Proteomics International’s world-leading PromarkerD
test for diabetic kidney disease. These two tests
utilise mass spectrometry and
immunoassay
technology to diagnose and prognose kidney
function by measuring the concentration of the novel
panel of protein biomarkers associated with kidney
decline identified by Proteomics International.
The Tests:
Key Terms:
Mass Spectrometry
Mass spectrometry is an analytical technique
that is concerned with the separation of matter
according to atomic and molecular mass.
Immunoassay
Immunoassay is a quantitative technique that
involves the binding reaction between a specific
antibody targeted to a protein of interest.
Laboratory Developed Test (LDT)
In Vitro Diagnostic Test (IVD)
Type of technology
Either Immunoassay or Mass Spectrometry
Type of technology
Immunoassay
How it works
The PromarkerD LDT analyses the protein
fingerprint of a patient’s blood to help diagnose
and prognose kidney function. Utilising either
mass spectrometry or immunoassay technology
for analysis, Proteomics International’s partners
can run the LDT within their own specialist
laboratories. Blood results from these analyses
are then sent to the PromarkerD Hub to
determine the patient’s risk of developing
diabetic kidney disease in the next 4 years.
Pros
- Permits fast adoption of a new test in
advanced markets
- Does not require regulatory preapproval
- Can be used to build market demand
prior to wider release of a kit format
Cons
-
Test must be performed in a certified
laboratory
- Every laboratory must set up their own
version of the test
How it works
The PromarkerD IVD uses immunoassay
technology to diagnose and prognose kidney
function. It can be manufactured as either an
immunoassay kit or can be configured to run on
an automated machine platform, allowing the
analysis of hundreds of blood samples at a time.
Pros
-
Can be used in pathology laboratories
around the world, subject to regulatory
approval
- Easier for laboratories to implement
- Can be supplied through existing
distribution channels of diagnostic
companies
- Has the potential to open up new
markets, including those in China, India
and Japan.
Cons
-
Takes longer to reach the market
because of manufacture and regulatory
approval processes
Directors’ Report
The Directors present their report on Proteomics International Laboratories Ltd (ASX:PIQ; Proteomics International or
the Company) and the consolidated entity (referred to hereafter as the Group) for the year ended 30 June 2019.
DIRECTORS
The Directors of the Company in office during the financial year and until the date of this report are as follows:
Mr Terry Sweet
Dr Richard Lipscombe
Dr John Dunlop
Mr Roger Moore
Mr Paul House
(Appointed 9 June 2014)
(Appointed 9 June 2014)
(Retired 22 November 2018))
(Appointed 14 October 2016)
(Appointed 22 November 2017)
(Non-Executive Chairman)
(Managing Director)
(Non-Executive Director)
(Non-Executive Director)
(Non-Executive Director)
OPERATING RESULT
To be read in conjunction with the attached Consolidated Financial Report (see page 38).
The operating result for the year was:
Loss before income tax 44%
$2,080,275 $1,440,108
Loss for the year
44%
$2,080,275
$1,440,108
Change
2019
2018
CONSOLIDATED
Comprising
Revenue and Other income
Expenses
27%
34%
$2,736,312
$4,816,587
$2,150,923
$3,591,031
The Group's financial report for the year ended 30 June 2019 includes:
• Operating revenue from customer services continued its upward trend reaching $1,468,076, a 25% increase
compared to the previous year.
• Combined income from all sources rose 27% to $2.74 million. Revenue from ordinary activities encapsulates
income from analytical services, licensing fees, and grant income including the R&D Tax Incentive.
• Operational expenditure focused on the commercialisation of PromarkerD totalled $4.82 million, an increase
•
of 34% taking advantage of the Company's strong cash position which includes a net cash inflow from
investing activities of $890,408.
The loss from ordinary activities is $2.08 million, which reflects normal operational costs and non-cash items
of $472,311 (comprising the share based payment expense and accounting loss on the investment sale), and
represents a year on year increase of 44%.
The net cash outflow from operating activities was $1.67 million, an increase of 54%.
•
• At 30 June 2019 the Company had cash reserves of $1.51 million, and trade and other receivables of $0.68
million. On the back of the Company's research and development focus it anticipates an R&D Tax Incentive
cash rebate of $1.14 million, to be received in the December quarter 2019.
DIVIDENDS
No dividend was paid during the year and the Board has not recommended the payment of a dividend.
ISSUED CAPITAL
80,686,965 fully paid ordinary shares (ASX: PIQ) and 3,075,000 unlisted options were on issue as at 30 June 2019.
ANNUAL GENERAL MEETING
In accordance with ASX Listing Rules 3.13.1 and 14.3, Proteomics International advises that its 2019 annual general
meeting (AGM) is scheduled to be held on 28 November 2019. The Company encourages shareholders to attend the
AGM and receive an update on the strategy and initiatives of the Group.
6
7
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
Review of Operations
A growth cycle based on the Company’s strengths
Principal activities
Proteomics International is a pioneering
medical technology company operating at
the forefront of predictive diagnostics and
bio-analytical services. The company
specialises in the area of proteomics -
the industrial scale study of the structure
and function of proteins.
Proteomics International's business model is centred on
the commercialisation of the Company's world-leading
test for diabetic kidney disease, PromarkerD. The Company
offsets the cash burn from R&D and product development
through provision of specialist analytical services, whilst
using its proprietary PromarkerTM technology platform to
create a pipeline of novel diagnostic tests.
Proteomics International is a wholly owned subsidiary and
trading name of Proteomics International Laboratories Ltd
(PILL; ASX: PIQ), and operates from state-of-the-art
facilities located on the QEII Medical Campus, Perth,
Western Australia.
1. PromarkerD
2. Diagnostics
Targeting the global diabetes epidemic,
PromarkerD is a predictive diagnostic test for
diabetic kidney disease, a progressive
disorder found in one in three adults with
diabetes. The prevalence of kidney disease is
rising rapidly and many patients progress to
need dialysis or a kidney transplant. In peer
reviewed clinical studies PromarkerD
correctly predicted 86% of otherwise healthy
diabetics who went on to develop chronic
kidney disease within four years1.
Proteomics International's diagnostics development
is made possible by the Company’s proprietary
biomarker discovery platform called PromarkerTM,
which searches for protein ‘fingerprints’ in a sample.
This disruptive technology can identify proteins that
distinguish between people who have a disease and
people who do not, using only a simple blood test. It
is a powerful alternative to genetic testing. The
technology is so versatile it can be used to
identify fingerprints from any biological
source, from wheat seeds to human
serum. The global biomarkers market
is expected to exceed USD 118
billion by 20262.
1. PromarkerD
The Window on the Science feature of the 2019 Annual Report
highlights the burden and challenges of diabetic kidney
disease, and how PromarkerD could make a difference.
With this as a backdrop, FY2019 has been a significant year
in realigning PromarkerD to ensure this ground-breaking
technology is fit for purpose for a diverse global audience
that includes diagnostic and pharmaceutical companies,
clinical professionals, and of course, patients with diabetes.
its own version of
Proteomics International’s PromarkerD
Immunoassay Diagnostic Test (IVD)
Over the past 12 months, Proteomics International has
developed
the PromarkerD
immunoassay for use in markets such as the US and
Australia. This immunoassay has been designed using
advanced CaptSureTM technology
[TGR Biosciences
(Australia)] and complements the initial PromarkerD
immunoassay, which is made by partner Omics Global
Solutions (Puerto Rico) under licence.
Proteomics International’s PromarkerD immunoassay has
been developed to be delivered via an enzyme linked
immunosorbant-assay
testing
(ELISA)
laboratory can use the PromarkerD immunoassay to
measure separately the concentration of the novel panel
of three protein biomarkers: Apolipoprotein A4 (ApoA4),
CD5 antigen-like (CD5L) and Insulin growth factor binding
protein 3 (IGFBP3). The results are then sent to the
format. The
The following sections explain how the intellectual property
that underpins PromarkerD has been used to build test
assays adaptable to the different needs of this audience,
and then how the commercialisation pathway is unfolding.
About PromarkerD
PromarkerD is a predictive diagnostic test for
diabetic kidney disease. In published clinical
studies, PromarkerD correctly predicted 86%
of otherwise healthy diabetics who went on
to develop chronic kidney disease within
four years. For further information see the
PromarkerD web portal:
www.PromarkerD.com
PromarkerD Hub to determine the patient’s risk of
developing diabetic kidney disease.
Each immunoassay uses the CaptSureTM technology
platform whereby chemically tagged antibodies bind to the
target biomarker in solution, and are then immobilised on
the surface through the peptide tag. This translates to a more
efficient, faster, and simpler assay protocol than standard
sandwich immunoassays. This technology can also be readily
converted to automated immunoassay platforms.
3. Analytical Services
Specialist contract research focusing on biosimilars
quality control and pharmacokinetic testing for clinical
trials. Australia is a global leader in clinical trials due to
its efficient regulatory framework and high-quality
trial sites, and all samples from each trial require
specialist analytical testing. Significantly, the fastest
growing class of drugs entering clinical trials is
biologics and biosimilars. The global clinical trials
market is projected to reach USD 68.9 billion by 20263,
whilst the market size of the global biosimilar market
was valued at USD 5.95 billion in 2017, and is projected
to reach USD 71.97 billion by 20274.
US President signs executive order to transform kidney disease care
On 10 July 2019, President Trump signed an executive order that aims to improve the lives of the 37 million
Americans suffering from kidney disease, expand options for patients and reduce healthcare costs.
The first goal of the executive order is to prevent kidney failure whenever possible through better
diagnosis, treatment and incentives for preventive care. The initiative also aims to reduce the number
of Americans receiving dialysis in dialysis centres and make more kidneys available for transplant.
In signing the order, the President said the ground-breaking action would bring new hope to the millions
of Americans suffering from kidney disease.
8
1. For further information see the PromarkerD web portal: www.PromarkerD.com
2. Grand View Research 2019: Biomarkers Market Size
3. Grand View Research 2019: Clinical Trials Market Size
4. Markets and Markets 2019: Biosimilars Market by Product
9
P
I
L
L
PromarkerD - Immunoassay Development
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
The immunoassay has been used to aid clinical
research for over 50 years, and whilst the principles
of building these assays are well understood their
development remains far from an exact science.
Not all biomarkers identified as potential targets
for an immunoassay will ultimately be successful,
and there are many stages in the process where
failures can occur. Proteomics International has
worked with world leading teams in Australia and
across the globe to move towards its objective of
an "off-the-shelf" test for PromarkerD - the
PromarkerD immunoassay kit.
Antibody (Ab) Pair Production
AntigenProduction
Recombinant proteins of the 3 PromarkerD
biomarker targets
Phases: Gene production, protein
expression and purification
Timeframe: ~ 15 weeks
Ab Production
Pool of Ab candidates that bind to the antigen
Phases: Immunisation, fusion, screening,
subcloning, purification
Timeframe: ~ 10-20 weeks
Ab Pair
Validation of complementary Ab pairs
for immunoassay development
Phases: Specificity testing
Timeframe: ~ 2 weeks
Ab Production Facilities
Australia
Monash University
Puerto Rico
CDI Laboratories
China
Newsummit Biopharma*
Proteomics International has engaged multiple Ab production facilities as contingencies.
Immunoassay Production
1
2
3
4
5
Development
Establish Ab pair configuration and assay parameters
Optimise assay performance
Validation
Validate assay performance (reproducibility,
automation, scale up, etc.)
Cross-validation
Cross-validation study on test cohort (N=100 patients)
Mass spec vs immunoassay platform data analysis and validation
QC & Manufacturing
Immunoassay reagents stability testing and QC
Tech Transfer
Transfer assay know-how to testing lab
2017 OCTOBER
CDI Laboratories
Manufactured under license
Q1 (2017)
Q2 (2017)
Q3 (2017)
Q4 (2018)
Immunoassay
Key Reagent
Validated
Ab Pairs
targeting the
3 PromarkerD
biomarkers
APOA4
CD5L & IGFBP3
*Manufacturing
agreement
concluded
Q4 2018
2019 MAY
TGR Biosciences
2019 MARCH
Cayman Chemical
May 2019
June 2019
July 2019
Immunoassay LDT
Immunoassay Kit
March 2019
On-hold July 2019
Automated
Immunoassay
October 2017
April 2018
July 2018
October 2018
January 2019
Immunoassay Kit
Immunoassay Developers - CDI Laboratories (Puerto Rico); Cayman Chemical (USA); TGR Biosciences (Australia). Proteomics International has engaged multiple facilities as contingencies.
Immunoassay Kit (CDI Laboratories) - Manufactured under licence for partner Omics Global Solutions. Product marketed in Dominican Republic as INNOVATIO ND2.
10
11
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
PromarkerD - Licensing & Strategic Partnerships
illustrated
As
in the previous
section and highlighted in the
Technology
section
Snapshot
of
the 2019 Annual Report,
Proteomics International has now
developed both mass spectrometry
immunoassay versions of
and
PromarkerD. This versatility
in
technology platforms offers more
opportunities for future licensing
deals, and is critical for the existing
that
discussions
Proteomics
International
is having with
diagnostics and pharmaceutical
companies from around the world.
Existing licences and partnerships
are summarised in the table shown,
with further details in the following
section.
Partner
Janssen
Research &
Development
Agreement
Type
Research
Collaboration
Start/Term
Promarker
Platform
Territory
Nov 2018
MS†
N/A
Market
Size
N/A
Key Point Summary
Current Status
• Joint study to test the performance of
PromarkerD in predicting decline in kidney
function and drug response in patients from
Janssen's completed clinical trials.
• Collaboration will also evaluate PromarkerD
in the new area of predicting heart disease
which is a major cause of death in patients
with diabetes.
• First analytical phase commenced in
February and is nearing completion.
Samples will then be unblinded to
enable the statistical analysis which is
expected to be completed in late 2019.
• Further sample analyses dependent
on results of first phase.
Patia Biopharma
Licence
[Royalties]
June
2018-2021
MS-LDT††
Mexico
(July 2019)
Immunoassay
LDT†††
12m
diabetics
• Patia Biopharma granted licence to sell MS-LDT
version of PromarkerD, with biomarker
analysis to be carried out by a specified
laboratory in Mexico.
• Licence extended to immunoassay LDT
version of PromarkerD, with biomarker
analysis to be provided by an authorised
laboratory.
• Biomarker analysis could not be initiated by
the specified laboratory due to commercial
restructure.
• Switched to Immunoassay LDT.
• Roll out pending PromarkerD
immunoassay validation by authorised
laboratory.
Patia Europe
Licence
[Royalties]
Nov
2018-2020
MS-LDT††
Spain
3.6m
diabetics
• Patia Europe granted a licence to sell MS-LDT
version of PromarkerD, with biomarker analysis to
be carried out by a specified laboratory in Spain.
• Roll out pending PromarkerD MS-LDT
validation by authorised laboratory.
Atturos
Collaboration
Sep 2018
MS-LDT††
Europe
58m
diabetics
• Collaboration to develop PromarkerD MS
assay for clinical use in the region.
Omics Global
Solutions
(Omics)
Licence
[Upfront +
Milestone
Payment +
Royalties]
Aug
2016-2031*
Immunoassay
kit
Dominican
Republic
0.52m
diabetics
• Omics granted licence to develop and manufacture an
immunoassay kit version of PromarkerD.
• Immunoassay kit is based on antibodies owned by
Proteomics International.
• Immunoassay kit was developed by CDI
Laboratories (Puerto Rico).
• Atturos is validating PromarkerD as
an MS-LDT in its laboratory.
• Completion of validation imminent.
• Immunoassay kit development and
manufacture completed; product
marketed in Dominican Republic as
INNOVATIO ND2.
• Technical problems have delayed the
roll out in Dominican Republic laboratories.
(Mar 2018)
MS-LDT††
• Omics granted licence to sell the immunoassay kits in
• Roll out pending.
the Dominican Republic.
• Licence extended to allow Omics to provide
MS-LDT version of PromarkerD, with
biomarker analysis carried out by
Proteomics International.
• Used in 2018, prior to completion of
immunoassay kit. On-hold pending
use of immunoassay.
PrismHealthDx
(PHDx)
Licence
[Royalties]
May
2018-2019
MS-LDT††
USA
30m
diabetics
• PHDx was granted a licence to provide the
MS-LDT version of PromarkerD in the US.
• Rescinded January 2019 due to ongoing
roll out delays and commercial restructure.
• Negotiations on-going with other groups
to secure a new US partner(s).
*Life of PromarkerD patent
MS† = Mass Spectrometry
MS-LDT†† = Mass Spectrometry
Laboratory Developed Test
LDT††† = Laboratory Developed Test
Newsummit
Pharmaceutical
Group (NSB)
Dimerix
Bioscience
(Dimerix)
Manufacture &
Commercialise
Nov
2015-2018
Immunoassay
kit
China
114m
diabetics
• NSB was contracted to develop the
antibodies and an immunoassay kit version
of PromarkerD for the Chinese market.
• Concluded. Manufacturing contract
moved to other suppliers.
Research
Collaboration
2017-
ongoing
MS†
N/A
N/A
• Joint study to evaluate the use of PromarkerD as a
Companion Diagnostic test to support the use of
Dimerix’s drug treatment for chronic kidney disease.
• On-hold pending clinical trial samples
and data.
12
13
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
P
I
L
L
PromarkerD - Licensing & Strategic Partnerships
HIGHLIGHTS
Drug development: Janssen Research & Development
In November 2018, Proteomics International signed an
agreement with US big pharma company Janssen Research
& Development to accelerate diabetic kidney disease drug
discovery using PromarkerD. The collaboration is also
evaluating how PromarkerD performs in predicting heart
disease, another major complication caused by diabetes
and a new application for PromarkerD.
Proteomics International began the first stage of analysis,
from a Janssen completed clinical trial of its gliflozin drug,
in February 2019. In April, it was widely reported that
Janssen's canagliflozin drug significantly reduces the risk
of renal failure in patients with type 2 diabetes and chronic
kidney disease in a phase 3 clinical study. In announcing
the results, Janssen stated that canagliflozin is the only
medicine in nearly 20 years, and the first diabetes
medicine, to demonstrate significant reduction in risk of
renal failure, dialysis or kidney transplantation.
The collaboration has the potential to establish PromarkerD
as a Complementary Diagnostic (CDx) test for the therapeutic
treatment of diabetes complications. If successful, the
PromarkerD test could be used every time drugs in the
gliflozin class, are prescribed. The collaboration also seeks to
use PromarkerD to
identify specific "at risk" target
populations that will respond to these diabetes therapies.
Assay development (MS-LDT): Atturos
Proteomics International signed an agreement with Irish
clinical diagnostics company Atturos in September 2018
that will see the two companies expand the use of mass
spectrometry for new diagnostic tests. Atturos is a
University College Dublin spin out company founded to
commercialise the OCProDx test, a pioneering blood test
that can determine whether diagnosed prostate cancer is
confined to the prostate.
Assay development (Immunoassay):
Omics Global Solutions
The first PromarkerD immunoassay kit was developed by
CDI Laboratories (Puerto Rico) in partnership with licence
partner Omics Global Solutions. Results verifying the
performance of the PromarkerD immunoassay were
presented at the 18th Annual Diabetes Technology
Meeting in North Bethesda, Maryland, USA on 9 November
2018. The porting of the PromarkerD assay from a mass
spectrometry platform to an immunoassay platform
represented a significant advance in the commercialisation
of the test, and underpinned the development of
Proteomics International's advanced immunoassay (see
also Technology Snapshot and Figure - PromarkerD
Immunoassay Development).
New application of PromarkerD: US patent granted
In February 2019, Proteomics International was granted a
US patent for the use of one of the core PromarkerD
biomarkers—CD5 antigen-like (CD5L)—as a potential drug
target. CD5L could be a novel therapeutic target to treat
kidney disease, and the new patent covers methods for
identifying such drugs. Further research is required to
confirm the role played by CD5L and confirm its viability as
a drug target.
This patent for potential drug discovery adds to Proteomics
International's existing suite of patents which centre on the
use of PromarkerD as a diagnostic test both for diabetic
kidney disease and all cause kidney disease.
CANADA
UNITED STATES
BRITAIN
GERMANY
FRANCE
RUSSIA
SPAIN
ITALY
TURKEY
CHINA
JAPAN
INDIA
HONG KONG
SINGAPORE
INDONESIA
AUSTRALIA
BRAZIL
Countries with PromarkerD patents
Countries with PromarkerD patents pending
Scientific publications
describing PromarkerD
Davis TME, Peters KE, Lipscombe R: Apoptosis
inhibitor of macrophage (AIM/CD5L) and
diabetic kidney disease. Cellular & molecular
immunology 2019 May;16(5):521.
Peters KE, Davis WA, Ito J, Winfield K, Stoll T,
Bringans SD, Lipscombe RJ, and Davis TME
(2017). Identification of Novel Circulating
Biomarkers Predicting Rapid Decline in Renal
Function in Type 2 Diabetes: The Fremantle
Diabetes Study Phase II. Diabetes Care 40,
1548-1555.
Peters KE, Davis WA, Ito J, Winfield K, Stoll T,
Bringans SD, Lipscombe RJ, Davis TME (2017).
Novel circulating biomarkers predict rapidly
declining renal function in type 2 diabetes:
The Fremantle Diabetes Study. Diabetes, 66
(Supplement 1).
Bringans SD, Ito J, Stoll T, Winfield K, Phillips M,
Peters KE, Davis WA, Davis TME, Lipscombe RJ
(2017). Comprehensive mass spectrometry
based biomarker discovery and validation
platform as applied to diabetic kidney
disease. EuPA Open Proteomics 14, 1-10.
PromarkerD - Intellectual Property
!
!/$’’)(-.0(,0/$,1(2&,)&!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
Proteomics International owns three families of patents for PromarkerD in key markets with others pending.
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
/01234),56)3-%&,%*!#&.-%&!%$!4*&!$1!"#$’-#5!-*!-!2(-7,$*%()!%&*%!1$#!2(-8&%()!5(2,&9!2(*&-*&!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
&&-*
!
*-6#&
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
/01
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
-8
-8(2#$1%&*%)(%*$-7,(2-!
!
!
!
!
!
!
!
&5#-$’#"$1&4*
*(2&9,2(5)(&%
$!%&%-.*,%&
65,4)32
&%3-
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
&7859:4)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
4:958&7
)
)
)
)
)
)
(;;32<09275=)*09659)"7)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
7"95690*=57290<23;(;
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
>9098?)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
?809>9
)
)
)
)
)
)
)
*-*
!
!
!:;($’-#5*!-**$)(-%&2!<(%=!3#&02(-8&%&*>!2(-8&%&*!-,2!2(-8&%&*!#&.-%&2!)$,2(%($,*?!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
?$,*
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
-*&%8&
>*&%8&-2(
-2(
=%(<&2-%()$*
#-’$(:;
*5
! 6(@&2!1#$’!+,%,-%($,-.!"-%&,%!A33.()-%($,!"/BCADEFGGCFFGEGE!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
EGEGFFCGGFDEACB/",$(%
-)(.33A%,&%-".-,$(%-,#&%,+’
’$#12&@(#6&
!
! A..!3-%&,%*!@-.(2!4,%(.!H&3%&’8!EFIG!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
GIFE#8&’&3%&H.(4,%
(.-@
@*,%&%3-.A.
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
)2!&%-.*&%8&-2(
$,2(
$,2(
,2!
2!
(%
0
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
=!%(<2!&%-($)**-*#&5#-$’;(
!
EFGGIFJFJF!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
EFGGIFJFJF
FOMNMFFIGFEG;LG
;LGGEFGIFFMNMOF!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
FOMNMFFIGFEG;LG
!
!
!
!
!
!
!
!
!
!
!
EPGGMJO!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
EPGGMJO
QREFGGPFFJIJPIST!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
QR
EFGGPFFJIJPIS
T
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
IGJGFGE!
!
!
!
!
!
!
!
!
!
!
!
IGJGFGE
!
GPGGJTGESI!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
GPGGJTGES
I
IFGEC6URV"CEFGI!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
IFGEC
"CVUR6
EFGI
!
WFF!EFGI!FGJPJ!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
JPJGFIGFEFWF
EFGI0JEPONO
!
EFGI0JEPONO!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
EJTMOPM!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
EJTMOPM
GPPJEN!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
GPPJEN
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
DH!T>GOM>EOI!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
IOE>MOG>TDH
(8?9:0320!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
0230:9?(8
32A0@:
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
@:0A23)
32A0@:
)
)
)
)
)
)
)
)
)
)
&050B0)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
0B05&0
)
&C250)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
052&C
$8:7;6G)
G
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
6;7:$8
D75E)F75E)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
E57FE5D7
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
!5B20)
)
)
)
)
)
)
)
)
)
)
20B!5
)
!5B756?20)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
20?657B!5
50;G0
)
G0;05)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
+8??20)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
02??+8
>25E0;7:6)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
6:70;E5>2
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
’>(!
(’>
G!Y-.(2-%&2!(,!Z#-,)&>!K’-,9>!+%-.9>!B4#5&9>!H3-(,>!D,(%&2![(,72$’!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
2$’,7([2!
!
!
(3-H>9&54#B>9.-%+>,9-’#K&>
!
!
(2!&%2-(.Y-
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
K#-,%&2!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
2&
&%,-K#
#%$#!"
!"#$%#&!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
#%$#!"
!
!
!
!
!
!
!
!
!
!
!
!"#$%#&!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
#%$#!"
K#-,%&2!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
2&
&%,-K#
!
K#-,%&2!:;($’-#5*!-**$)(-%&2!<(%=!2(-8&%()!,&3=#$3-%=9?!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
?
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
2& :
&%,-K#
!"#$%#&!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
#%$#!"
!"#$%#&!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
#%$#!"
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
K#-,%&2!
2&
&%,-K#
2&
&%,-K#
K#-,%&2!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
K#-,%&2!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
2&
&%,-K#
K#-,%&2!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
2&
!
&%,-K#
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
K#-,%&2!:X&%=$2!$1!-**&**(,7!2(-8&%()!,&3=#$3-%=9!4*(,7!/6J!-,%(7&,0.(5&?!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
?&.(5
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
2& :
&%,-K#
%,-J6/7,(*49=%-3$#=3&,)(%&
&8-(27,(**&**-1$2$=%X&
,&)(%8&-2(=!
=9%$3-
&,)-#Z,!
,&7(%
2!&%D,(
3=#
,>
0
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
G
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
/01234)#H7)3-%&,%*!#&.-%&!%$!4*&!$1!"#$’-#5!-*!-!2(-7,$*%()!%&*%!1$#!-,9!1$#’!$1!5(2,&9!2(*&-*&!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
&*-&*(29!&,25(
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
/01
#$1%&*%)(%*$-7,(2-!
&5#-$’#"$1&4*
$%&%-.*,%&
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
1$’#$19-,
-,
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
7H#4)32
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
*-6#&
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
&%3-
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
!
&7859:4!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
4:958&7
!
*09659)"7!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
7"9659*0
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
!
>9098?!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
?8
809>9
!
:;($’-#5*!-**$)(-%&2!<(%=!5(2,&9!2(*&-*&?!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
&?*&-*(2&9!,25(=%(<&2%-()$
!
!
!
!
#-’$(:;
$**-*5
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
! "-%&,%!@-.(2!4,%(.!H&3%!EFIG!
!
!
!
!
!
!
EFIG
H&3
2(-.@%&,
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
.(%,42
!
!
!
!
!
"-%
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
EFGJEFEEIF!
)
(8?9:0320)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
EFGJEFEEIF
!
)
0230:9?(8
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
%
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
K#-,%&2!
!
!
!
!
!
!
!
!
!
!
!
2&%
!
,-K#
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
2!
"-%
&9,2[(
[(
,$(%),Z4
-.’#$,8A#$1%&)\8H4
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
2&%
,-K#
!
K#-,%&2!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
.#&-&!=%,
,(7&!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
?
-7,(**&
&**A1$2$=%X&
:
:X&%=$2!$1!A**&**(,7!-!H48\&)%!1$#!A8,$#’-.![(2,&9!Z4,)%($,?!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
! "-%&,%!@-.(2!4,%(.!H&3%!EFIG!
!
GIFE3%&H.(4,%
2
2(-.@%&,
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
TJE>IIN>TDH
(’>
’>(!
!
DH!T>NII>EJT!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
?7&*
1$*(*$7,-(2&!
-’-2&9!,25(
:X
&!=%#$12$=&%
!
!:X&%=$2!1$#!%=&!2(-7,$*(*!$1!5(2,&9!2-’-7&!(,!%=&!&-#.9!*%-7&*?!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
! A..!3-%&,%*!@-.(2!4,%(.!]4.9!EFEG!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
@*,%&%3-.A.
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
(.-@
GEFE94.].(4,%
$8:7;6E)
E
!
U"GOGFFIT!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
!
)
6;7:$8
U"GOGFFIT
(’> E
’>(E!
E;IMO>EOP>NDH
!
DH!N>POE>OMI!;E!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
:X&%=$2!1$#!3#&2()%(,7!%=&!3#$7#&**($,!$1!)=#$,()!5(2,&9!2(*&-*&!89!’&-*4#(,7!A3$.(3$3#$%&(,!A0+Y?!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
?+Y
!
!
!
!
!
!
!
!
!
!
!
!
:X
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
&2#3#$12$=&%
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
! "-%&,%!@-.(2!4,%(.!H&3%!EFEJ!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
EFEJ
!
!
"-%
2(-.@%&,
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
$8:7;6E!
E
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
6;7:$8
E!R()&,*&2!&^).4*(@&.9!%$!"#$%&$’()*!+,%,-%($,-.!1#$’!%=&!D,(@*(%9!$1!+,,*8#4)5!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
5)4#8*,,+1$9%(*@(,D&!
!
!
!
!
!
!
!
!
&2*&,)R(
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
,$(*&*7#$#3&!=%7!,(%)(&2
!
!
!
!
!
!
!
!
!
.(%,42
%
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
K#-,%&2CR()&,*&2!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
2&*,&)(RC2&%
,-K#
2&*,&)(RC2&%
,-K#
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
K#-,%&2CR()&,*&2!
!
!
!
!
!
!
!
!
!
&!=%’$#1-.,$(-%,%,+*)(’&$%$"#$%9
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
(4#*-&’89&*-&*2(92,&
!
K#-,%&2CR()&,*&2!
!
!
!
!
!
!
2&*,&)(RC2&%
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
,-K#
!
U"GTOGENO!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
U"GTOGENO
9&.@(*4.&^)
(5)$,(
$,(
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
=#)$1
3$3#
-%*9!
A3$.
0
A,!
(&$%
H&3
,7
(
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
E
!
/01234)#C:66)3-%&,%*!#&.-%&!%$!-!’&%=$2!1$#!(2&,%(19(,7!2#47*!1$#!-8,$#’-.!5(2,&9!14,)%($,!4*(,7!$1!$,&!$1!%=&!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
=&%$1
!
!
!
!
!
!
-.’#$,-8
!
!
!
!
!
!
3-
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
/01
66:C#4)32
!
"#$’-#5!8($’-#5*!_:/6J!-,%(7&,!.(5&?‘!-*!-!3$%&,%(-.!2#47!%-#7&%!
!
!
!
!
!
!
!
!
!
!
!
!
!
7&%
!
!
!
!
!
$(86-#’$"#
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
-$!%&%-.*,%&%
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
7&,(%,-J6:/
_*-#’$
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
7,(91(%,&2(
!
!
(#$12$=%’&
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
-*
!
!
(.
5&?‘
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
-#%7!4#2-.
$#1*472#
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
,$(%),41&9,2(5-.
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
(%&,%$3-!
,7(4*
$,&
$,&
$1
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
)
&7859:4)
)
)
)
)
)
)
)
)
4:958&7
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
(;;32<09275)"7)
)
)
)
)
)
)
)
"7
57290<23;(;
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
>9098?)
)
)
)
)
)
)
?809>9
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
a,$(%),4Z&9!,2([.-’#$,8A
7&,A,-7!,9(1(%&,
A7!,(%&-#B#$1%
:X
&,2+#$12$=&%
!
:X&%=$2!1$#!+2&,%(19(,7!-,!A7&,%!1$#!B#&-%(,7!A8,$#’-.![(2,&9!Z4,)%($,a!
!
!
!
!
!
!
!
!
!
!
,$(%),4Z&9!,2([.-’#$,8A
!
!
!
!
!
7&,A,-7!,9(1(%&,
A7!,(%&-#B#$1%
!
!
!
!
!
:X
&,2+#$12$=&%
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
! "-%&,%!@-.(2!4,%(.!H&3%!EFIG!
!
!
!
!
!
2(-.@%&,
!
!
!
!
!
!
.(%,42
H&3
EFIG
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
"-%
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
%
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
’>(!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
(’>
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
GFGTGFMN;E!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
GFGTGFMN;
E
!
K#-,%&2!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
2&%,-K#
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
Trademark - PromarkerTM
14
15
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
2. Diagnostics
DIAGNOSTICS RESEARCH AND DEVELOPMENT - THE PROMARKERTM PIPELINE
The second target area for company growth is applying the
PromarkerTM technology platform to create new diagnostic
tests for chronic diseases with unmet medical need.
Proteomics International continued to invest in research
and development to create this new intellectual property.
The Company’s protein biomarker discovery program is
investigating protein ‘fingerprints’ associated with the
following diseases:
Endometriosis
Status update: Discovery study completed.
Proof-of-concept study on-going.
Proteomics International announced in August 2018 that it
had discovered several potential biomarkers in the blood
that could be used to test for endometriosis. This
gynaecological condition causes chronic pain and infertility
but is often difficult to diagnose. The condition affects one
in ten women in their reproductive years and costs $12,000
per year for every person diagnosed.
Following the discovery of the biomarkers, the research
progressed to a proof-of-concept study to identify
candidates with greater statistical confidence. The proof-
of-concept study experienced significant delays due to
extended instrument breakdowns but is now nearing
completion.
If successful the study may lead to patentable intellectual
property for a disease that, on average, takes 8.5 years for
women to be diagnosed from their first symptoms, and
currently does not have a diagnostic tool beyond invasive
surgery.
Parasite infection Giardia
Status update: Discovery study completed.
Proof-of-concept study being finalised.
Giardia is a leading cause of infectious gastroenteritis
worldwide.
Proteomics International continues its development of an
improved diagnostic test for the parasite Giardia in
collaboration with the Murdoch University Veterinary
School and a leading US veterinary company.
The gastro causing parasite Giardia is one of the most
common parasitic human diseases globally. Surveillance
data suggests there are 280 million people worldwide
being infected each year. The risk for human health is that
some Giardia strains that affect pets can cross into humans
(zoonotic), whilst others do not (host specific). Current tests
have low accuracy and cannot easily differentiate these
host specific and zoonotic strains.
Proteomics International has identified strain specific
Giardia targets using a combination of its PromarkerTM
platform and bioinformatics techniques. Synthetic mimics
of these targets have been manufactured using synthetic
peptide chemistry, and these peptides have been used for
antibody generation. The resulting antibodies are being
assessed for performance in a paired immunoassay format.
Prototype assays will then be tested against control
samples in order to prove the technical viability of the
assay. The commercial viability of the immunoassay will
not be known until completion of this last phase, which is
expected later this year.
The market opportunity for Proteomics International is
that current tests have low accuracy and cannot easily be
used to test if pets infected with Giardia present a risk to
their owners. A strain specific test could readily benefit the
US market where according to the Centers for Disease
Control and Prevention, the prevalence is an estimated 1.2
million people within the population of the United States.
Asthma and Chronic Obstructive Pulmonary Disease
(COPD)
Status update: Discovery study pending.
Proteomics International continues to collaborate with the
Busselton Population Medical Research Institute to target
the diagnosis and treatment of lung conditions such as
asthma and chronic obstructive pulmonary disease, which
cost healthcare systems tens of billions of dollars a year.
The globally-recognised Busselton Health Study is one of
the longest running epidemiological research programs in
the world and an important resource for accessing patient
samples. The discovery program remains pending whilst
the Company focuses its resources on PromarkerD clinical
studies and its existing diagnostics programs.
P
I
L
L
JAPAN
Japanese
Korean
INDIA
Hindi
Punjabi
Tamil
Mandarin
Cantonese
HONG KONG/CHINA
Vietnamese
MALAYSIA
SINGAPORE
Mandarin, Bahasa Melayu
INDONESIA
UNITED STATES
AUSTRALIA
English
PILL corporate office
PILL representative
PILL agent/distributor
Language spoken by PILL staff
3. Analytical Services
Revenue from analytical services continued to be strong
driven by volume in two core areas, biosimilars (generic
protein drugs) and pharmacokinetic testing for clinical
trials. Additional revenue is derived from provision of
external biomarker
including
analysis
complementary diagnostics (CDx), and from specialist
analytical work, such as quality control testing of A2 milk
products.
services,
The increase in revenue is exemplified by Proteomics
International securing its largest biosimilars contract to
date in July 2018. The contract with Dutch/Australian
company BiosanaPharma, worth more than $300,000, was
to conduct quality control testing and an analytical
comparability study on a drug treatment for allergic
asthma.
The second and growing driver for revenue is the ongoing
partnership with Linear Clinical Research (Australia). Since
2016, Proteomics International has worked in collaboration
with Linear to develop pharmacokinetic (PK) testing
services to enable end-to-end clinical trial services in
Western Australia. Proteomics International recently
announced two PK testing contracts with Linear, with a
combined value of approximately $400,000, to conduct
phase I clinical studies of novel autoimmune disease drugs
[26 July 2019].
Export Award win
Proteomics International took out the Health and
Biotechnology category of the WA Industry and Export
Awards in October 2018. The export award reflected the
Company's doubling of export derived revenue to $795,000
for the 2018 financial year, coupled with growth in long-
term markets such as India, and expansion into new
markets with the first sales to China and the Netherlands.
World’s most accredited protein testing laboratory
Proteomics International was the first laboratory in the world to receive ISO/IEC accreditation for
proteomics services in 2009 (Accreditation number: 16838). Proteomics International now holds
multiple levels of internationally recognised accreditation:
• ISO 17025: 2015 – R&D with Good Laboratory Practice (GLP) overlay
• ISO 17025: 2015 – Chemical Testing
Accreditation recognises Proteomics International's ability to consistently achieve technically valid, traceable
and reproducible results. In Australia, accreditation is assessed by NATA (the National Association of Testing
Authorities). ISO/IEC 17025 is recognised worldwide as the main ISO standard used by testing and calibration
laboratories, and is the most widely used laboratory standard for US Federal testing laboratories. Accreditation
means that clients and regulatory authorities can have confidence in test results and helps companies identify
reliable service providers.
16
17
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
Company Operations
DRUG DISCOVERY
Proteomics International has had a long-standing interest
in innovative drug discovery, with the Company's first
substantial external funding received to develop a novel
therapeutic pipeline in 2008. This pipeline became the
basis for the PromarkerTM technology platform. The drug
discovery program is on hold whilst the Company focuses
its resources on the commercialisation of PromarkerD,
diagnostics, and the provision of analytical services.
CORPORATE ACTIVITY
Proteomics
International appointed new corporate
advisors Adelaide Equity Partners and Scintilla Capital to
help unlock investor value and establish the foundation for
further corporate growth [ASX: 14 Nov 2018]. Adelaide
Equity is an independent investment bank, specialising in
the provision of corporate advisory services for small-mid
ASX listed companies in the healthcare, natural resource,
industrial and technology sectors, whilst Scintilla Capital is
a specialist fund manager focused on high-growth
microcap ASX-listed companies that target the disruptive
technologies of tomorrow. Adelaide Equity Partners will
continue to act as corporate advisors into FY 2020.
Proteomics International received $928,399 from the sale
of its shareholding in CPR Pharma Services (CPR) after a
binding takeover offer for the company was accepted by
CPR's majority shareholder [ASX: 10 September 2018]. In
2018 Proteomics International acquired a 10% stake in the
clinical services specialist in return for 3,868,305 ordinary
PIQ shares. The sale resulted in an accounting loss of
$249,499 (see Financial Statements Notes 4 and 8), but
provided a significant boost to Proteomics International's
balance sheet which enabled an increase in expenditure
during FY 2019 for the commercialisation of PromarkerD.
Non-executive director Dr John Dunlop retired at the close
of the Company's 2018 Annual General Meeting held on
22nd November 2018. Dr Dunlop has been a non-executive
director since the company was incorporated in 2014, and
prior to that served as Chairman of Proteomics
International Pty Ltd from its formation in 2001.
STRATEGIC COLLABORATIONS
Proteomics International continues to work closely with
the biotechnology and life sciences community across
Australia.
the
development of scientific knowledge and help Proteomics
International realise its scientific and business objectives.
collaborations promote
Strategic
Highlights of the Company’s collaborations include:
Harry Perkins Institute of Medical Research (Perkins)
The Perkins is the premier adult medical research institute
in Western Australia. Proteomics
is
headquartered there and has held close ties with the
Perkins since 2006. The Company is currently in discussions
with the Perkins to expand the relationship.
International
Bioplatforms Australia (BPA)
BPA is a federal body instigated as part of the National
Collaborative Research Infrastructure Scheme (NCRIS) to
facilitate a national capability in the 'omics sciences
(genomics, proteomics, metabolomics and bioinformatics).
Proteomics International manages the Western Australian
node of Proteomics Australia and is currently in discussions
with BPA to expand the scope of the node.
Australian Research Council Training Centre for
Personalised Therapeutics Technologies
This recently funded national $3.1 million Industrial
Transformation Training Centre (ITTC) sees Proteomics
International work with university-based researchers to
provide industry training through the application of the
PromarkerTM technology to Complementary Diagnostics.
The centre is hosted by the University of Western Australia,
Monash University and the University of Melbourne. The
Centre commenced activities this year.
Accelerating Australia
This national consortium covering academia, industry and
health care providers, received $1m in October 2017 from
MTP Connect (the Medtech and Pharma Growth Centre) to
build a cohesive and collaborative early stage biomedical
translation ecosystem. As a commercial partner,
Proteomics International enjoys early access to new ideas
and products. Accelerating Australia is led by the Centre for
Entrepreneurial Research and Innovation based in Western
Australia. The Centre's activities are on-going.
Dr Bill Parker Memorial Industrial Scholarship
In 2017, the Company launched the Dr Bill Parker Memorial
Industrial Scholarship in memory of its cofounder. The
inaugural winner, Imogen Sorby from Perth Modern School,
completed her one-year placement with the Company in
2018, and is currently undertaking an undergraduate
degree at the University of New South Wales. In 2019,
Breanna Fernandes from Perth Modern School won the
scholarship. Breanna is currently undertaking work
experience with Proteomics
International prior to
undertaking her undergraduate degree.
18
19
P
I
L
L
Trade and industry events
Proteomics International attended a number of targeted
industry and scientific events over the year including:
• American Diabetes Association conference,
San Francisco (Jun 2019)
• BIO International Convention, Philadelphia
(Jun 2019)
• 121 Tech Investment Hong Kong (Jun 2019)
• BioPlatforms Australia (May 2019)
• Australia’s Medtech Conference, Melbourne
(May 2019)
• Lorne Proteomics, Victoria, Australia (Feb 2019)
• Ausbiotech, Brisbane (Nov 2018)
• Western Australia Industry & Export Awards
(Oct 2018)
• Proteomics International India Trade Visit
(Sep 2018)
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
Publications resulting from Proteomics
International’s strategic collaborations
Moodley YP, Corte TJ, Oliver BG, Glaspole IN, Livk A, Ito
J, Peters K, Lipscombe R, Casey T, Tan DBA: Analysis by
proteomics reveals unique circulatory proteins in
idiopathic pulmonary fibrosis. Respirology (Carlton,
Vic) 2019; accepted for publication 8th August 2019
Nolan AN, Mead RJ, Maker G, Bringans S, Chapman B,
Speers SJ: Examination of the temporal variation of
in decomposition fluid under
peptide content
controlled conditions using pigs as human substitutes.
Forensic science international 2019;298:161-168
Peters K, Casey T, Bringans S, Davis W, Button E,
Lipscombe R, Davis T. PromarkerD: A Novel Test for
Predicting Rapid Decline in Renal Function in Type 2
Diabetes. Journal of Diabetes Science and Technology,
vol. 13, 2: pp. 293-409. First Published March 1, 2019.
Diabetes Technology Society Meeting 8-10 Nov 2018,
Maryland, USA.
Perth Biotech goes global with pioneering kidney
disease test. Export case study. Austrade 2019.
SIGNIFICANT CHANGES IN THE STATE OF AFFAIRS
In the opinion of the Directors, there were no significant
changes in the state of affairs of the Group that occurred
during the financial year not otherwise disclosed in this
report and the financial statements.
EVENTS SINCE THE END OF THE FINANCIAL YEAR
On 26 July 2019, Proteomics International announced it had
secured two major contracts to conduct pharmacokinetic
analyses. The contracts, with a combined value of
approximately $400,000,
form part of Proteomics
International’s ongoing partnership with Linear Clinical
Research for pharmacokinetic testing for clinical trials. The
phase
I clinical studies will examine the safety
performance of novel autoimmune disease drugs for two
pharmaceutical companies in China, with the studies to be
undertaken over the next 3-10 months.
Proteomics International secured TGA regulatory approval
for the PromarkerD software as an in vitro diagnostic (IVD)
for export use. The PromarkerD software hub enables the
delivery of results of the proprietary PromarkerD algorithm
to Proteomics International's partners around the world
[ASX: 28 July 2019].
The Company was also granted a patent for PromarkerD in
Indonesia, where there are 10.3 million adults with
diabetes [ASX: 28 July 2019].
LIKELY DEVELOPMENTS
Proteomics International will continue to pursue the
commercialisation of its lead diagnostic test, PromarkerD
in global markets. Potential licence partners are global and
regional diagnostic companies, diagnostic service
providers, and drug developers. In jurisdictions where
licences have already been granted, the focus will be on
increasing the adoption of the test by engaging with Key
Opinion Leaders and the broader network of clinical
service providers.
As for any novel test, market penetration cannot be
predicted accurately, hence for each licence it is not
possible to quantify the financial impact on Proteomics
International in any given timeframe. Nonetheless,
PromarkerD has the potential to spare millions of people
from the cost of dialysis, saving each health care system
P
I
L
L
billions of dollars. Consequently, the Company believes
that ultimately the financial impact of each licence will be
significant.
The development pipeline for new diagnostic tests will
progress using the PromarkerTM technology platform, with
the intention of creating new intellectual property that can
be licensed in future years.
These R&D and commercialisation activities will continue
to be underpinned by the analytical services operations.
Fee-for-service revenue continues to grow and Proteomics
International anticipates further growth.
ENVIRONMENTAL REGULATIONS
The Company is subject to environmental regulation and
other licences in connection with its research and
development activities utilising the facilities at the Harry
Perkins Institute of Medical Research. The Company
complies with all relevant Federal, State and Local
environmental regulations. The Board is not aware of any
breach of applicable environmental regulations by the
Company.
GREENHOUSE GAS AND ENERGY DATA REPORTING
The Company has assessed the reporting requirements of
both the Energy Efficiency Opportunities Act 2006 and the
National Greenhouse and Energy Reporting Act 2007 and
the Group is not currently subject to any reporting
obligations.
GOVERNANCE
The Board of Directors is responsible for the operational
and financial performance of the Company, including its
corporate governance. The Company believes that the
adoption of good corporate governance adds value to
stakeholders and enhances investor confidence.
Proteomics International’s corporate governance
statement is available on the Company’s website,
in a section titled ‘Corporate Governance’.
20
21
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
Board of Directors and Operational Team
BOARD OF DIRECTORS
Terry Sweet – Non-Executive Chairman (Independent)
Richard Lipscombe – Managing Director
Roger Moore - Non-Executive Director (Independent)
Paul House - Non-Executive Director (Independent)
INFORMATION ON DIRECTORS
Director
Experience
Mr Terry Sweet
FAICD
Dr Richard Lipscombe
PhD (London),
MA (Oxford)
Mr Roger Moore
R (Denmark),
BPharm (U. Syd)
Mr Paul House
GAICD, BCom (UWA)
Terry has been a Director of several listed companies over the past 30 years
in both executive and non-executive capacities. These companies include
XRF Scientific Ltd, where he was Managing Director for 4 years, Western
Biotechnology Ltd, Heartlink Ltd, and Scientific Services Ltd. Originally
trained as a chemist, his interests and expertise now lie in the area of
development and supervision of a culture of Board integrity,
commensurate with technology commercialisation. Terry is a Fellow of the
Australian Institute of Company Directors and has been involved with the
Company for 5 years.
Richard, a co-founder of the Company, is a highly practised business manager
and protein chemist expert in analysing biomolecules using proteomics
techniques. He has an extensive expertise in chemistry, immunology, mass
spectrometry, peptide synthesis, high performance computing and robotics.
Richard has international experience in both science and business gained over a
30-year period in Australia, USA and the UK, including work in hospital and
academic laboratories and commercial organisations. He completed his
chemistry degree (MA) at Oxford University, his PhD in immunology at London
University and was a Post-Doctoral scientist (molecular immunology) in a large
research institution in Australia (Telethon Kids Institute). After managing the
Protein Analysis Facility at the University of Western Australia, he co-founded
Proteomics International Pty Ltd in 2001. Richard is well published in peer
review journals, and holder of several patents. Richard has been with the
Company for over 18 years.
Roger has 40 years’ experience in the international pharmaceutical industry,
including almost 30 years as President of Novo Nordisk Japan (Novo Nordisk is
the world's largest manufacturer of insulin and a global leader in diabetes
care). Roger established Novo's organisation in Japan as the first employee in
1977, and worked for the company until his retirement as Chairman at the end
of 2007. From 2000, Roger was appointed Senior Vice President, Japan and
Oceania Region, responsible for Novo Nordisk's business in Japan, Australia,
New Zealand and the Pacific. He was also appointed a member of the Senior
Management Board, Novo Nordisk A/S. In 2007 Mr Moore was awarded the
Knight's Cross of the Order of the Dannebrog (R) by Queen Margrethe II of
Denmark. Roger joined the Board in October 2016.
Paul previously served eight years as the Managing Director of SGS India,
where he was responsible for a workforce of approximately 4,500 personnel
across 65 locations in India, including 38 laboratories. SGS is the world’s
leading Testing, Inspection and Certification (TIC) company, and operates a
network of offices and laboratories in more than 140 countries. Paul has
previously held Chief Financial Officer and Chief Operating Officer roles, and
was Senior Manager for several years at a leading global management
consultancy firm. Paul has a track record for delivery of business performance
targets, revenue growth, margin improvement, market share and productivity,
across multiple services, markets and borders. Paul joined the Board in
November 2017.
Special
Responsibilities
Particulars of Director’s
interest in securities
of the Company
Shares
Options
Chairman
2,348,000
400,000
Managing
Director
19,011,204
-
Nil
627,000
200,000
Nil
488,094
200,000
22
23
P
I
L
L
CURRENT AND FORMER DIRECTORSHIPS
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
Directors’ Name
Terry Sweet
Richard Lipscombe
John Dunlop
Roger Moore
Paul House
Current Directorships
Former Directorships (last 3 years)
Nil
Nil
Nil
Nil
Nil
Nil
Nil
Nil
Nil
Nil
COMPANY SECRETARY
Ms Karen Logan BCom, Grad Dip AppCorpGov, FCIS, FGIA, F Fin, GAICD
Karen Logan is a Chartered Secretary with over 15 years’ experience in assisting small to medium capitalised ASX-listed and
unlisted companies with compliance, governance, financial reporting, capital raising, merger and acquisition, and
IPO matters. She is presently the principal of a consulting firm and secretary of a number of ASX-listed companies, providing
corporate and accounting services to those clients.
MEETINGS OF DIRECTORS
The numbers of meetings of the Company’s Board of Directors held during the year ended 30 June 2019, and the numbers
of meetings attended by each Director were:
Directors
Mr Terry Sweet
Dr Richard Lipscombe
Dr John Dunlop +
Mr Ian Roger Moore
Mr Paul House
Full Meetings of Directors
A
B
10
11
4
11
11
11
11
4
11
11
A = Number of meetings attended
B = Number of meetings held during the time the Director held office
+ = Retired 22 November 2018
The Board meets regularly on an informal basis in addition to the above meetings.
Directors have determined that the Company is not of sufficient size to merit the establishing of separate sub-committees
and all decisions are made by the full Board.
OPERATIONAL TEAM
Proteomics International has established and maintained a highly qualified, multi-lingual team with well-balanced
commercial and scientific expertise. The senior management group comprises:
Head of Business Development
John C. Morrison
John C. Morrison has over 35 years’ experience in life sciences, biotechnology, and diagnostic industries.
John has a degree in chemistry and an MBA from Boston University. He has held several management
positions while at NEN Life Sciences and DuPont before focusing his last 15 years in Business Development
at Perkin Elmer. John successfully executed many licensing deals and several global acquisitions while in
that role. John is based in Massachusetts, USA and joined the Company in May 2014.
Chief Operating Officer
Dr Pearl Tan
Pearl joined Proteomics International in 2013 to lead the commercialisation of its patented 2-tag
technology (used for the measurement of oxidative stress). Pearl has a background in research and
completed her PhD in Biochemistry and Molecular Biology at The University of Western Australia.
Pearl is now working with the business development team to commercialise the PromarkerD test.
Pearl is responsible for managing the Company’s technical operations.
Research Manager
Dr Scott Bringans
Scott has over 20 years’ experience in protein chemistry and mass spectrometry, and leads the
diagnostics program encompassing PromarkerD. Alongside this is the development of novel
methodology to add to Proteomics International's technology platform and continually expanding
the fee-for-service and quality testing portfolio. Scott has been with the Company for 12 years.
Laboratory Manager
Dr Kerryn Garrett
Kerryn joined Proteomics International in 2019 as the Laboratory Manager overseeing laboratory
operations and quality for all analytical services and R&D projects. Kerryn brings a key set of expert
skills from her extensive experience in the diagnostic pathology industry and the regulatory
elements of accreditation agency NATA. Kerryn also has over 25 years of research background in
various diseases using a wide range of molecular and genetic technologies.
24
25
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
Material Business Risks
The Group has identified the below specific risks that could
impact upon its future prospects.
Commercialisation Risk
The Company is relying on its ability and that of its partners
to develop and commercialise its products and services in
order to create revenue. Any products or services developed
by the Company will require extensive clinical testing,
regulatory approval and significant marketing efforts before
they can be sold and generate revenue. The Company’s
efforts to generate revenue may not succeed for a number
of reasons including issues or delays in the development,
testing, regulatory approval or marketing of these products
or services.
In addition, developing direct sales, distribution and
marketing capabilities will require the devotion of
significant resources and require the Company to ensure
compliance with all legal and regulatory requirements for
sales, marketing and distribution.
A failure to successfully develop and commercialise these
products and services could lead to a loss of opportunities
and adversely impact on the Company’s operating results
and financial position. In addition, for those countries where
the Company may commercialise its products or services
through distributors or other third parties, the Company will
rely heavily on the ability of its partners to effectively market
and sell its products and services.
Further, even if the Company does achieve market
commercialisation of any of its products and services, it may
not be able to sustain
it or otherwise achieve
commercialisation to a degree that would support the
ongoing viability of its operations.
Drug Market Risk
The research and development process typically takes from
10 to 15 years from discovery to commercial product launch.
This process is conducted in various stages in order to test,
along with other features, the effectiveness and safety of a
product. There can be no assurance that any of these
products and services will be proven safe or effective.
Accordingly, there is a risk at each stage of development that
the Company will not achieve the goals of safety and/or
effectiveness and that the Company will have to abandon a
product.
Intellectual Property
The following are considered to be risks to the Company’s
intellectual property:
(i) General
The patent protection that the Company may obtain varies
from product to product and country to country and may
not be sufficient, including maintaining product exclusivity.
Patent rights are also limited in time and do not always
provide effective protection for products and services:
competitors may successfully avoid patents through design
innovation, the Company may not hold sufficient evidence
of infringement to bring suit, or the infringement claim may
not result in a decision that the rights are valid, enforceable
or infringed.
Legislation or regulatory actions subsequent to the filing
date of a patent application may affect what an applicant is
entitled to claim in a pending application and may also
affect whether a granted patent can be enforced in certain
circumstances. Laws relating to biotechnology remain the
subject of ongoing political controversy in some countries.
The risk of changed laws affecting patent rights is generally
considered greater for the biotechnology field than in other
longer established fields.
(ii) Entitlement to Priority
In order for material disclosed in a patent application to be
entitled to the priority date of a corresponding earlier filed
application (e.g. a provisional application), there must be
adequate support or disclosure of such material in the
in a patent
provisional application. Subject matter
application that is not so disclosed in the earlier application
is not entitled to the claim to priority, which may affect
patentability of the subject invention, or the validity of any
patent that may be granted.
(iii) Securing a Patent
The claims in a pending application cannot be considered
predictive of claims in a granted patent. Examination in
certain jurisdictions such as the USA and the European
Patent Office are often more stringent than other countries
and all pending claims may be subject to amendment
during the pendency of an application. Thus, during
pendency of any patent application, an applicant cannot
reliably predict whether any claims will ultimately be
granted or what the scope of any granted claims will be.
Furthermore, whilst the scope of claims granted in one
country may assist, it cannot be relied upon for predicting
the scope of claims granted in another country.
All patent searches are dependent on the accuracy and
scope of the databases used for the search and, in particular,
the manner in which information in the databases is
indexed for searching purposes.
Patent applications may have been filed by third parties
based on an earlier priority date and the existence of such
applications may not be known for up to about 18 months
after they were filed. Such earlier-filed applications may
constitute prior art that adversely affects patentability or
claim scope of a patent matter listed herein. Given the
timing of and the approach taken to the examination of
patent applications, if any prior art in this 18-month period
does exist, it is unlikely that it will be located in searches
conducted by official Patent Offices.
Delays may occur during pendency, due to unpredictable
events that the application cannot control. The net effect of
such delays may be to decrease the time from the date of
patent grant to the end of the patent term and thus
adversely affect the effective lifetime of enforceability of the
patent.
Patents and pending applications can be subject to
opposition or other revocation proceedings, that vary from
country to country, and which cannot be predicted in
advance.
Reliance on Key Personnel
The Company’s ability to operate successfully and manage
its potential future growth depends significantly upon its
ability to attract, retain and motivate highly-skilled and
qualified research, technical, clinical, regulatory, sales,
marketing, managerial and financial personnel. The
competition for qualified employees in the life science
industry is intense and there are a limited number of
persons with the necessary skills and experience.
The Company’s performance is substantially dependent
on Dr Lipscombe and the other members of its senior
management and key technical staff to continue to
develop and manage the Company’s operations. The loss
of or the inability to recruit and retain high-calibre staff
could have a material adverse effect on the Company. The
Company also relies on the technical and management
abilities of certain key Directors and employees,
consultants and scientific advisers. The loss of any of these
Directors, employees, consultants or scientific advisers
could have an adverse effect on the business and its
prospects.
Regulatory Risk
The introduction of new legislation or amendments to
existing legislation by governments, developments in
existing common law, or the respective interpretation of
the legal requirements in any of the legal jurisdictions that
govern the Company’s operations or contractual
obligations, could impact adversely on the assets,
operations and, ultimately, the financial performance of
the Company and its shares. In addition, there is a risk that
legal action may be taken against the Company in relation
to commercial matters.
Funding Risk
While the Company believes it will have sufficient funds
to meet its operational requirements for the next 12
months, the Company may in the future seek to exploit
opportunities of a kind that will require it to raise
additional capital from equity or debt sources, joint
ventures, collaborations with other life science companies,
licensing arrangements, production sharing arrangements
or other means.
The Company’s capital
requirements depend on
numerous factors and, having regard to the early stage of
development and the nature of its products and services,
the Company is currently unable to precisely predict if, and
what amount of, additional funds may be required. Factors,
which may influence the Company’s possible need for
further capital, include such matters as:
•
•
•
•
the costs and timing of seeking and obtaining
regulatory approvals;
the costs of filing, prosecuting, defending and
enforcing any patent claims and other intellectual
property rights;
the effects of competing product, clinical,
technological and market developments; and
the terms, timing and consideration, if any, of
collaborative arrangements or licensing of
products and services;
There can be no assurance that additional finance will be
available when needed or, if available, the terms of the
financing might not be favourable to the Company and
might involve substantial dilution to Shareholders. If the
Company is unable to obtain additional financing as
needed, it may be required to reduce the scope of its
operations and scale back development and research
programmes as the case may be.
Insurance Risk
The Company may not be able to maintain insurance for
service liability on reasonable terms in the future and, in
addition, the Company's insurance may not be sufficient
to cover large claims, or the insurer could disclaim coverage
on claims. If the Company fails to meet its clients'
expectations, the Company's reputation could suffer and
it could be liable for damages. The Company gives no
assurance that all such risks will be adequately managed
through its insurance policies to ensure that catastrophic
loss does not have an adverse effect on its performance.
Exchange Rate Risk
The Company is exposed to movements in foreign
exchange rates. The Company does not hedge against
movements in the exchange rate. However, significant
changes in currencies may impact on the Company’s
margins and earnings adversely.
Dependence on Key Relationships
The Company
strategic business
currently has
relationships with other organisations that it relies upon
for key parts of its business, such as obtaining the use of
the mass spectrometers, chromatography systems and
other equipment important to the Company’s activities.
The loss or impairment of any of these relationships could
have a material adverse effect on the Company’s results of
operations, financial condition and prospects, at least until
alternative arrangements can be implemented. In some
instances, however, alternative arrangements may not be
available or may be less financially advantageous than the
current arrangements.
26
27
P
I
L
L
Remuneration Report
REMUNERATION REPORT (Audited)
The Remuneration Report is set out under the following main headings:
A
B
C
D
E
F
G
H
Principles Used to Determine the Nature and Amount of Remuneration
Remuneration Governance
Details of Remuneration
Directors' Agreements
Share-Based Compensation
Additional Information
Additional disclosure relating to key management personnel
Transactions with the key management personnel
The information provided in this Remuneration Report has been audited as required by Section 308(3C) of the Corporations Act 2001.
The remuneration arrangements detailed in this report are for Non-Executive and Executive Directors as follows:
(cid:891) Mr Terry Sweet
Non-Executive Chairman (independent)
(cid:891) Dr Richard Lipscombe
Managing Director
(cid:891) Dr John Dunlop
Non-Executive Director (retired 22 November 2018)
(cid:891) Mr Ian Roger Moore
Non-Executive Director (independent)
(cid:891) Mr Paul House
Non-Executive Director (independent)
The Board members above make up the total number of key management personnel for the purpose of this report.
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
REMUNERATION REPORT (continued)
A. Principles Used to Determine the Nature and Amount of Remuneration
The objective of the Company's remuneration framework is to ensure reward for performance is competitive and appropriate for
the results delivered and set to attract the most qualified and experienced candidates.
Remuneration levels are competitively set to attract the most qualified and experienced directors in the context of prevailing market
conditions.
The directors recognise that at this stage of the Company's development and in a period where the Company is making losses the
objectives are to align the interests of the Board with shareholders and to attract, motivate and retain high performing individuals.
The Board believes that this can be achieved through the following framework:
(cid:891)
(cid:891)
the remuneration has a mix of components through salary and share options; and
the remuneration has been set in consultation with key management personnel (other than the relevant director whose
remuneration is being discussed) taking into account the size of the Company and its current position in the market.
The Company has not obtained independent advice on the remuneration policies and practices of the key management personnel or
sought the assistance of an external consultant on the current market for similar roles, level of responsibility and performance of the
Board. The Board may consider this in the future should the need arise.
Non-Executive Directors
Fees and payments to the Non-Executive Directors reflect the demands which are made on and the responsibilities of the Directors.
The Non-Executive Directors' fees and payments are expected to be reviewed annually by the Board. The Non-Executive Chairman's
fees are determined based on competitive roles in the external market. The Chairman is not present at any discussions relating to
the determination of his own remuneration.
The Non-Executive Directors' fees and payments have been set based on the experience of the director in the Company's field of
operations, and level of activity required to be undertaken by the director in the management of the Company. The Chairman
currently receives a fixed fee for his services as a Director.
The Company's Non-Executive Directors' remuneration package contains the following key elements:
(cid:891)
(cid:891)
primary benefits - monthly director's fees; and
options - issued following shareholder approval at the 2018 Annual General Meeting.
The Non-Executive Directors' fees are determined within an aggregate directors' fee pool limit, which is periodically recommended
for approval by shareholders. The maximum currently stands at $500,000 per annum and was approved by shareholders prior to
listing on the ASX.
No retirement benefits are provided other than compulsory superannuation.
Non-Executive Remuneration Mix
The following table sets out the non-executives' remuneration mix for the year ended 30 June 2019:
Fixed
$
166,242
"At Risk"
$
179,062
Total
$
345,304
28
29
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
30
31
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
REMUNERATION REPORT (continued)
E. Share-based Compensation
At the 2018 Annual General Meeting is was agreed to issue options to the non-executive directors as follows:
Director
Number of Options
Grant Date
Expiry Date
Exercise Price
Fair Value at grant
date1
Terry Sweet
Roger Moore
Paul House2
Total
Total
Total
200,000
200,000
400,000
100,000
100,000
200,000
100,000
100,000
200,000
22 Nov 2018
22 Nov 2018
22 Nov 2021
22 Nov 2022
22 Nov 2018
22 Nov 2018
22 Nov 2021
22 Nov 2022
22 Nov 2018
22 Nov 2018
22 Nov 2021
22 Nov 2022
0.50
0.67
0.50
0.67
0.50
0.67
$44,206
$45,325
$89,531
$22,103
$22,662
$44,765
$22,103
$22,663
$44,766
1. The Options were issued as a reward and incentive and vested immediately. Refer Note 14.
2. Issue of Shares in lieu of cash.
On 22 November 2018 the Group issued 113,094 fully paid ordinary shares (calculated using a rolling monthly 30 day VWAP) at $0.24
per share to Paul House in lieu of his outstanding director fees of $27,167 covering the period November 2017 to September 2018;
these shares had a Fair Value of $48,630 on grant date.
P
I
L
L
REMUNERATION REPORT (continued)
D. Directors' Agreements
On appointment the Non-Executive Directors sign a letter of appointment with the Company which outlines the Board's policies and
terms regarding their appointment including the remuneration relevant to the office of director. A summary of each Director's terms
is listed below:
Mr Terry Sweet (Chairman)
Particulars
Term of the agreement
Base remuneration
Superannuation
Bonus payable
Termination of agreement None specified
Terms
No fixed term - subject to periodic re-election at the AGM
$54,000
Statutory rate
N/A
Dr John Dunlop (Non-Executive Director)
Particulars
Term of the agreement
Base remuneration
Superannuation
Bonus payable
Termination of agreement
Terms
No fixed term - subject to periodic re-election at the AGM
$14,285 (for the period until retirement)
Statutory rate
N/A
Resigned 22 November 2018
Mr Ian Roger Moore (Non-Executive Director)
Particulars
Term of the agreement
Base remuneration
Superannuation
Bonus payable
Termination of agreement None specified
Terms
No fixed term - subject to periodic re-election at the AGM
$36,000
Statutory rate
N/A
Mr Paul House (Non-Executive Director)
Particulars
Term of the agreement
Base remuneration
Superannuation
Bonus payable
Termination of agreement None specified
Terms
No fixed term - subject to periodic re-election at the AGM
$36,000
Statutory rate
N/A
Remuneration and other terms of employment for the Executive Directors are formalised in services agreements. The major
provisions relating to remuneration are set out below.
Dr Richard Lipscombe (Managing Director)
Particulars
Term of the agreement
Base remuneration
Superannuation
Bonus payable
Leave entitlements
Termination of agreement
Terms
No fixed term
$185,000
Statutory rate
At the absolute discretion of the Board
30 days annual leave and no long-service leave
1 month (incapacitated / ill / unsound mind), 1 month (serious or persistent breaches), immediate
(conviction / major criminal offence)
Other Long Term Benefits
No other long term benefits are payable.
32
33
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
REMUNERATION REPORT (continued)
H. Transactions with key management personnel
The Company entered into the following transactions with key management personnel during the year:
(i) Loans from directors
There were no loans entered into with key management personnel during the year.
(ii) Consultancy services
Ian Roger Moore provided business development services in the amount of $11,286 on terms no more favourable than those reasonably
expected under arm's length dealings with unrelated persons.
THIS IS THE END OF THE AUDITED REMUNERATION REPORT
34
35
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
SHARES UNDER OPTION
Unissued ordinary shares of PILL under option as at 30 June 2019 were as follows:
Auditor’s Independence Declaration
Date options granted
17/08/2017
3/11/2017
8/03/2018
22/05/2018
22/11/2018
22/11/2018
Expiry date
17/07/2019
31/10/2019
8/03/2020
31/05/2020
22/11/2021
22/11/2022
Exercise price
Number under option
$0.25
$0.30
$0.35
$0.30
$0.50
$0.67
25,000
650,000
500,000
1,100,000
400,000
400,000
3,075,000
No option holder has any right under the options to participate in any other share issue of the Company or any other entity.
The options are exercisable at any time before the expiry date.
Options that were converted into shares during the year was 475,000 (2018: 17,231,856).
INSURANCE OF OFFICERS
During the financial year the Company paid a premium in respect of a contract insuring the Directors and Officers of the Company
and any subsidiary against a liability incurred as a Director or Officer to the extent permitted by the Corporations Act 2001. Due to a
confidentiality clause in the policy, the amount of the premium has not been disclosed.
The liabilities insured are legal costs that may be incurred in defending civil or criminal proceedings that may be brought against the
officers in their capacity as officers of the Company, and any other payments arising from liabilities incurred by the officers in
connection with such proceedings, other than where such liabilities arise out of conduct involving a wilful breach of duty by the
officers or the improper use by the officers of their position or of information to gain advantage for themselves or someone else or
to cause detriment to the Company. It is not possible to apportion the premium between amounts relating to the insurance against
legal costs and those relating to other liabilities.
PROCEEDINGS ON BEHALF OF THE COMPANY
No person has applied to the Court under section 237 of the Corporations Act 2001 for leave to bring proceedings on behalf of the
Company, or to intervene in any proceedings to which the Company is a party, for the purposes of taking responsibility on behalf of
the Company for all or part of those proceedings.
No proceedings have been brought or intervened in on behalf of the Company with leave of the Court under section 237 of the
Corporations Act 2001 .
NON-AUDIT SERVICES
The Company may decide to employ the auditor on assignments additional to their statutory audit duties, where the auditors'
expertise and experience with the Company are important.
There were no non-audit services provided by the auditor (BDO Audit (WA) Pty Ltd) during the 2019 or 2018 financial years.
AUDITOR
BDO Audit (WA) Pty Ltd continues in office in accordance with section 327 of the Corporations Act 2001.
AUDITOR'S INDEPENDENCE DECLARATION
A copy of the auditor's independence declaration as required under section 307C of the Corporations Act 2001 is attached.
This report is made in accordance with a resolution of the Directors.
Terry Sweet
Chairman
Perth, Western Australia
Dated 30 August 2019
36
37
P
I
L
L
Financial Statements
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE
INCOME FOR THE YEAR ENDED 30 JUNE 2019
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2019
Revenue from continuing operations
- Services
Other income
- Grant income
- Interest income
- Other income
- Research and development tax incentive
Employment and labour expenses
Share based payments expense
Depreciation expense
Intellectual property maintenance expenses
Interest expense
Laboratory supplies
Professional fees
Travel and marketing expenses
Laboratory access fees
Realised loss in foreign currency translation
Fair Value loss on investment
Other expenses
(Loss) before income tax
Notes
5
2 (b)
2 (a)
2 (c)
14
2 (b)
4 (b)
Consolidated
Entity
2019
$
Consolidated
Entity
2018
$
1,468,076
78,458
48,248
2,127
1,139,403
( 1,932,914)
( 222,812)
( 188,293)
( 87,900)
( 27,058)
( 578,445)
( 486,877)
( 227,292)
( 144,050)
( 1,903)
( 249,499)
( 669,544)
( 2,080,275)
1,176,457
103,277
26,607
459
844,123
( 1,596,329)
( 71,767)
( 235,690)
( 81,750)
( 61,739)
( 466,695)
( 429,652)
( 104,011)
( 126,258)
( 5,157)
-
( 411,983)
( 1,440,108)
Income tax (expense) / benefit
3 (a)
- -
(Loss) after income tax from continuing operations
Total comprehensive loss for the year
Total comprehensive loss attributable to equity holders of
Proteomics International Laboratories Ltd
( 2,080,275)
( 2,080,275)
( 1,440,108)
( 1,440,108)
( 2,080,275)
( 1,440,108)
Basic loss per share for the year attributable to the members of
Proteomics International Laboratories Ltd
Diluted loss per share
25
( 0.03)
N/A
( 0.02)
N/A
CURRENT ASSETS
Cash and cash equivalents
Trade and other receivables
Other assets
TOTAL CURRENT ASSETS
NON-CURRENT ASSETS
Property, plant and equipment
Other assets
Investments
Intangible assets
TOTAL NON-CURRENT ASSETS
TOTAL ASSETS
CURRENT LIABILITIES
Trade and other payables
Borrowings
Provisions
TOTAL CURRENT LIABILITIES
NON-CURRENT LIABILITIES
Borrowings
Provisions
TOTAL NON-CURRENT LIABILITIES
TOTAL LIABILITIES
NET ASSETS
EQUITY
Issued capital
Reserves
Accumulated losses
TOTAL EQUITY
Consolidated
Entity
2019
$
Consolidated
Entity
2018
$
Notes
4
6
7
9
7
8
10
12
11
12
11
13
15
16
1,511,430
501,395
1,229,700
3,242,525
2,316,781
603,270
871,750
3,791,801
213,677
163,681
-
1,012
378,370
3,620,895
363,979
160,000
1,177,898
1,012
1,702,889
5,494,690
303,064
146,591
99,424
549,079
18,330
67,184
85,514
634,593
390,136
147,500
73,500
611,136
164,921
42,248
207,169
818,305
2,986,302
4,676,385
10,537,267
713,007
( 8,263,972)
2,986,302
10,369,887
490,195
( 6,183,697)
4,676,385
The above Consolidated Statement of Profit or Loss and Other Comprehensive Income should be read in conjunction with the
accompanying notes.
The above Consolidated Statement of Financial Position should be read in conjunction with the accompanying notes.
38
39
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2019
CONSOLIDATED STATEMENT OF CASH FLOW
FOR THE YEAR ENDED 30 JUNE 2019
CONSOLIDATED ENTITY 30 JUNE 2019
Notes
Issued Capital
Ordinary
$
Reserves
$
Retained Earnings
(Accumulated Losses)
$
Total Equity
$
Balance at 1 July 2018
10,369,887
490,195
( 6,183,697)
4,676,385
Loss for the year
Other comprehensive income for the year
Total comprehensive loss for the year
-
-
-
-
-
-
( 2,080,275)
( 2,080,275)
- -
( 2,080,275)
( 2,080,275)
Transactions with Equity Holders in
their capacity as Equity Holders
Equity issues net of share issue costs
Conversion of Options
Share based payments expense
13
13
14
48,630
118,750
-
167,380
-
-
222,812
222,812
-
-
-
-
48,630
118,750
222,812
390,192
Balance as at 30 June 2019
10,537,267
713,007
( 8,263,972)
2,986,302
CONSOLIDATED ENTITY 30 JUNE 2018
Notes
Issued Capital
Ordinary
$
Reserves
$
Retained Earnings
(Accumulated Losses)
$
Total Equity
$
Balance at 1 July 2017
5,935,036
418,428
( 4,743,589)
1,609,875
Consolidated
Entity
2019
$
Consolidated
Entity
2018
$
Notes
Cash flows from operating activities
Receipts from customers
Payments to suppliers and employees
Interest paid
Research and development tax incentive
Grant income
Interest received
Net cash (outflow) from operating activities
Cash flows from investing activities
Sale of Investment in CPR Pharma Services
Payments for property, plant and equipment
Net cash inflow (outflow) from investing activities
Cash flows from financing activities
Proceeds from the conversion of options
Repayment of borrowings
Net cash inflow (outflow) from financing activities
4 (a)
8
Cash and cash equivalents at the beginning of the financial year
Net increase (decrease) in cash and cash equivalents
Cash and cash equivalents at the end of the financial year
4 (a)
1,570,175
( 4,171,235)
( 27,058)
834,403
78,458
48,248
( 1,667,009)
928,399
( 37,991)
890,408
118,750
( 147,500)
( 28,750)
2,316,781
( 805,351)
1,511,430
886,347
( 2,829,120)
( 61,739)
790,751
103,277
26,607
( 1,083,877)
-
( 50,483)
( 50,483)
3,276,925
( 600,924)
2,676,001
775,140
1,541,641
2,316,781
Loss for the year
Other comprehensive income for the year
Total comprehensive loss for the year
-
-
-
-
-
-
( 1,440,108)
( 1,440,108)
- -
( 1,440,108)
( 1,440,108)
Transactions with Equity Holders in
their capacity as Equity Holders
Equity issues net of share issue costs
Conversion of Options
Share based payments expense
13
13
14
1,157,926
3,276,925
-
4,434,851
-
-
71,767
71,767
-
-
-
-
1,157,926
3,276,925
71,767
4,506,618
Balance as at 30 June 2018
10,369,887
490,195
( 6,183,697)
4,676,385
The above Consolidated Statement of Changes in Equity should be read in conjunction with the accompanying notes.
The above Consolidated Statement of Cash Flow should be read in conjunction with the accompanying notes.
40
41
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
1.
The financial report of Proteomics International Laboratories Ltd (the Company) for the financial year ended 30 June 2019 was
authorised for issue in accordance with a resolution of directors on 30 August 2019.
The Company is a public company limited by shares incorporated and domiciled in Australia, and whose shares are traded on the
Australian Securities Exchange.
(cid:100)(cid:346)(cid:286)(cid:3)(cid:374)(cid:258)(cid:410)(cid:437)(cid:396)(cid:286)(cid:3)(cid:381)(cid:296)(cid:3)(cid:410)(cid:346)(cid:286)(cid:3)(cid:381)(cid:393)(cid:286)(cid:396)(cid:258)(cid:410)(cid:349)(cid:381)(cid:374)(cid:400)(cid:3)(cid:258)(cid:374)(cid:282)(cid:3)(cid:393)(cid:396)(cid:349)(cid:374)(cid:272)(cid:349)(cid:393)(cid:258)(cid:367)(cid:3)(cid:258)(cid:272)(cid:410)(cid:349)(cid:448)(cid:349)(cid:410)(cid:349)(cid:286)(cid:400)(cid:3)(cid:381)(cid:296)(cid:3)(cid:410)(cid:346)(cid:286)(cid:3)(cid:18)(cid:381)(cid:373)(cid:393)(cid:258)(cid:374)(cid:455)(cid:3)(cid:258)(cid:396)(cid:286)(cid:3)(cid:282)(cid:286)(cid:400)(cid:272)(cid:396)(cid:349)(cid:271)(cid:286)(cid:282)(cid:3)(cid:349)(cid:374)(cid:3)(cid:410)(cid:346)(cid:286)(cid:3)(cid:24)(cid:349)(cid:396)(cid:286)(cid:272)(cid:410)(cid:381)(cid:396)(cid:859)(cid:400)(cid:3)(cid:396)(cid:286)(cid:393)(cid:381)(cid:396)(cid:410)(cid:3)(cid:258)(cid:271)(cid:381)(cid:448)(cid:286)(cid:856)
Basis of preparation
(a)
The principle accounting policies adopted for the preparation of financial statements are set out below. These accounting policies
have been applied consistently to all periods presented unless otherwise stated.
Statement of compliance
(i)
These general purpose financial statements have been prepared in accordance with the requirements of the Corporations Act 2001 ,
Australian Accounting Standards and Interpretations issued by the Australian Accounting Standards Board and the Corporations Act
2001 .
The Company is a for profit entity for the purpose of preparing the financial statements.
The financial statements of the Company also comply with the International Financial Reporting Standards (IFRS) as issued by the
International Accounting Standards Board (IASB).
Basis of measurement
(ii)
These financial statements have been prepared on an accruals basis and are based on historical cost other than investments which are
recorded at fair value. The financial statements are presented in Australian dollars and all values are rounded to the nearest dollar
unless otherwise stated.
Going Concern
(iii)
For the year ended 30 June 2019 the entity recorded a loss of $2,080,275 (2018: loss $1,440,108) and had net cash outflows from
operating activities of $1,667,009 (2018: net cash outflows $1,083,877).
The Directors believe there are sufficient funds to meet the (cid:39)(cid:396)(cid:381)(cid:437)(cid:393)(cid:859)(cid:400) working capital requirements as at the date of this report for the
following reasons:
(cid:891)
(cid:891)
(cid:891)
(cid:891)
(cid:891)
The current business development prospects show an increase in activity and should lead to increasing ongoing revenue;
The excess of current assets over current liabilities is $2,693,446 as at 30 June 2019;
The R&D tax incentive of $1,139,403 (refer note 2(i)), which has been recorded in other receivables in the statement of
financial position is expected to be received by December 2019;
The Directors remain committed to the long-term business model which offsets cash burn from R&D and product
development through the continuing growth in analytical services revenue; and
The budgets and forecasts reviewed by the Directors for the next twelve months anticipate the business will continue to
produce improved results, and shows the Group can meet its debts as and when they fall due.
Segment Information
(b)
Operating Segments (cid:884) AASB 8 requires a management approach under which segment information is presented on the same basis as
that used for internal reporting purposes. This is consistent to the approach used for the comparative period.
Operating segments are reported in a uniform manner which is internally provided to the chief operating decision maker. The chief
operating decision maker has been identified as the Board of Directors.
An operating segment is a component of the group that engages in business activity from which it may earn revenues or incur
expenditure, including those that relate to transactions with other group components. Each operating (cid:400)(cid:286)(cid:336)(cid:373)(cid:286)(cid:374)(cid:410)(cid:859)(cid:400) results are reviewed
regularly by the Board when making decisions about resources to be allocated to the segments and assess its performance, and for
which discrete financial information is available.
The Board monitors the operations of the Company as one single segment. The actual to budget items and a detailed profit or loss are
reported to the Board to assess the performance of the Group.
The Board has determined that strategic decision making is facilitated by evaluation of the operations of the legal parent and
subsidiary, which represent the operational performance of the (cid:336)(cid:396)(cid:381)(cid:437)(cid:393)(cid:859)(cid:400) revenues and the research and development activities as well
as the finance, treasury, compliance and funding elements of the Group.
Estimates and judgements
(c)
The preparation of the financial statements requires the use of accounting estimates and judgements which, by definition, will seldom
equal the actual results. This note provides an overview of the areas that involve a degree of judgement or complexity in preparing
the financial
information. Facts and circumstances may come to light after the event which may have significantly varied the
assessment used, and which may result in a materially different value being recorded at the time of preparing these financial
statements.
(i)
(ii)
(iii)
Fair value
The fair value of financial instruments that are not traded in an active market is determined using a valuation technique. The
inputs and assumptions embedded in the calculation based on
Company uses its judgement in selecting the method,
information available at the time of the transaction. The key assumptions in this financial report are as follows:
(cid:891)
Fair value of options issued (cid:884) the Company has assessed the volatility within the Black Scholes model. This is considered to
be a reasonable basis for assessing the potential movements in the share price over time as they represent a selected
industry average. Options with market conditions have been valued using a Barrier up-and-in Trinomial Option Pricing
model.
Deferred taxes
Deferred tax assets have not been brought to account as it is not considered probable that the Company will make taxable
profits over the next 12 months. The Company will make a further assessment at the next reporting period.
Impairment of assets
The Company assesses the impairment of assets at each reporting date by evaluating conditions specific to the asset that may
lead to impairment. The assessment of impairment is based on the best estimate of future cash flows available at the time of
preparing the report. However, facts and circumstances may come to light in later periods which may change this assessment if
these facts had been known at the time.
(iv)
R&D recognition
The Company recognises income and a receivable for the R&D tax refund. The amount is estimated based on the submitted
claim, which may change once assessed by the Australian Taxation Office.
Principles of consolidation
(d)
Subsidiaries
Subsidiaries are all entities (including structured entities) over which the Company has control. The Company controls an entity when
it is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns
through its power to direct the activities of the entity. Subsidiaries are fully consolidated from the date on which control is transferred
to the Company. They are deconsolidated from the date that control ceases.
Intercompany Transactions
Intercompany transactions, balances and unrealised gains on transactions between group companies are eliminated. Unrealised losses
are also eliminated unless the transaction provides evidence of an impairment of the transferred asset. Accounting policies of
subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the Company.
42
43
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
Revenue recognition and other income
(e)
As a result of adoption of AASB 15 - Revenue from contracts with Customers, the Group has changed its accounting policy for revenue
recognition from 1 July 2018 as detailed below.
Revenue is recognised when or as the Group transfers control of goods or services to a customer, at the amount to which the Group
expected to be entitled. If the consideration promised includes a variable amount, the Group estimates the amount of consideration
to which it will be entitled.
The following is a description of the principal activities from which the Group generates its revenue and other income:
(i) Grants and Research & Development Tax Incentive
Grants from the Government are recognised at their fair value where it is probable that the grant will be received and the
group will comply with all attached conditions.
A company within the group is eligible to claim a tax credit for its qualifying research and development activities (research
& development tax incentive). An amount is recognised as a receivable in the accounting period which is designed to
match the benefit of the tax credit with the costs for which it is intended to compensate.
(ii) Revenue from contracts with customers - Commercialisaton of PromarkerD
Revenue from commercialisation of PromarkerD is measured based on the consideration specified in a contract with a
customer. The group recognises revenue when it transfers control over a product or service to a customer.
(iii) Revenue from contracts with customers - Sales of Analytical and Other Services
Revenue from the provisions of analytical and other services is recognised in the accounting period in which the services
are rendered. For fixed price contracts, revenue is recognised based on actual service provided to the end of the reporting
period as a proportion of the total services to be provided, because the customer received and uses the benefits
simultaneously. This is determined based on the actual labour hours spent relative to the total expected labour hours.
In the case of fixed price contracts, the customer pays the fixed amount based on a payment schedule. The services are
usually billed and paid for on a monthly basis. The performance obligation is the supply of analytical and other services over
the contractual term which represents a series of distinct goods and services that are substantially the same pattern of
transfer such that they would be recognised over time.
If services rendered by the Group exceed the payment, a contract asset is recognised. If the payments exceed the services
rendered, a contract liability is recognised. If a contract includes an hourly fee charge out model, revenue is recognised in
the amount to which the Group has a right to invoice. Customers are invoiced on a monthly basis and consideration is
payable when invoiced.
In some circumstances, analytical and other services are bundled together with provision of sales of services and products.
The sale of products is a separate performance obligation and transaction price is allocated to the products and services on
a relative stand-alone selling price basis.
Borrowings
(f)
Borrowings are initially recognised at fair value, net of transaction costs incurred. Borrowings are subsequently measured at
amortised cost. Any difference between the proceeds (net of transaction costs) and the redemption amount is recognised in the
statement of profit or loss and other comprehensive income over the period of the borrowings using the effective interest method.
Fees paid on the establishment of loan facilities are recognised as transaction costs of the loan to the extent that it is probable that
some or all of the facility will be drawn down. In this case, the fee is deferred until the draw down occurs. To the extent there is no
evidence that it is probable that some or all of the facility will be drawn down, the fee is capitalised as a prepayment for liquidity
services and amortised over the period of the facility to which it relates.
Borrowings are removed from the statement of financial position when the obligation specified in the contract is discharged, cancelled
or expired. The difference between the carrying amount of a financial liability that has been extinguished or transferred to another
party and the consideration paid, including any non-cash assets transferred or liabilities assumed, is recognised in the statement of
profit or loss and other comprehensive income as other income or finance costs.
Where the terms of a financial liability are renegotiated and the entity issues equity instruments to a creditor to extinguish all or part
of the liability (i.e. debt for equity swap), a gain or loss is recognised in the statement of profit or loss and other comprehensive
income, which is measured as the difference between the carrying amount of the financial liability and the fair value of the equity
instruments issued.
Borrowings are classified as current liabilities unless the group has an unconditional right to defer settlement of the liability for at least
12 months after the reporting period.
Employee Benefits
(g)
Liabilities for wages and salaries, including non-monetary benefits and accumulating sick leave that are expected to be settled wholly
within 12 months after the end of the period in which the employees render the related service, and are recognised in respect of
(cid:286)(cid:373)(cid:393)(cid:367)(cid:381)(cid:455)(cid:286)(cid:286)(cid:400)(cid:859) services up to the end of the reporting period, are measured at the amounts expected to be paid when the liabilities are
settled.
The liabilities are presented as current liabilities in the statement of financial position, described as other payables, and comprise
provision for annual leave and provision for long service leave.
The liabilities for long service leave and annual leave that are not expected to be settled wholly within 12 months after the end of the
period in which the employees render the related service, are therefore measured as the present value of expected future payments
to be made in respect of services provided by employees up to the end of the reporting period using the projected unit credit method.
Consideration is given to expected future wage and salary levels, experience of employee departures and periods of service. Expected
future payments are discounted using market yields at the end of the reporting period of government bonds with terms and
currencies that match, as closely as possible, the estimated future cash outflows. Re-measurements as a result of experience
adjustments and changes in actuarial assumptions are recognised in the statement of profit or loss and other comprehensive income.
Contributions to the (cid:39)(cid:396)(cid:381)(cid:437)(cid:393)(cid:859)(cid:400) superannuation fund and other independent superannuation funds are recognised as an expense as they
become payable. Prepaid contributions are recognised as an asset to the extent that a cash refund or a reduction in the future
payments is available.
Share based payments
(h)
Share-based payments compensation benefits are provided to employees, directors and consultants via the issues of shares and/or
options.
The fair value of the shares and options granted under the agreement are recognised as a share based payments expense in the
statement of profit or loss and other comprehensive income with a corresponding increase in equity in the statement of financial
position. The total amount to be expensed is determined by reference to the fair value of the rights granted, which excludes the
impact of any service and non-market conditions.
Non-market vesting conditions are included in assumptions about the number of rights that are expected to vest. The total expense is
recognised over the vesting period, which is the period over which all the specified vesting conditions are to be satisfied. At the end of
each period, the entity revises its estimate of the number of rights that are expected to vest based on the non-market vesting
conditions. It recognises the impact of the revision to the original estimates, if any, in the statement of profit or loss and other
comprehensive income, with a corresponding adjustment to equity in the statement of financial position.
Foreign currency translation and transactions
(i)
The financial statements are presented in Australian dollars, which is the Group's functional and presentation currency.
Foreign currency transactions are translated into Australian dollars using the exchange rates prevailing at the dates of the
transactions. Foreign exchange gains and losses resulting from the settlement of such transactions, and from the translation at
financial year-end exchange rates of monetary assets and liabilities denominated in foreign currencies, are recognised in the
statement of profit or loss and other comprehensive income.
44
45
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
Income tax
(j)
The income tax expense or benefit for the period is the tax payable on that period's taxable income based on the applicable income
tax rate for each jurisdiction, adjusted by changes in deferred tax assets and liabilities attributable to temporary differences, unused
tax losses and the adjustment recognised for prior periods, where applicable.
Deferred tax assets and liabilities are recognised for temporary differences at the tax rates expected to apply when the assets are
recovered or liabilities are settled, based on those tax rates that are enacted or substantively enacted, except for:
(i) When the deferred income tax asset or liability arises from the initial recognition of goodwill or an asset or liability in a
transaction that is not a business combination and that, at the time of the transaction, affects neither the accounting nor
taxable profits; or
(ii) When the taxable temporary difference is associated with interests in subsidiaries, associates or joint ventures, and the
timing of the reversal can be controlled and it is probable that the temporary difference will not reverse in the foreseeable
future.
Deferred tax assets are recognised for deductible temporary differences and unused tax losses only if it is probable that future taxable
amounts will be available to utilise those temporary differences and losses.
The carrying amount of recognised and unrecognised deferred tax assets are reviewed each reporting date. Deferred tax assets
recognised are reduced to the extent that it is no longer probable that future taxable profits will be available for the carrying amount
to be recovered. Previously unrecognised deferred tax assets are recognised to the extent that it is probable that there are future
taxable profits available to recover the asset.
Deferred tax assets and liabilities are offset only where there is a legally enforceable right to offset current tax assets against current
tax liabilities and deferred tax assets against deferred tax liabilities, and they relate to the same taxable authority on either the same
taxable entity or different taxable entity's which intend to settle simultaneously.
Current and non-current classification
(k)
Assets and liabilities are presented in the statement of financial position based on current and non-current classification. An asset is
current when:
(i)
(ii)
(iii) it is expected to be realised within twelve months after the reporting period; or
(iv)
it is expected to be realised or intended to be sold or consumed in normal operating cycle;
it is held primarily for the purpose of trading;
the asset is cash or cash equivalent unless restricted from being exchanged or used to settle a liability for at least twelve
months after the reporting period.
All other assets are classified as non-current.
A liability is current when:
it is expected to be settled in normal operating cycle;
it is held primarily for the purpose of trading;
(i)
(ii)
(iii) it is due to be settled within twelve months after the reporting period; or
(iv)
there is no unconditional right to defer the settlement of the liability for at least twelve months after the reporting period.
All other liabilities are classified as non-current.
Cash and cash equivalents
(l)
Cash and cash equivalents includes cash on hand, deposits held at call with financial institutions, other short-term highly liquid
investments with original maturities of three months or less that are readily convertible to known amounts of cash and which are
subject to an insignificant risk of changes in value.
For the statement of cashflows presentation purposes, cash and cash equivalents also includes bank overdrafts, which are shown
within borrowings in current liabilities on the statement of financial position.
Trade and other receivables
(m)
Trade receivables are amounts due from customers for goods sold or services performed in the ordinary course of business. Trade
receivables are usually due for settlement within 30 days and therefore are all classified as current.
Trade receivables are recognised initially at the amount of consideration that is unconditional unless they contain significant financing
components, when they are then recognised at fair value. The Group holds the trade receivables with the objective to collect the
contractual cash flows and therefore measures them subsequently at amortised cost using the effective interest rate method.
The Group applies the AASB 9 simplified approach to measuring expected credit losses, which uses a lifetime expected loss allowance
for all trade receivables and contract assets.
To measure the expected credit losses, trade receivables and contract assets have been grouped based on shared credit risk
characteristics and the days past due. The contract assets relate to unbilled work in progress and have substantially the same risk
characteristics as the trade receivables for the same types of contracts. The Group has therefore concluded that the expected loss
rates for trade receivables are a reasonable approximation of the loss rates for the contract assets.
Property, plant and equipment
(n)
The (cid:39)(cid:396)(cid:381)(cid:437)(cid:393)(cid:859)(cid:400) accounting policy for plant and equipment is stated at historical cost less depreciation. Historical cost includes
expenditure that is directly attributable to the acquisition of the items. Cost may also include transfers from equity of any gains or
losses on qualifying cash flow hedges of foreign currency purchases of property, plant and equipment.
Subsequent costs are included in the (cid:258)(cid:400)(cid:400)(cid:286)(cid:410)(cid:859)(cid:400) carrying amount or recognised as a separate asset, as appropriate, only when it is
probable that future economic benefits associated with the item will flow to the Group and the cost of the item can be measured
reliably. The carrying amount of any component accounted for as a separate asset is derecognised when replaced. All other repairs
and maintenance are charged to profit or loss and other comprehensive income during the reporting period in which they are
incurred.
Depreciation is calculated on a diminishing value basis to write off the net cost of each item of property, plant and equipment
(excluding land) over their expected useful lives.
The residual values, useful lives and depreciation methods are reviewed, and adjusted if appropriate, at each reporting date.
Leasehold improvements and plant and equipment under finance lease are depreciated over the unexpired period of the lease or the
estimated useful life of the assets, whichever is shorter.
Leases
(o)
The determination of whether an arrangement is or contains a lease is based on the substance of the arrangement and requires an
assessment of whether the fulfilment of the arrangement is dependent on the use of a specific asset or assets and the arrangement
conveys a right to use the asset.
A distinction is made between finance leases, which effectively transfer from the lessor to the lessee substantially all the risks and
benefits incidental to ownership of leased assets, and operating leases, under which the lessor effectively retains substantially all such
risks and benefits.
Finance leases are capitalised. A lease asset and liability are established at the fair value of the leased assets, or if lower, the present
value of minimum lease payments. Lease payments are allocated between the principal component of the lease liability and the
finance costs, so as to achieve a constant rate of interest on the remaining balance of the liability.
Leased assets acquired under a finance lease are depreciated over the asset's useful life or over the shorter of the asset's useful life
and the lease term if there is no reasonable certainty that the Group will obtain ownership at the end of the lease term.
Operating lease payments, net of any incentives received from the lessor, are charged to the statement of profit or loss and other
comprehensive income on a straight-line basis over the term of the lease.
Management has decided not to adopt AASB 16 for the year ended 30 June 2019. Any new leases entered into after 1 July 2019 will be
accounted for having regard to AASB 16 - refer Note 1(w).
46
47
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
Trade and other payables
(p)
These amounts represent liabilities for goods and services provided to the Group prior to the end of the financial year and which are
unpaid. Due to their short-term nature they are measured at amortised cost and are not discounted. The amounts are unsecured and
are usually paid within 30 days of recognition.
Provisions
(q)
Provisions are recognised when the Group has a present (legal or constructive) obligation as a result of a past event, it is probable the
Group will be required to settle the obligation, and a reliable estimate can be made of the amount of the obligation. The amount
recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting date,
taking into account the risks and uncertainties surrounding the obligation. If the time value of money is material, provisions are
discounted using a current pre-tax rate specific to the liability. The increase in the provision resulting from the passage of time is
recognised as a finance cost.
Fair value measurement
(r)
When an asset or liability, financial or non-financial, is measured at fair value for recognition or disclosure purposes, the fair value is
based on the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market
participants at the measurement date; and assumes that the transaction will take place either in the principle market; or in the
absence of a principal market, in the most advantageous market.
Fair value is measured using the assumptions that market participants would use when pricing the asset or liability, assuming they act
in their economic best interest. For non-financial assets, the fair value measurement is based on its highest and best use. Valuation
techniques that are appropriate in the circumstances and for which sufficient data are available to measure fair value, are used,
maximising the use of relevant observable inputs and minimising the use of unobservable inputs.
Assets and liabilities measured at fair value are classified into three levels, using a fair value hierarchy that reflects the significance of
the inputs used in making the measurements. Classifications are reviewed each reporting date and transfers between levels are
determined based on a reassessment of the lowest level input that is significant to the fair value measurement.
For recurring and non-recurring fair value measurements, external valuers may be used when internal expertise is either not available
or when the valuation is deemed to be significant. External valuers are selected based on market knowledge and reputation. Where
there is a significant change in fair value of an asset or liability from one period to another, an analysis is undertaken, which includes a
verification of the major inputs applied in the latest valuation and a comparison, where applicable, with external sources of data.
Issued capital
(s)
Ordinary shares are classified as equity.
Incremental costs directly attributable to the issue of new shares or options are shown in equity as a deduction, net of tax, from the
proceeds.
(t)
Earnings per share
Basic earnings per share
Basic earnings per share is calculated by dividing the profit attributable to equity holders of Proteomics International Laboratories Ltd,
excluding any costs of servicing equity other than ordinary shares, by the weighted average number of ordinary shares outstanding
during the financial year, adjusted for bonus elements in ordinary shares issued during the financial year.
Diluted earnings per share
Diluted earnings per share adjusts the figures used in the determination of basic earnings per share to take into account the after
income tax effect of interest and other financing costs associated with dilutive potential ordinary shares and the weighted average
number of shares assumed to have been issued for no consideration in relation to dilutive potential ordinary shares.
Goods and Services Tax (GST) and other similar taxes
(u)
Revenues, expenses and assets are recognised net of the amount of associated GST, unless the GST incurred is not recoverable from
the tax authority. In this case it is recognised as part of the cost of the acquisition of the asset or as part of the expense.
Receivables and payables are stated inclusive of the amount of GST receivable or payable. The net amount of GST recoverable from,
or payable to, the tax authority is included in either other receivables or in other payables in the statement of financial position.
Cash flows are presented on a gross basis. The GST components of cash flows arising from investing or financing activities which are
recoverable from, or payable to, the tax authority are presented as operating cash flows.
Commitments and contingencies are disclosed net of the amount of GST recoverable from, or payable to, the tax authority.
New Accounting Standards and Interpretations
(v)
Adoption of new accounting standards
In the year ended 30 June 2019 the Group has reviewed all the new and revised Standards and Interpretations issued by the
Australian Accounting Standards Board (cid:894)(cid:858)(cid:4)(cid:4)(cid:94)(cid:17)(cid:859)(cid:895) that are relevant to its operations and effective for annual reporting periods
beginning on or after 1 July 2018.
New standards impacting the Group that have been adopted from 1 July 2018 are:
(cid:891)
(cid:891)
AASB 15 - Revenue from Contracts with Customers (AASB 15); and
AASB 9 - Financial Instruments (AASB 9).
The Group has chosen to adopt the cumulative effect method for the above new standards and as such, the comparative information
throughout these financial statements has not been restated to reflect the requirements of the new standards.
Other new and amended standards and Interpretations issued by the AASB have been determined by the Group to have no impact,
material or otherwise, on its business and therefore no further changes, other than those mentioned above, are necessary to the
Group's accounting policies. No retrospective change in accounting policy or material reclassification has occurred requiring the
inclusion of a third Statement of Financial Position as at the beginning of the comparative financial period, as required under AASB
101.
Impact of new accounting standards
The accounting policies of the Group are consistent with those disclosed in the 30 June 2018 financial statements except for the
impact of the new or amended standards and interpretations effective 1 July 2018. The effects of initially applying the new standards
on the Group's financial statements are as follows:
(cid:891)
(cid:891)
The adoption of AASB 15 has resulted in changes in accounting policies and disclosures in the financial statements but has
had no significant impact on the amount of revenue recognised for the Group in the current or previous periods. Refer note
1 (e) for the new revenue recognition accounting policy
The adoption of AASB 9 has resulted in changes in accounting policies but has no significant impact on the Group's trade
receivables as at 1 July 2018. The investment in CPR Pharma Services Pty Ltd as held on 1 July 2018 was reclassified to fair
value through profit or loss. Refer below for the new financial instruments accounting policy.
Adoption of AASB 9 and new accounting policy for financial instruments
The Group has adopted AASB 9 with a date of initial application of 1 July 2018 and has elected not to restate its comparatives. As a
result, the Group has changed its accounting policy for financial instruments from 1 July 2018 as detailed below.
Recognition and derecognition
Financial assets and liabilities are recognised when the Group becomes a party to the contractual provisions of the financial
instrument.
Financial assets are derecognised when the contractual rights to the cash flows from the financial asset expire, or when the financial
asset and substantially all the risks and rewards are transferred. A financial
liability is derecognised when it is extinguished,
discharged, cancelled or expires.
Classification and initial measurement of financial assets
Financial assets are classified according to their business model and the characteristics of their contractual cash flows and are initially
measured at fair value adjusted for transaction costs (where applicable).
Subsequent measurement of financial assets
For the purpose of subsequent measurement, financial assets, other than those designated and effective as hedging instruments, are
classified into the following four categories:
Financial assets at amortised cost
Financial assets at fair value through profit or loss (FVTPL)
Debt instruments at fair value through other comprehensive income (FVTOCI)
Equity instruments at FVTOCI
(cid:891)
(cid:891)
(cid:891)
(cid:891)
All income and expenses relating to financial assets that are recognised in the profit or loss are presented within finance costs, finance
income or other financial items, except for impairment of trade receivables which is presented within other expenses.
48
49
P
I
L
L
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
New Accounting Standards and Interpretations (continued)
(v)
Financial assets at amortised cost
Financial assets with contractual cash flows representing solely payments of principal and interest and held within a business model of
'hold to collect' contractual cash flows are accounted for at amortised cost using the effective interest method. The Group's trade and
most other receivables fall into this category of financial instruments.
Impairment
The Group assess on a forward looking basis the expected credit losses associated with its debt instruments carried at amortised cost
and FVTOCI.
The impairment methodology applied depends on whether there has been a significant increase in credit risk.
The Group makes use of a simplified approach in accounting for trade and other receivables as well as contract assets and records the
loss allowance at the amount equal to the expected lifetime credit losses. In using this practical expedient, the Group uses its
historical experience, external indicators and forward looking information to calculate the expected credit losses (ECL) using a
provision matrix.
For long term trade receivables, the ECL is based on either the 12-month or lifetime ECL. The 12-month ECL is the proportion of
lifetime ECL's that results from default events on a financial instrument that are possible within 12 months after the reporting date.
When there has been a significant increase in credit risk since origination, the allowance will be based on the lifetime ECL. In all cases,
the Group considers that there has been a significant increase in credit risk when contractual payments are more than 30 days past
due.
The Group considers a financial asset is in default when contractual payments are 90 days past due. However, in certain cases, the
Group may also consider a financial asset to be in default when internal or external information indicates that the Group is unlikely to
receive the outstanding contractual amounts in full before taking into account any credit enhancements held by the Group.
(w) New Accounting Standards not yet Mandatory
The following Australian Accounting Standards that have recently been issued but are not yet mandatory, have not been early
adopted by the Group.
AASB 16 Leases - This standard eliminates the operating and financial lease classifications for leases currently accounted for under
AASB 117 Leases. AASB 16 requires requires an entity to bring most leases onto its statement of financial position in a similar way to
how existing finance leases are treated under AASB 117. An entity will be required to recognise a lease liability and a right of use in its
statement of financial position for most leases.
The Group will adopt AASB 16 from 1 July 2019. The impact of this adoption is currently in the process of being assessed by the Group,
however the impact has yet to be quantified.
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
2. LOSS FOR THE YEAR
Loss for the full year included the following:
Notes
Consolidated
Entity
2019
$
Consolidated
Entity
2018
$
(a) R&D Tax incentive income (i)
1,139,403
844,123
(b) Other expenses (income)
Unrealised foreign exchange (gains)
Realised foreign exchange losses
Fair value loss on investment
(c) Employee and labour expenses
Salary and wages
Other personnel costs
Superannuation
Increase in leave liabilities
Share based payments expense
( 2,127)
1,903
249,499
1,631,377
96,743
153,934
50,860
1,932,914
222,812
2,155,726
( 459)
5,157
-
1,273,345
176,358
120,697
26,662
1,597,062
71,767
1,668,829
(i) R&D Tax incentive income
The Company undertakes a substantial amount of research in its daily activities. The Company has registered its activities and is able to
claim a tax incentive (rebate) each year based on eligible research and development costs incurred during a financial year. The amount
of the incentive (rebate) is included as an income item in the consolidated statement of profit or loss and other comprehensive income
for the year ended 30 June 2019, and the corresponding receivable included in the consolidated statement of financial position. The
receipt of the tax incentive will occur in the year ended 30 June 2020.
3.
INCOME TAX EXPENSE / (BENEFIT)
(a) Income tax expense / (benefit)
Current tax / (over provision in prior year)
Deferred tax
(b) Numerical reconciliation of income tax to prima facie tax
(Loss) from continuing operations
Tax at the Australia tax rate 27.5% (2018 27.5%)
Tax effect of the amounts that are not deductible / (taxable) in
calculating taxable income
- Share based payments
- Research and development tax incentive
- Withholding tax paid in overseas locations
- Reduction in loss for tax incentive
Consolidated
Entity
2019
$
Consolidated
Entity
2018
$
-
-
-
-
( 2,080,275)
( 1,440,108)
( 572,076)
( 396,030)
61,273
( 313,336)
-
824,139
-
19,736
( 232,134)
2,892
605,536
-
50
51
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
3.
INCOME TAX EXPENSE / (BENEFIT) (continued)
5. REVENUE
(c) Tax losses
Unused tax losses for which no deferred tax assets have been recognised
Australian losses
Potential tax benefit at 27.5% (2018 27.5%)
Consolidated
Entity
2019
$
Consolidated
Entity
2018
$
2,081,773
572,488
1,801,493
495,411
The tax benefits of the above deferred tax assets will only be obtained if:
(i)
the Company derives future assessable income of a nature and of an amount sufficient to enable the benefits to be utilised;
the Company continues to comply with the conditions for deductibility imposed by law; and
no changes in income tax legislation adversely affects the Company in utilising the benefits.
(ii)
(iii)
(d) Unrecognised temporary differences
Provisions
Accruals
Tax losses
4. RECONCILIATION OF CASH
Cash at bank
Deposits at call
Notes
(a) Reconciliation of loss after income tax to net cash flows from operations activities
Loss for the year
Depreciation
Share and option based payments expense
Share issue in lieu of cash payment
Sale of investment in CPR Pharma Services Pty Ltd
(Increase) / decrease in trade and other debtors
(Increase) / decrease in other assets
Increase / (decrease) in trade and other creditors
Increase / (decrease) in provisions
14
( 4,372)
50,860
2,081,773
2,128,261
1,872
26,662
1,801,493
1,830,027
461,430
1,050,000
1,511,430
( 2,080,275)
188,293
222,812
48,630
( 928,399)
101,875
816,267
( 87,072)
50,860
( 1,667,009)
604,335
1,712,446
2,316,781
( 1,440,108)
235,690
71,767
-
-
( 285,412)
232,211
75,313
26,662
( 1,083,877)
(b) Non-cash financing and investing activities
On 30 September 2018, the Company sold all of its investment in CPR Pharma Services Pty Ltd (CPR) for cash proceeds of $928,399. An
accounting loss on disposal of investments of $249,499 is included in the Consolidated Statement of Profit or Loss and Other
Comprehensive Income for the year ended 30 June 2019.
During the year ended 30 June 2018, the Company issued a total of 3,868,305 fully paid ordinary shares to CPR in exchange for transfer
of 10% of the fully diluted issued share capital of CPR. The Company received 112,397 fully paid ordinary shares in CPR and the fair value
was determined by the Directors to be $1,177,898.
52
The Group has disaggregated revenue into various categories which is intended to:
(cid:891) Depict how the nature, amount, timing and uncertainty of revenue and cash flows are affected by economic factors; and
(cid:891)
Enable users to understand the relationship with revenue information in the statement of profit or loss and other comprehensive
income.
Product Type
PromarkerD licence fees
Analytical Services
Timing of Transfer of Goods and Services
Point in time
Over Time
Primary Geographic Markets
Australia and NZ
USA (and Territories)
Europe
India
SE Asia
6. TRADE AND OTHER RECEIVABLES
Trade receivables
Other receivables
Consolidated
Entity
2019
175,685
1,292,391
1,468,076
-
1,468,076
1,468,076
823,825
282,614
257,768
75,393
28,476
1,468,076
Consolidated
Entity
2019
$
Consolidated
Entity
2018
$
464,922
36,473
501,395
602,300
970
603,270
(a) Classification of trade and other receivables
Trade receivables are amounts due from customers for services performed in the ordinary course of business. The trade receivables are
generally due for settlement within 60 days and therefore are classified as current.
(b) Fair value of trade and other receivables
Due to the short-term nature of the current receivables, their carrying amount is assumed to be the same as their fair value.
(c) The Group has adopted the simplified approach to measuring expected credit losses which uses a lifetime expected loss allowance
for all trade receivables. The expected credit loss is deemed to be $nil.
7. OTHER ASSETS
Current:
Research and development tax incentive (note 2(i))
Export Market Development Grant (i)
Prepayments (ii)
Non-current:
Security Deposit - equipment leases
to be paid in respect of the 2017-2018 financial year
(i)
(ii) comprises prepaid insurance and prepaid patent legal fees
1,139,403
54,749
35,548
1,229,700
163,681
163,681
844,123
-
27,627
871,750
160,000
160,000
53
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
8.
INVESTMENTS
12. BORROWINGS
Shares in CPR Pharma Services Pty Ltd
Consolidated
Entity
2019
$
Consolidated
Entity
2018
$
-
-
1,177,898
1,177,898
On 30 September 2018, the Company sold all of its investment in CPR Pharma Services Pty Ltd for cash proceeds of $928,399.
9. PROPERTY, PLANT AND EQUIPMENT
Cost (i)
Accumulated depreciation
Closing Net Book Value
Reconciliation:
Opening net book value
Additions
Disposals
Depreciation charge
Closing Net Book Value
(i) includes capitalised leased assets
10. TRADE AND OTHER PAYABLES
Trade payables
Other payables
Deferred Income
Contract Liability - refer Note 1(e)
844,379
( 630,702)
213,677
363,979
37,991
-
( 188,293)
213,677
224,757
71,447
-
6,860
303,064
806,388
( 442,409)
363,979
511,236
88,433
-
( 235,690)
363,979
125,880
162,977
101,279
-
390,136
(a) Classification of trade and other payables
Trade payable are unsecured and are usually paid within 60 days or recognition and therefore are classified as current.
(b) Fair value of trade and other payables
The carrying amount of trade and other payables are assumed to be the same as their fair value, due to their short-term nature.
Current:
Finance Leases (b)
Non-current
Loans from Directors (a)
Finance Leases (b)
(a) Loans from Directors:
Movement in loans from directors:
Opening balance
- Amounts borrowed
- Amounts repaid
Closing balance
Terms of the Borrowings
Consolidated
Entity
2019
$
Consolidated
Entity
2018
$
146,591
147,500
-
18,330
18,330
-
164,921
164,921
-
-
-
-
366,392
-
( 366,392)
-
The company entered into a loan agreement with three Directors of Proteomics International Laboratories Ltd during
the year ended 30 June 2015 to provide the Company with funding for working capital purposes. The loan was
unsecured and was provided on the followings terms:
Particulars
Principal
Interest rate
Maturity
Repayment
Terms
$441,891
4%
April 15, 2019
In cash at any time (Company) or at maturity in cash or in shares at the market price
The loan was repaid in full during the year ended 30 June 2018.
(b) Finance Leases:
Commitments in relation to finance leases are payable as follows:
Within one year
Later than one year but no later than five years
Minimum lease payments
Future finance charges
Recognised as a liability
Lease Liability - current
Lease Liability - non-current
Recognised as a liability
155,142
18,889
174,031
( 9,110)
164,921
146,591
18,330
164,921
174,455
174,030
348,485
( 36,064)
312,421
147,500
164,921
312,421
11. PROVISIONS
Current:
Employee benefits - annual leave
Non-current
Employee benefits - long service leave
99,424
73,500
67,184
42,248
Terms of the Finance Leases
The company leases laboratory equipment under finance lease agreements expiring within three years.
54
55
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
P
I
L
L
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
13. ISSUED CAPITAL
Ordinary Shares
Total consolidated issued capital
Movement in share capital
Date
Details
1/07/2018
22/11/2018
3/12/2018
7/01/2019
22/01/2019
20/05/2019
20/06/2019
30/06/2019
Opening balance
Issue of shares (i)
Exercise of options (ii)
Exercise of options (ii)
Exercise of options (ii)
Exercise of options (ii)
Exercise of options (ii)
Closing balance
2019
Shares
2018
Shares
2019
$
2018
$
80,686,965
80,098,871
10,537,267
10,369,887
Number of
shares 2019
Amount
$
80,098,871
113,094
100,000
100,000
100,000
75,000
100,000
80,686,965
10,369,887
48,630
25,000
25,000
25,000
18,750
25,000
10,537,267
(i)
(ii)
issued to Director Paul House in lieu of cash payment for director's fees and pursuant to the
Director Fee Plan. The issue of shares was approved by shareholders at the Annual General
Meeting held on 22 November 2018.
consultant Canary Capital exercised 475,000 options during the year.
Date
Details
1/07/2017
5/02/2018
15/02/2018
8/03/2018
23/03/2018
29/03/2018
8/03/2018
6/04/2018
16/04/2018
30/06/2018
Opening balance
Exercise of options
Exercise of options
Exercise of options
Exercise of options
Exercise of options
Issue of shares (i)
Exercise of options
Exercise of options
Less: Transaction costs
Closing balance
(i)
issued to CPR Pharma Services Pty Ltd.
Ordinary shares
Number of
shares 2018
Amount
$
58,998,710
556,250
134,800
1,436,171
2,115,564
5,030,582
3,868,305
6,249,448
1,709,041
80,098,871
5,935,036
111,250
26,960
287,234
423,113
1,006,116
1,177,898
1,249,890
341,808
( 189,418)
10,369,887
Ordinary shares entitle the holder to participate in dividends, and to share in the proceeds of winding up of the Company in proportion
to the number of and amounts paid on the shares held.
On a show of hands every holder of ordinary shares present at a meeting in person or by proxy, is entitled to one vote, and upon a poll
each share is entitled to one vote.
Ordinary shares have no par value and the Company does not have a limited amount of authorised capital.
14. OPTIONS
(a) Options - Issued
Options exercisable at $0.25 each
Options exercisable at $0.30 each
Options exercisable at $0.35 each
Options exercisable at $0.50 each
Options exercisable at $0.67 each
Total issued options
Movement in options issued
As at 1 July
Exercised during the period
Issued during the period (i)
Issued during the period (ii)
Issued during the period (i)
Issued during the period (iii)
Issued during the period (iv)
As at 30 June
2019
Options
2018
Options
25,000
1,750,000
500,000
400,000
400,000
3,075,000
500,000
1,750,000
500,000
-
-
2,750,000
2019
2018
Average
exercise
price
$0.30
$0.25
$0.25
$0.30
$0.35
$0.50
$0.67
$0.26
Number of
Options
2,750,000
( 475,000)
-
-
-
400,000
400,000
3,075,000
Average
exercise
price
$0.20
$0.20
$0.25
$0.30
$0.35
-
-
$0.30
Number of
Options
17,231,856
( 17,231,856)
500,000
1,750,000
500,000
-
-
2,750,000
Issued options outstanding at the end of the year have the following expiry date and exercise price:
Grant Date
17/08/2017 (i)
3/11/2017 (ii)
8/03/2018 (i)
22/05/2018 (ii)
22/11/2018 (iii)
22/11/2018 (iv)
Expiry Date
Exercise Price
No. Options
17/07/2019
31/10/2019
8/03/2020
31/05/2020
22/11/2021
22/11/2022
$0.25
$0.30
$0.35
$0.30
$0.50
$0.67
25,000
650,000
500,000
1,100,000
400,000
400,000
(i)
(ii)
(iii)
(iv)
Unlisted - issued to consultants, Canary Capital, for nil consideration and being for part consideration for
services rendered.
Unlisted - employee options issued to employees of the Company for nil consideration under an Employee
Incentive Option Plan.
Unlisted - Director A options issued to Directors - Terry Sweet, Ian Roger Moore and Paul House - for nil
consideration and issued as a reward and incentive.
Unlisted - Director B options issued to Directors - Terry Sweet, Ian Roger Moore and Paul House - for nil
consideration and issued as a reward and incentive.
56
57
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
14. OPTIONS (continued)
(a) Fair Value of Employee Options
Particulars
Number of employee options
Valuation date
Expiry date
Underlying share price used
Exercise price
Risk-free rate
Volatility
Dividend yield
Valuation per Option
Input A
650,000
3 November 2017
31 October 2019
$0.175
$0.30
1.90%
100%
nil
$0.060
Input B
1,100,000
22 May 2018
31 May 2020
$0.18
$0.30
2.05%
100%
nil
$0.074
These Employee Options are valued at $120,400 and this amount was included in the share based payment expense for the year
ended 30 June 2018.
The Company has used the Black Scholes Model to value the Employee Options.
(b) Fair Value of Director A and Director B Options
Particulars
Number of options
Valuation date
Expiry date
Underlying share price used
Exercise price
Risk-free rate
Volatility
Dividend yield
Valuation per Option
Director A
400,000
22 November 2018
22 November 2021
$0.35
$0.50
1.50%
85%
nil
$0.221
Director B
400,000
22 November 2018
22 November 2022
$0.35
$0.67
1.50%
85%
nil
$0.227
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
14. OPTIONS (continued)
(b) Options - Unissued
Consultant Options - Adelaide Equity Partners Limited
Consultant Options - Scintilla Funds Management Pty Ltd
Total Unissued options
P
I
L
L
2019
Options
2018
Options
1,250,000
500,000
1,750,000
-
-
-
Fair Value of Consultant Options - Adelaide Equity Partners Limited and Scintilla Funds Management Pty Ltd.
The Company has agreed, pursuant to a corporate advisory mandate, the terms of which were announced to the ASX on 14
November 2018, to issue a total of 1,750,000 unlisted options exercisable at $0.50 each on or before 14 November 2021
("Consultant Options"). 1,250,000 options are to be issued to Adelaide Equity Partners Limited while 500,000 options are to be
issued to Scintilla Funds Management Pty Ltd. The issue of Consultant Options is subject to Proteomics International Laboratories
Limited shares achieving a 20 day VWAP of $0.45. As at the date of this report, the Consultant Options remain unissued, but are
valued as follows:
Particulars
Adelaide Equity Partners
Scintilla Funds Management
Number of consultant options
Valuation date
Expiry date
Underlying share price used
Exercise price
Risk-free rate
Volatility of 20-day VWAP
Dividend yield
Valuation per Option
1,250,000
14 November 2018
14 November 2021
$0.32
$0.50
2.13%
30%
nil
$0.025
500,000
14 November 2018
14 November 2021
$0.32
$0.50
2.13%
30%
nil
$0.025
The value placed on these Consultant Options is $43,750 and this amount is included in the share based payment expense for the
year ended 30 June 2019.
The Company has used the Barrier-up-and-in Trinomial Option Pricing Model to value the Consultant Options.
These Director A and Director B Options are valued at $179,062 and this amount is included in the share based payment expense for
the year ended 30 June 2019.
The Company has used the Black Scholes Model to value the Director A and Director B Options.
(c) Share based payments expense
Share based payments expense comprising:
Employee options
Director options
Consultant options
Performance rights (i)
Consolidated
Entity
2019
$
Consolidated
Entity
2018
$
-
179,062
43,750
-
222,812
120,400
-
-
( 48,633)
71,767
(i) Performance rights lapsed in the year ended 30 June 2017, and were written back to the share based payment expense in the
year ended 30 June 2018
58
59
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
15. RESERVES
15. RESERVES (continued)
Share based payments reserve (a) comprising:
(i) Payments to consultants
(ii) Employee share scheme
(iii) Director A & B options
Option reserve (b)
(a) Share based payments reserve
(i) Share based payments to consultants:
Consolidated
Entity
2019
$
Consolidated
Entity
2018
$
203,250
120,400
179,062
210,295
713,007
159,500
120,400
-
210,295
490,195
2019
Options
2018
Options
2019
$
2018
$
(a) Consultants - listed options
-
-
-
-
(b) Consultants - unlisted options
2,275,000
1,000,000
203,250
159,500
Movements in share based payments to consultants: (b) - unlisted options
Date
1/07/2018
13/11/2018
3/12/2018
7/01/2019
22/01/2019
20/05/2019
20/06/2019
30/06/2019
Date
1/07/2017
8/03/2018
30/06/2018
Details
Opening balance
Issue of unlisted options
Exercise of options
Exercise of options
Exercise of options
Exercise of options
Exercise of options
Closing balance
Details
Opening balance
Issue of unlisted options
Closing balance
P
I
L
L
Number of
options
1,000,000
1,750,000
( 100,000)
( 100,000)
( 100,000)
( 75,000)
( 100,000)
2,275,000
Number of
options
500,000
500,000
1,000,000
$
159,500
43,750
-
-
-
-
-
203,250
$
159,500
-
159,500
Movements in share based payments to consultants: (a) - listed options
There were no movements during the year ended 30 June 2019. Movements for the year ended 30 June 2018 are shown in the table
below.
Refer to Note 14 for further information.
(ii) Employee share scheme
Date
1/07/2017
31/03/2018
30/06/2018
Details
Opening balance
Exercise of options
Closing balance
Number of
options
$
1,500,000
( 1,500,000)
-
-
-
-
2019
Options
2018
Options
2019
$
2018
$
Employee unlisted options
1,750,000
1,750,000
120,400
120,400
Movements:
Date
1/07/2018
30/06/2019
Date
1/07/2017
8/03/2018
8/03/2018
30/06/2018
Details
Opening balance
Closing balance
Details
Opening balance
Issue of unlisted options
Issue of unlisted options
Closing balance
Refer to Note 14 for further information.
Number of
options
1,750,000
1,750,000
Number of
options
-
650,000
1,100,000
1,750,000
$
120,400
120,400
$
-
39,000
81,400
120,400
60
61
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
P
I
L
L
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
15. RESERVES (continued)
(iii) Director A & B options
2019
Options
2018
Options
2019
$
2018
$
Director A & B unlisted options
800,000
-
179,062
-
Movements:
Date
1/07/2018
22/11/2018
22/11/2018
30/06/2019
Details
Opening balance
Issue of Director A unlisted options
Issue of Director B unlisted options
Closing balance
Refer to Note 14 for further information.
(b) Option reserve
Number of
options
-
400,000
400,000
800,000
$
-
88,412
90,650
179,062
Total consolidated issued options listed
-
-
210,295
210,295
2019
Option
2018
Option
2019
$
2018
$
Movements in options reserve - listed options
Date
1/07/2018
30/06/2019
Date
1/07/2017
31/03/2018
30/06/2018
16. ACCUMULATED LOSSES
Opening balance
Loss for the year
Closing balance
Details
Opening balance
Closing balance
Details
Opening balance
Exercise of options
Closing balance
Number of
options
-
-
Number of
options
17,231,856
( 17,231,856)
-
$
210,295
210,295
$
210,295
-
210,295
Consolidated
Entity
2019
$
Consolidated
Entity
2018
$
( 6,183,697)
( 2,080,275)
( 8,263,972)
( 4,743,589)
( 1,440,108)
( 6,183,697)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
17. FINANCIAL RISK MANAGEMENT
The activities of the Company and its subsidiary (the Group) expose the Group to a variety of financial risks (including interest rate
risk, credit risk and liquidity risk). The (cid:39)(cid:396)(cid:381)(cid:437)(cid:393)(cid:859)(cid:400) overall risk management program focuses on the unpredictability of the financial
markets and seeks to minimise potential adverse effects on the financial performance of the Group. However, the Group uses
different methods to measure different types of risk to which it is exposed. These methods include sensitivity analysis in the case of
interest rate risk, aging analysis for credit risk and at present are not exposed to price risk.
Risk management is carried out by the Board of Directors with assistance from suitably qualified external advisors where necessary.
The Board provides written principles for overall risk management and further policies will evolve commensurate with the evolution
and growth of the Company.
The Group holds the following financial instruments:
Financial assets
Cash and cash equivalents
Trade and other receivables (a)
R&D tax incentive (b)
Investments
Financial liabilities
Trade and other payables (c)
Borrowings
Consolidated
Entity
2019
$
Consolidated
Entity
2018
$
1,511,430
683,352
1,139,403
-
3,334,185
2,316,781
602,300
844,123
1,177,898
4,941,102
( 303,064)
( 164,921)
( 467,985)
( 312,209)
( 312,421)
( 624,630)
(a) excludes GST receivables and prepayments
(b) the receipt of the 2019 R&D tax incentive will occur in the year ended 30 June 2020
(c) excludes GST payable and employee benefits
The main purpose of the financial instruments is to fund the Group's operations.
(cid:47)(cid:410)(cid:3)(cid:349)(cid:400)(cid:853)(cid:3)(cid:258)(cid:374)(cid:282)(cid:3)(cid:346)(cid:258)(cid:400)(cid:3)(cid:271)(cid:286)(cid:286)(cid:374)(cid:3)(cid:410)(cid:346)(cid:396)(cid:381)(cid:437)(cid:336)(cid:346)(cid:381)(cid:437)(cid:410)(cid:3)(cid:410)(cid:346)(cid:286)(cid:3)(cid:393)(cid:286)(cid:396)(cid:349)(cid:381)(cid:282)(cid:3)(cid:437)(cid:374)(cid:282)(cid:286)(cid:396)(cid:3)(cid:396)(cid:286)(cid:448)(cid:349)(cid:286)(cid:449)(cid:853)(cid:3)(cid:410)(cid:346)(cid:286)(cid:3)(cid:39)(cid:396)(cid:381)(cid:437)(cid:393)(cid:859)(cid:400)(cid:3)(cid:393)(cid:381)(cid:367)(cid:349)(cid:272)(cid:455)(cid:3)(cid:410)(cid:346)(cid:258)(cid:410)(cid:3)(cid:374)(cid:381)(cid:3)(cid:410)(cid:396)(cid:258)(cid:282)(cid:349)(cid:374)(cid:336)(cid:3)(cid:349)(cid:374)(cid:3)(cid:296)(cid:349)(cid:374)(cid:258)(cid:374)(cid:272)(cid:349)(cid:258)(cid:367)(cid:3)(cid:349)(cid:374)(cid:400)(cid:410)(cid:396)(cid:437)(cid:373)(cid:286)(cid:374)(cid:410)(cid:400)(cid:3)(cid:296)(cid:381)(cid:396)(cid:3)(cid:410)(cid:346)(cid:286)(cid:3)(cid:393)(cid:437)(cid:396)(cid:393)(cid:381)(cid:400)(cid:286)(cid:3)(cid:381)(cid:296)(cid:3)
limiting exposure to operational risk shall be undertaken. The main risks arising from the Group are cash flow (interest rate risk,
liquidity risk and credit risk). The Board reviews and agrees policies for managing each of these risks and they are summarised below:
(a) Market Risk
(i) Cash flow and interest rate risk
(cid:100)(cid:346)(cid:286)(cid:3)(cid:39)(cid:396)(cid:381)(cid:437)(cid:393)(cid:859)(cid:400)(cid:3)(cid:381)(cid:374)(cid:367)(cid:455)(cid:3)(cid:349)(cid:374)(cid:410)(cid:286)(cid:396)(cid:286)(cid:400)(cid:410)(cid:3)(cid:396)(cid:258)(cid:410)(cid:286)(cid:3)(cid:396)(cid:349)(cid:400)(cid:364)(cid:3)(cid:258)(cid:396)(cid:349)(cid:400)(cid:286)(cid:400)(cid:3)(cid:296)(cid:396)(cid:381)(cid:373)(cid:3)(cid:272)(cid:258)(cid:400)(cid:346)(cid:3)(cid:258)(cid:374)(cid:282)(cid:3)(cid:272)(cid:258)(cid:400)(cid:346)(cid:3)(cid:286)(cid:395)(cid:437)(cid:349)(cid:448)(cid:258)(cid:367)(cid:286)(cid:374)(cid:410)(cid:400)(cid:3)(cid:346)(cid:286)(cid:367)(cid:282)(cid:856)(cid:3)(cid:100)(cid:286)(cid:396)(cid:373)(cid:3)(cid:282)(cid:286)(cid:393)(cid:381)(cid:400)(cid:349)(cid:410)(cid:400)(cid:3)(cid:258)(cid:374)(cid:282)(cid:3)(cid:272)(cid:437)(cid:396)(cid:396)(cid:286)(cid:374)(cid:410)(cid:3)(cid:258)(cid:272)(cid:272)(cid:381)(cid:437)(cid:374)(cid:410)(cid:400)(cid:3)(cid:346)(cid:286)(cid:367)(cid:282)(cid:3)(cid:449)(cid:349)(cid:410)(cid:346)(cid:3)(cid:448)(cid:258)(cid:396)(cid:349)(cid:258)(cid:271)(cid:367)(cid:286)(cid:3)
interest rates expose the group to cash flow interest rate risk. The Company does not consider this to be material to the Group and
has therefore not undertaken any further analysis of risk exposure.
62
63
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
P
I
L
L
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
17. FINANCIAL RISK MANAGEMENT (continued)
The following sets out the Group's exposure to interest rate risk, including the effective weighted average interest rate by maturity
periods.
Details
30 June 2019 Consolidated
Financial assets
Cash and cash equivalents
30 June 2018 Consolidated
Financial assets
Cash and cash equivalents
Weighted
Average
Interest
Rate
Total
$
Note
3.19%
1,511,430
1.15%
2,316,781
All other financial instruments have either a zero coupon rate or a fixed interest rate.
Sensitivity
At 30 June 2019, if interest rates had increased by 0.25% or decreased by 0.25% from the year end rates with all other variables held
constant, post-tax loss for the year would have been $6,636 lower / ($6,636) higher (2018 changes of 0.25% / 0.25%: $3,600 lower/
($3,600) higher), mainly as a result of higher / lower interest income from cash and cash equivalents.
(ii) Foreign currency risk
The Group is exposed to movements in foreign exchange due to the number of clients that the Group currently works with overseas.
Exposure
Trade receivables
Sensitivity
30 June 2019
30 June 2018
USD
182,620
JPY
USD
JPY
240
160,027
14
The sensitivity of the profit or loss to changes in exchange rates arising in mainly USD/AUD denominated financial instruments and
USD/AUD exchange rate - increase 5%
USD/AUD exchange rate - decrease 15%
Impact on post tax profits
2019
2018
$
$
( 11,571)
42,915
( 9,400)
29,580
Impact on equity
2019
$
2018
$
11,571
( 42,915)
9,400
( 29,580)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
17. FINANCIAL RISK MANAGEMENT (continued)
(b) Credit risk
Credit risk is managed on a group basis. Credit risk arises from cash and cash equivalents and deposits with banks and financial
institutions, as well as credit exposures to retail customers, including outstanding receivables and committed transactions. For banks
and financial institutions, only independently rated parties with a minimum rating of 'A' are accepted. Otherwise, if there is no
independent rating, the board assesses the credit quality of the customer, taking into account its financial position, past experience
and other factors. Individual risk limits are set based on internal or external ratings in accordance with limits set by the board. The
compliance with credit limits by customers is regularly monitored by the managing director. Sales to retail customers are required to
be settled in cash (in part, in advance) or using major financial institutional payment processes, to mitigate credit risk.
Financial assets
Cash and cash equivalents
The Group's financier has an A2 Moody's rating.
(c)
Liquidity Risk
Consolidated
Entity
2019
$
Consolidated
Entity
2018
$
1,511,430
2,316,781
Prudent liquidity risk management implies maintaining sufficient cash balances and access to equity funding.
The Group's exposure to the risk of changes in market interest rates relates primarily to cash assets and floating interest rates. The
Group does not have significant interest-bearing assets (other than cash) and is not materially exposed to changes in market interest
rates due to the unprecedented low interest rates.
The Directors monitor the cash-burn rate of the Group on an ongoing basis against budget. As at reporting date the Group had
sufficient cash reserves to meet its requirements. The Group has no access to credit standby facilities or arrangements for further
funding or additional capacity in its borrowing arrangements.
The financial liabilities the Group had at reporting date were trade payables incurred in the normal course of the business. These
were non-interest bearing and were due within the normal 30-60 days terms of creditor payments.
Maturitie
The table below analyses the Group's financial liabilities into relevant maturity groupings based on the remaining period at the
reporting date to the contractual maturity date. The amounts disclosed in the table are the contractual undiscounted cash flows.
64
65
P
I
L
L
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
17. FINANCIAL RISK MANAGEMENT (continued)
(i) Assessment of contractual cash flows
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
18. CONSOLIDATED ENTITIES
Name of entity
Class of
share
Country of
Incorporation
%
Equity Holding
2019
2018
%
Cost of Company
2019
$
2018
$
Less than
6 Months
$
6 - 12
Months
$
Between
Between
1 and 2 years
$
2 and 5 years
$
Total
Contractual
Cash Flows
$
Carrying
Amount
$
Accounting Parent
Proteomics International P/L
Legal Parent
Proteomics International P/L
Australia
100
100
5,250,000
5,250,000
Ordinary
Australia
-
-
-
-
224,757
87,228
311,985
-
67,914
67,914
-
18,889
18,889
-
-
-
224,757
174,031
398,788
224,757
164,921
389,678
Less than
6 Months
$
6 - 12
Months
$
Between
Between
1 and 2 years
$
2 and 5 years
$
Total
Contractual
Cash Flows
$
Carrying
Amount
$
125,880
87,228
213,108
-
87,228
87,228
-
155,130
155,130
-
18,889
18,889
125,880
348,475
474,355
125,880
312,421
438,301
19. REMUNERATION OF AUDITORS
(a) Audit services
- BDO Audit (WA) Pty Ltd
(b) Non-audit services
- BDO Corporate Finance
- BDO Audit (WA) Pty Ltd
No non-audit services have been provided by BDO during the year ended 30 June 2019.
Contractual
maturities
of financial
liabilities
As at 30 June 2019
Non-derivatives
Trade payables
Borrowings
Total non-derivative
Contractual
maturities
of financial
liabilities
As at 30 June 2018
Non-derivatives
Trade payables
Borrowings
Total non-derivative
(ii) Financing arrangements
The Group has a $50,000 overdraft facility with its financial institution in place as at 30 June 2019.
20. COMMITMENTS
(d) Fair Value Estimation
The fair value of financial assets and liabilities must be estimated for recognition and measurement and for disclosure purposes.
The carrying value less impairment provision of receivables and trade payables are assumed to approximate their fair values due
to their short-term nature.
Laboratory access fees
Within one year
Later than one year but no later than five years
Later than five years
(e) Capital management
The Company pays fees to access strategic locations to use laboratories and specialised equipment to undertake its operations.
When managing capital, the Board's objective is to ensure the Group continues as a going concern was well as to maintain
optimal returns to shareholders and benefits for other stakeholders. The Board also aims to maintain a capital structure that
ensures the lowest cost of capital available to the entity.
The Board is constantly adjusting the capital structure to take advantage of favourable costs of capital or high return on assets.
As the market is constantly changing, the board may issue new shares, sell assets to reduce debt or consider payment of
dividends to shareholders.
The Board seeks to maintain a balance between the higher returns that might be possible with higher levels of borrowings and
the advantages and security afforded by a sound capital position although there is no formal policy regarding gearing levels.
The Group has no formal financing and gearing policy or criteria having regard to the early status of its development and low level
of activity.
There were no changes in the Group's approach to the capital management during the year ended 30 June 2019.
The Group is not subject to any externally imposed capital requirements.
21. RELATED PARTIES
(a) Key management personnel (KMP) compensation
Short-term employee benefits
Post-employment benefits
Director A and B Options
Share based payments (credit)
The directors of the group comprise the key management personnel.
Compensation is paid to the directors individually.
337,915
35,471
179,062
-
552,448
285,663
48,930
-
( 48,633)
285,960
66
67
Consolidated
Entity
2019
$
Consolidated
Entity
2018
$
43,848
36,637
-
-
-
-
48,700
-
-
48,700
74,700
74,700
-
149,400
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
21. RELATED PARTIES
25. EARNINGS PER SHARE
(b) Options disclosure to KMP's
The disclosure that relates to options terms and conditions and the valuation inputs can be found at Note 14.
(c) Transactions with KMP's
During the year ended 30 June 2019, consultancy services were provided by Ian Roger Moore for business development in the
amount of $11,286 (2018 $2,715) on terms no more favourable than those reasonably expected under (cid:258)(cid:396)(cid:373)(cid:859)(cid:400) length dealings with
unrelated persons.
No loans were provided by Key Management Personnel during the year ended 30 June 2019. Loans provided by Key Management
Personnel during the year ended 30 June 2018 are set out below:
(loss) attributable to ordinary shareholders
Weighted average number of ordinary shares*
Earnings per share
P
I
L
L
Consolidated
Entity
2019
$
Consolidated
Entity
2018
$
( 2,080,275)
( 1,440,108)
80,326,284
60,692,192
( $0.03)
( $0.02)
Consolidated
Entity
2019
$
Consolidated
Entity
2018
$
-
-
-
-
-
-
366,392
-
( 366,392)
-
12,446
( 7,328)
Beginning of the year
Loans advanced
Loans repaid (ii)
Interest charges (i)
Interest paid
(i) Interest has been accrued and is in trade and other payables.
(ii) Loans were repaid to R. Lipscombe and the LUK Trust.
22. DIVIDENDS
The directors have not paid or declared a dividend during the financial year ended 30 June 2019.
23. CONTINGENT LIABILITIES
The Company is not aware of any material contingent liabilities for the year ended 30 June 2019.
24. SEGMENT REPORTING
The Board monitors the operations of the Company as one single segment. The actual to budget items and a detailed profit or loss
are reported to the board to assess the performance of the Group.
The Board has determined that strategic decision making is facilitated by evaluation of the operations of the legal parent and
subsidiary which represent the operational performance of the (cid:39)(cid:396)(cid:381)(cid:437)(cid:393)(cid:859)(cid:400) revenues and the research and development activities as
well as the finance, treasury, compliance and funding elements of the Group.
*Includes the effect of the transactions (under continuation accounting) for the purpose of the comparative earnings per share
calculation.
26. EVENTS OCCURRING AFTER THE REPORTING PERIOD
On 26 July 2019, Proteomics International announced it had secured two major contracts to conduct pharmacokinetic analyses. The
contracts, with a combined value of approximately $400,000, form part of Proteomics (cid:47)(cid:374)(cid:410)(cid:286)(cid:396)(cid:374)(cid:258)(cid:410)(cid:349)(cid:381)(cid:374)(cid:258)(cid:367)(cid:859)(cid:400) ongoing partnership with
Linear Clinical Research for pharmacokinetic testing for clinical trials. The phase I clinical studies will examine the safety
performance of novel autoimmune disease drugs for two pharmaceutical companies in China, with the studies to be undertaken
over the next 3-10 months.
Proteomics International secured TGA regulatory approval for the PromarkerD software as an in vitro diagnostic (IVD) for export
use. The PromarkerD software hub enables the delivery of results of the proprietary PromarkerD algorithm to Proteomics
International's partners around the world [ASX: 28 July 2019].
The Company was also granted a patent for PromarkerD in Indonesia, where there are 10.3 million adults with diabetes [ASX: 28 July
2019]. Other than the above, there have been no subsequent events whick would have a material effect on the Group's operations.
Other than the above, there have been no subsequent events which would have a material effect on the Group's operations.
68
69
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
P
I
L
L
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the year ended 30 June 2019
27. PARENT ENTITY INFORMATION
The following details information related to the legal parent entity, Proteomics International Laboratories Ltd, as at 30 June 2019.
The information presented here has been prepared using consistent accounting policies as presented in Note 1.
Current assets
Non-current assets
Total Assets
Current liabilities
Non-current liabilities
Total Liabilities
Total Equity
(Loss) for the year
Other comprehensive income / (loss) for the year
Total other comprehensive (loss) for the year
2019
$
2,893,557
163,681
3,057,238
70,936
-
70,936
2018
$
3,411,253
1,337,898
4,749,151
72,766
-
72,766
2,986,302
4,676,385
( 561,941)
( 441,103)
-
-
( 561,941)
( 441,103)
Contingent liabilities of the parent entity
The Company is not aware of any material contingent liabilities for the year ended 30 June 2019.
Commitments of the parent entity
The Company does not have any on-going commitments.
28. INTERESTS IN OTHER ENTITIES
The Group does not currently have any interests in other entities.
29. DEED OF CROSS GUARANTEE
The Group has not currently entered into a deed of cross guarantee.
30. ASSETS PLEDGED AS SECURITY
Other than the cash Security Deposits for the finance leases (refer Note 7), the Group has no assets that have been pledged as
security.
Directors’ Declaration
The Directors of the Company declare that:
1.
The financial statements, comprising the consolidated statement of profit or loss and other comprehensive income,
consolidated statement of financial position, consolidated statement of cash flow, consolidated statements of changes in
equity, accompanying notes, are in accordance with the Corporations Act 2001 and:
(a)
(b)
comply with Accounting Standards, the Corporations Regulations 2001, other mandatory professional reporting
requirements; and
give a true and fair view of the financial position as at 30 June 2019 and of the performance for the year ended on
that date of the consolidated entity;
(c)
comply with International Financial Reporting Standards as disclosed in Note 1.
2.
3.
In the Directors’ opinion, there are reasonable grounds to believe that the Company will be able to pay its debts as and when
they become due and payable.
The remuneration disclosures included in the Director’s Report (as part of the Remuneration Report) for the year ended
30 June 2019, comply with section 300A of the Corporations Act 2001.
4.
The Directors have been given the declarations by the Managing Director required by section 295A of the Corporations Act 2001.
This declaration is made in accordance with a resolution of the Board of Directors and is signed for and on behalf of the directors by:
Terry Sweet
Chairman
Perth, Western Australia
Dated: 30 August 2019
70
71
P
I
L
L
Proteomics International Laboratories Ltd
Independent Auditor’s Report
72
73
P
I
L
L
Proteomics International Laboratories Ltd
Proteomics International Laboratories Ltd
P
I
L
L
Shareholder Information
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
./
(
(
32.#’,10,
!"#$%&’()*(’"+,-%#%"’($’($#(./(0,1,’#(.2345(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
(
45
#$’$’"
(
(
"%#%-,+"’*))*’&&’%$#!"
(
(
(
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
./0)1/23456)
./0)
1/2
6345
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
"#$!%&!’()*$+,!)$*-+,$)$.!#/’.$)+!/0!01’’2!3(-.!/).-4()2!+#()$+!(+!(,!%5!61*1+,!%&78!9$)$:!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
$"#
:$)9$
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
0/+)$.’/#.$)$,+-
-*$),+$*()’%&!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
+$)#(+2)4(
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
%&78 9$
4(.-/).!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
(+ (, %5
’’01 2
61*
,1+
-3(
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
&’(
*+)%
)(*+
-/.’+
$%#!"#
!
!"##$%&’()%*+)(,’+$%-.’+/-!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
,’+
-$%
)
+784)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
48+7
)
+/9)/:)!17546)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
64571!:/9+/
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
;)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
)
;
)
)
)
)
)
)
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
$$,
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
7;
! <-=#().!>/#4!?-3+=/@A$!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
7;
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
>.!)#(
/#4!
/@=3+-?
A$
!
!
!
!
!
!
!
#(=<-
%;
! <-=#().!>/#4!?-3+=/@A$!F?1G!6HIJ!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
%;
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
>.!)#(
/#4!
/@=3+-?
1G?FA$
IJ6H
#(=<-
5;
! M2’/!N,2!?,.!FN()G$)!O(@-’2!6HIJ!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
5;
IJ6H2’-@O()$G)(FN.!,?2,N/!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
’M2
/!
D;
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
D;
3/’41Q4/+).(#=-<.4()’$,#1P4
>/#4!P1,#$)’(4.!<-=#().+/4!Q14’/3!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
4#>/
L;
! P3())/9!R/’.-4*+!N,2!?,.!FP9$$,!P13$)!O14.!6HIJ!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
L;
FP9.,?2N,+*4-.’/R9/)()
$)3P1
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
JIH6.4O1$)
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
()
P3
E;
! P=-4,-’’(!P,)(,$*-=!S4T$+,@$4,+!?-@-,$.!!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
E;
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
!!
!
’’-,
$.,-@-?+,$4@,$+T4S=-$*(,)P,(!
$.
,4-P=
C;
! RPUI!I1+,/.2!V/@-4$$+!W61+,)(’-(X!?-@-,$.!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
C;
-?X(-’(),+16W+$$4-@V/2./,+1II
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
.$,-@
URP
K;
! <(4./’3#!<$+/1)=$+!N,2!?,.!!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
K;
4./’
3#!
+<$
.!,?2,N+$=/1)
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
4./’
<(
8;
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
8;
!
?-,,’$Y/#4!Z@A)$2!Z4*-4$$)-4*!N,2!?,.!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
)A@Z4#/$Y
.?,2!,N*!4-$$)4*-4Z$2!
’,,?-
$Y
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
7&; ! [=$(4!\-+,!N,2!?,.!F](,$)0/).!P13$)!O14.!6HIJ!)
!
7&;
!)
!
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
3
2
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
!
!)
!
!
!
!
!
!
)$31P.)/0)$,](
F.,?2,N,+-\4(
JIH6.41O
($[=
!
77; ! P’(.$!"$=#4/’/*-$+!N,2!?,.!FZ@A)$2!O(@-’2!P13$)014.!6HIJ!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
77;
JIH6.410$)3P12’-
O(@
$2)A
$+-*/’/4#"$=
O(@
$!
FZ@.,?2N,
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
(.P’
!
7%; ! Q()’$4$!^(’$)-$!_/1’.!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
7%;
.’1_/$-)$’^($4$
’)Q(
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
75; ! UO\!P13$)(441(,-/4!O14.!N,2!?,.!!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
75;
P\
()13$
441(
-,
O/4!
.!,?2,N
\UO
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
7D; ! UY/1‘a!N,2!?,.!F"#$!?/a!P13$)!O14.!6HIJ!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
7D;
IJ6H
F.!,?2,Na/1‘
"#$
O)13$
14.!
6H
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
UY
/1‘
!
7L; ! N(,)-=-(!\(),/4!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
7L;
4/,()\(!
-=-
)N(,
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
7E; ! I(@A$)9$’’!_24($=/’/*2!I’-4-=!N,2!?,.!FPG-44$)!P13$)!O14.!6HIJ!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
7E;
IJ6H
-I’2/*/’=$4(2_’’$9)A$@
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
@I(
7C; ! \()-$!>/2=$!U/#)-4*$)!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
7C;
)$*4-)#/U$=2/>$-
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
)\(
7K; ! \//)$!b!P/,/@-!S4T$+,@$4,+!N,2!?,.!F*$)!\//)$!O(@-’2!6HIJ!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
7K;
F.,?2,N+,4$@,+$T4S-@/,/Pb$)/
JIH62’-@(O$)/\/
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
/\/
78; ! U/9,)1+,!N,2!?,.!!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
78;
U/9
.!,?2,N,1+),
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
U/9
!
%&; !
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
%&;
%&;
,.?,2N(,#/U
U6>!
U6>!
!!
!
>!6!U/,#(!N,2!?,.!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
,.?,2N(,#/U
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
!
!!
!
14.!
P/a?
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
!
.!,?2,N=4-
)$*/ Continue reading text version or see original annual report in PDF
format above