
Annual Report for the year ended 31 December 2021
33
STRATEGIC REPORT
GOVERNANCE
FINANCIALS
Non-underlying costs
Non-underlying costs after tax increased
by £1.4 million to £3.9 million in 2021
from £2.5 million in 2020. These costs
included £0.4 million relating to the
acquisition of RadMD, £2.2 million (2020
£1.0 million) relating to the amortisation
of acquired intangible assets, £0.8
million (2020 £0.2 million) relating to
share-based payments and other one
off legal and professional costs of £0.6
million (2020 £0.1 million). The income
tax credit on these non-underlying costs
was £0.2 million (2020 £0.1 million).
In addition, non-underlying finance
costs included £0.6 million (2020 £nil)
relating to a fair value adjustment
on contingent consideration.
Net finance expense
Finance costs net of finance income
were £0.5 million for the year (2020: £0.3
million). In March 2021 we finalised a
new fully flexible £30.0 million Revolving
Credit Facility (RCF) and drew down £12.0
million of this during H1 2021 to repay the
term debt which had been in place since
IPO and also repaid the previous RCF of
£5.6 million. Since the initial drawdown,
£6 million of the RCF was repaid and
£6 million of the RCF was drawn on
31December 2021. The interest costs for
the year of £0.5 million represent interest
on drawn down balances together with
non-utilisation fees on undrawn amounts.
Profit before Tax
Underlying profit before tax increased by
£6.7 million to £11.5m in 2021 from £4.7
million in 2020 reflecting the increase
in revenues and gross profit, ostensibly
offset by the increase in operating
costs. Total profit before tax, after
taking account of non-underlying and
exceptional items increased by £5.2m to
£7.3m in 2021 from £2.1 million in 2020.
Taxation
The Group has incurred a tax charge of
£1.9m in the year ended 31December
2021 (2020 £0.7 million), with tax on
underlying profits of £2.1 million (2020:
£0.9m). The effective rate of tax for
2021 is 25.5% with the effective tax
rate on underlying profits of 18.1%.
Earnings per share
Underlying basic earnings per share
(EPS) increased by 125.6% to 7.83pence
per share in 2021 from 3.47pence per
share in 2020, reflecting the increase
in profits together with the impact of
the increased number of shares in issue
following the placing in March 2021.
Total basic EPS, after taking account of
non-underlying and exceptional costs
increased by 3.35pence to 4.56pence
in 2021 from 1.21pence in 2020.
Dividends
In 2021, an interim dividend of 0.89pence
per share was declared in September
2021 and paid in October 2021. In line
with our progressive dividend policy
outlined at the Capital Markets Day
last year, the directors are proposing
a final dividend for 2021 of 1.79pence
per share. The final dividend will be
paid on 22 July 2022 to shareholders on
the register on 24 June 2022 subject to
approval by shareholders at the 2022
Annual General Meeting (AGM). The total
dividends for 2021 of 2.68pence per share
represent an increase of 5% over 2020.
Capex
Total capex was £2.7 million in 2021
compared to £2.0 million in 2020. This
included: intangible capex of £0.8 million
(2020: £0.5 million) including expenditure
on the Future Tech programme of
£0.7million (2020: £0.1 million); tangible
capex on infrastructure and equipment
for contracted radiologists of £1.4 million
(2020 £1.5 million) and right of use asset
additions of £0.5 million (2020 £nil).
Cash and debt at
31December 2021
Operating cash generation in 2021
increased strongly to £9.7 million in 2021
from £8.6 million in 2020. Free cashflow,
after taking account of capex was £7.5
million in 2021 compared to £6.6m
in 2020. Operating cash conversion
remained strong at 81%, and above our
target of 80% reflecting in particular
good working capital management in
the UK as the business recovered from
COVID-19 together with the positive
contribution from acquisitions.
After taking account of the acquisition
of RadMD and the associated equity
placing together with strong cash
generation throughout the year, gross
cash at 31December 2021 was ahead
of expectations at £9.6 million (2020
£13.9 million) and net cash was £3.9
million (2020 net debt of £3.9 million).
On 6May 2021 the Group entered into a
new three year fully flexible £30 million
RCF with a syndicate of three banks,
including previous lenders Lloyds,
together with NatWest and Silicon Valley
Bank. The facility is extendable for up to
two years. Variable interest is calculated
on utilised facilities based on leverage
with initial interest at Sterling Overnight
Index Average (SONIA) + 2% and non-
utilisation fees of 35%. Key banking
covenants remain the same with maximum
net debt to adjusted EBITDA of 2.5x and
interest cover of 4x adjusted EBITDA.
Joint Venture
On 22February 2021 the Group
announced an equal Joint Venture (JV)
partnership with Integral Diagnostics
Pty, a leading provider of medical
imaging services across Australia and
New Zealand. The JV, MedX, aims to
provide teleradiology reporting services
and increased reporting capacity in
Australia, New Zealand, the UK and
Ireland. The initial equity investment
by both parties into this JV was AUD
100,000 each (c.£50,000). The joint
venture will be reported on an equity
accounting basis going forward.
Return on Capital from acquisitions
2021 was the first full year performance
from Medica Ireland which was
acquired in November 2020. After
considering underlying operating
profits and assets employed in Ireland,
Return on Capital Employed for Ireland
in 2021 excluding apportioned head
office costs was comfortably ahead
of our target return of 15% which
represents a very strong performance
in the first full year in the Group.
Acquisition of RadMD
On 22March 2021 the Group acquired
RadMD LLC, a company incorporated
in the United States of America. RadMD
is a leading Imaging Contract Research
Organisation (“iCRO”) providing services
to the fast-growing clinical trials market.
The initial cash consideration paid was
$16.3m (£11.7m). Deferred consideration
of $4.9m shall be paid in Q2 2022 based
on profits for the year ended 31December
2021. A further deferred contingent
consideration of $0.3m is expected to
be paid in H1 2023 based on profits for
the year ended 31December 2022.
Equity placing and subscription
On 23March 2021, a total of £16.1
million was successfully raised through
a combined equity placing (£15.6 million
gross proceeds) and subscription (£0.5
million gross proceeds). Total costs in
connection with the fundraise were
£0.5 million. A total of 11,111,110 Ordinary
shares were issued including 10,727,666
Placing Shares and 383,444 subscription
shares which represented, in aggregate,
approximately 9.98 per cent of the issued
ordinary share capital of the Company.
At 31December 2021 total shares in
issue were 122,428,836
after also taking
account of shares granted to satisfy share
options that vested during the year.
Richard Jones
Chief Financial Officer
11 April 2022