TEKCAPITAL PLC

Earnings Release • May 6, 2022

National Storage Mechanism | Additional information RNS Number : 5405K Tekcapital plc 06 May 2022 The information contained within this announcement is deemed by the Company (Companies House registration number 08873361) to constitute inside information as stipulated under the Market Abuse Regulations (EU) No. 596/2014 ("MAR")s. With the publication of this announcement via a Regulatory Information Service ("RIS"), this inside information is now considered to be in the public domain. Tekcapital PLC ("Tekcapital", "the Company" or the "Group") Final Results for the year-ended 30 November 2021 Record Results Tekcapital plc (AIM: TEK), the UK intellectual property (IP) investment group focused on creating valuable companies from investing in university technologies that can improve people's lives, announces its audited results for the year ended 30 November 2021. Financial highlights Our investment objective is to achieve long-term growth of net assets and returns on invested capital through the commercialisation of university discoveries that can make a positive impact on people's lives. In 2021 we met this objective. It was the most productive year for value creation in the Group's history: �� Net Assets increased 108% to US$68.1m, a record level (2020: US$32.7m) �� NAV per share increased 37% to US$0.48 (2020: $0.35) �� Portfolio valuation increased 105% to US$62.5m (2020:US$30.4m) �� Total income US$29.2m (2020: US$9.9m) o Revenue from services US$0.8m (2020: US$0.9m) o Net increase of US$28.1m in the fair value of portfolio companies (2020: US$8.7m) �� Profit after tax: $26.4m (2020: $7.7m) �� Share placings totalling US$9.4m completed during the period (2020: $2.6m) Investment Portfolio Salarius�� Limited ("Salarius") (97.2% ownership) www.salarius.co Salarius Ltd manufactures Microsalt��, a new, patented, all natural, non-GMO, Kosher, low-sodium salt that tastes great and has approximately half of the sodium of regular table salt. Investment Rationale: The snack food industry is focused on developing and providing better-for-you products that both taste good and help reduce sodium intake. The reason for this is that excess sodium consumption contributes to cardiovascular disease, a leading cause of premature death globally. To help address this problem, Salarius has developed a patented process for producing micron sized salt crystals. Microsalt�� has all the flavour of salt with roughly half the sodium for topical applications such as crisps, pretzels, nuts, popcorn and other salty snacks. Recent developments: �� Expanded sales of its SaltMe�� full flavour, low sodium chips in 2,200 Kroger stores. Kroger is the largest supermarket chain in the U.S. We believe this is the first national roll-out of full-flavour, low-sodium potato chips in the U.S. In addition to Kroger, SaltMe! crisps are now available at approximately 200 other retail purchase points. �� Awarded the most innovative sodium reduction food technology provider in 2021 by GHP Magazine. �� Winner of the Star Entrepreneur Award as the #1 start-up led by a P&G Alumni. �� Completed a successful REG CF crowdfund raising US$750,000 in December 2021. Lucyd�� Limited ("Lucyd") (100% ownership) www.lucyd.co Lucyd�� is seeking to Upgrade Your Eyewear�� by developing and selling designer smart eyewear at affordable prices. Innovative Eyewear, Inc., its ~80% owned U.S. operating subsidiary, was the first company to deliver prescription glasses with Bluetooth�� technology in 2019. Their frames help you stay connected safely and conveniently, by enabling many common smartphone tasks to be performed handsfree via voice assistants. Investment Rationale: In the U.S. pedestrian fatalities have increased by 60% from 2009 to 2019��. We believe that drivers and pedestrians alike are distracted with their smartphones, and this is contributing to the death and injury of pedestrians. Open ear audio found in Lucyd smart glasses can help pedestrians maintain situational awareness whist walking running and cycling. Approximately 2/3rds of the adult population need corrective lenses, and advancements in Bluetooth technology have enabled it to be incorporated into traditional eyeglass form factors. This combination created a new type of eyewear with built-in speakers, microphones and touch controls. Lucyd smart eyewear allows the wearer to forego headphones and use their glasses to listen to audio content and talk to others and digital assistant. Since the speakers are open-ear, Lucyd e-glasses enables the wearer to stay connected to their digital life whilst maintaining situational and social awareness. Recent Developments: �� Innovative Eyewear Launched Lucyd�� Lyte�� in January 2021. Their smart sunglass and prescription eyewear is the perfect complement for active lifestyles. As of the date of this report Lucyd Lytes have received more than 600 5-star ratings on Amazon and Lucyd.co websites. �� Announced multiple new hires, including Frank Rescigna, Head of Global Sales, Ken Strominger, Director of Sports & Electronics Sales and Alex Rivera, Manager of Graphics and Photography. �� Signed a distribution agreement with D. Landstrom Associates, to build distribution of Lucyd Lyte��� Bluetooth�� smart-glasses in big box retail stores in the U.S. �� Expanded its ecommerce sales channels with retail sales. Starting with no stores in June 2021, it has onboarded more than 200 retail stores to sell its products as of the date of this report. �� Appointed Olivia "Dibby" Bartlett as a non-executive director. Dibby has served more than 30 years in the optical industry and is currently president of the Opticians Association of America. Appointed Kristen McLaughlin to its board as a non-executive director. Kristen has a distinguished career in the optical industry where she has served as director of marketing for Silhouette International and brand manager for Daniel Swarovski Crystal Eyewear. �� In December 2021 Innovative Eyewear, Inc. launched the Vyrb app, a voice social medial program designed for Lucyd Lyte smart glasses and other hearables, for IOS and Android. �� Submitted a draft registration statement with the U.S. Securities and Exchange Commission (the "SEC"), for a proposed initial public offering ("IPO") of shares of its common stock in the United States. Guident Limited ("Guident") (100% ownership) www.guident.co Guident is developing remote monitoring and control software to improve safety of autonomous vehicles and land-based delivery devices. Guident's software will incorporate artificial intelligence and advanced network technologies to minimize signal latency and help improve the safety of autonomous vehicles. Investment Rationale: Vehicles of all types are rapidly becoming electric and autonomous. Whilst Autonomous Vehicles ("AVs") are projected to be significantly safer than traditional vehicles, there will still be mishaps and in many instances there will be no vehicle operator present to help resolve these problems. We believe remote human interaction will be needed to address these mishaps. Guident's remote monitoring and control centre will monitor vehicles and if necessary, provide additional support such as calling first responders, taking over control of the vehicle to move it out of harm's way and providing real-time communication with passengers and pedestrians. Over time, we believe remote monitoring centres will be required in most jurisdictions where AV's operate. Recent Developments: �� Demonstrated its low-latency (~38msec), vehicle control software to power its Remote Monitoring and Control Centre (RMCC). This is expected to be used in their first RMCC for AVs, to be launched later this year in Boca Raton, Florida. The RMCC will be able to monitor multiple vehicles from a remote, secure monitoring centre, akin to air traffic control for ground-based vehicles. �� During 2021, the company defined its go to market strategy, engaged advisors with relevant industry experience and entered discussions with numerous prospective customers. �� Announced the successful demonstration of its remote monitoring and control technology in Boca Raton, Florida. �� During 2021, the company has also progressed the engineering development of its prototype regenerative shock absorbers and completed their fabrication. Testing of the shocks are on-going. �� Multiple large OEM's have expressed an interest in evaluating Guident's regenerative shock absorbers as a tool for potential EV range extension. Belluscura�� Plc (~15% ownership) www.belluscura.com Belluscura plc ("Belluscura") is a respiratory medical device company that has developed and launched an improved portable oxygen concentrator (POC) to provide on-the-go supplemental O2. The company believes its product is the first FDA cleared, modular POC with a user-replaceable filter cartridge. Belluscura aims to make POC's more affordable to those who need them. Investment Rationale: Worldwide, approximately 300m individuals suffer from COPD (chronic obstructive pulmonary disease). Many of these patients require supplemental oxygen. As there is no cure for COPD, over time patients require greater amounts of oxygen, and if they use a portable oxygen concentrator, this means they must often replace their devices with greater capacity models as their disease progresses. With Belluscura's new patented device, users can swap out the filter cartridges to enable higher capacity oxygen flow without having to buy a new device, like upgrading memory on a laptop. The result is more affordable oxygen therapy which increases the number of people who can avail themselves of these life-extending and life-saving devices. Recent Developments: �� Belluscura received FDA clearance in March 2021. �� In April 2021, Tekcapital converted its warrants and options held in Belluscura at an average exercise price of 21 pence for new ordinary shares in Belluscura, bringing total shares held to 17.1 million. �� On May 28, 2021, Belluscura consummated its IPO at 45 pence per share and commenced trading on the AIM Market of the London Stock Exchange. �� Post IPO, the Company continued to rapidly expand its sales and distribution capabilities in the US and development of its new products. �� On Nov 4, 2021 Belluscura announced that demand for its X-PLO2R��� portable oxygen concentrators significantly exceeded expectations. �� On Nov 29, 2021 Belluscura announced it has received reimbursement approval from U.S. Centers for Medicare & Medicaid Services, further expanding the potential market for these devices. �� As of 30 November 2021 Belluscura shares traded at 99 pence per share, valuing Tekcapital's holding at US$22.7m compared to US$2m as of 30 November 2020. Operational highlights: Corporate �� As part of our continuing efforts to develop our team and expand our services: Tekcapital developed and delivered a successful webinar series "The Impact of Nanotechnology" to participants from the technology and innovation ecosystem in Latin America. �� Tekcapital was invited to participate at the 2021 Red TTO (Technology Transfer Offices) Mexico Event. The annual congress is where the innovation ecosystem of Mexico converges. �� Tekcapital participated as a sponsor and exhibitor at the 2021 Eastern, Central and Canadian Region Meetings hosted by the Association of University Technology Managers. �� In 2021, Tekcapital delivered more than 250 Invention Evaluator reports to universities worldwide, to help them assess the market potential of their new technologies and has added corporate clients including Hewlett Packard Enterprises, to its client roster. Additionally, the Vortechs Group, Tekcapital's executive search firm won 15 executive search assignments in 2021. Dr. Clifford Gross, Executive Chairman said: "We are glad to report very strong full-year performance for the Group, with net assets increasing by 108% to US$68.0m, a record level. Our key portfolio companies are progressing well and should reach significant additional milestones by the end of 2022. We are also pleased to highlight Belluscura's successful IPO during the period, Lucyd's subsidiary Innovative Eyewear, Inc.'s filing of its registration statement for a potential IPO with a listing on the NASDAQ, the roll-out of MicroSalt's SaltMe! Crisps in Kroger supermarkets throughout the U.S., and Guident's demonstration of their remote monitoring and control center with industry leading, low glass-to-glass latency. We are excited about what our portfolio companies have achieved in 2021 and their prospects for 2022." Post period end portfolio company highlights Belluscura �� Executed an agreement with InnoMax Medical Technology to manufacture its X-PLO2R�� portable oxygen concentrator in China, which is expected to more than double its manufacturing capacity whilst accelerating its international expansion. Nearly 100 million people in China have chronic obstructive pulmonary disease ("COPD"). This cohort is 4X larger than the U.S. COPD population. �� Awarded a Distribution and Pricing Agreement ("DAPA") from the United States Defence Logistics Agency ("DLA") for the X-PLO2R. The United States government is the largest buyer in the world. �� Announced that its sales in January and February of 2022 exceeded forecasts and surpassed their 2021 total sales. Salarius & Microsalt Inc, its US subsidiary: �� In Q1 2022 SaltMe!�� Chips have seen a 40-fold increase in sales compared to Q1 2021. �� Completed an oversubscribed Reg CF Crowdfund, having achieved its goal of US$750,000. �� Appointed Dan Emery as a non-executive member of its board of directors. Dan has more than 25 years of experience in the food industry, including 15 years as vice president of sales and marketing at Pilgrim's Pride, during which time sales grew from US$970 million to US$8.5 billion, with a balance between retail and food service. �� Appointed Rick Guiney as CEO. Rick has more than 35 years of experience in the food industry, including 30+ years as President & CEO of Classic Snacks, Inc., where he pioneered the ground-up development of the business and transformed it into a market-leading direct distribution company in the food industry. Classic Snacks was included on the Inc. 500 Fastest Growing Company List, and quickly became a nationwide snack food packager and distributor to airlines, restaurants, hotels, country clubs, bars, taverns, and retail private label customers. Lucyd & Innovative Eyewear Inc, its US subsidiary: �� Innovative Eyewear has filed an S1 registration statement with the SEC and is seeking to raise US$10m in an IPO to be traded on the NASDAQ under the ticker: LUCY, which it seeks to consummate as soon as practicable given current market conditions. �� Announced it has been approved by DICK's Sporting Goods�� to provide its Lucyd Lyte�� smart eyewear on dickssportinggoods.com and by BestBuy.ca to place its products on Best Buy's Canadian ecommerce site. Guident & Guident Corp, its US subsidiary: �� Has been selected as a vendor by JTA's Procurement Review Committee for JTA Proposal No. P-22-010 entitled "JTA Test Environment" to provide remote monitoring and control services for three years. �� Announced it is working with Airspan Networks (NYSE American: MIMO) to provide customers with connectivity and software solutions for autonomous vehicles for smart city applications, using CBRS (Citizens Broadband Radio Service) spectrum. �� Announced that it filed their 8th patent application covering improvements to its remote monitoring and control centre for AVs. The U.S. patent application #17/579,203 is entitled: "Near Real-Time Data and Video Streaming System for a Vehicle, Robot or Drone". �� Announced that their Regenerative Shock Absorber prototypes have been fabricated and are being evaluated by independent test facilities to confirm their performance and capabilities. Guident is currently in discussions with potential customers and strategic partners to potentially manufacture and use their RSA's. Posting of Annual Report and Accounts The Company's annual report and accounts for the year ended 30 November 2021 will be available on the Company's website www.tekcapital.com shortly and will be posted to shareholders on 06 May 2021. For further information, please contact: Tekcapital Plc Via Flagstaff Clifford M. Gross, Ph.D. SP Angel Corporate Finance LLP (Nominated Adviser and Broker) +44 (0) 20 3470 0470 Richard Morrison/Charlie Bouverat (Corporate Finance) Abigail Wayne / Rob Rees (Corporate Broking) Flagstaff Strategic and Investor Communications +44 (0) 20 7129 1474 Tim Thompson/Andrea Seymour/Fergus Mellon About Tekcapital plc Tekcapital creates value from investing in new, university-developed discoveries that can enhance people's lives and provides a range of technology transfer services to help organisations evaluate and commercialise new technologies. Tekcapital is quoted on the AIM market of the London Stock Exchange (AIM: symbol TEK) and is headquartered in the UK. For more information, please visit www.tekcapital.com General Risk Factors and Forward-Looking Statements The information contained in this document has been prepared and distributed by the Company and is subject to material updating, completion, revision, verification and further amendment. This Report is directed only at Relevant Persons and must not be acted on or relied upon by persons who are not Relevant Persons. Any other person who receives this Report should not rely or act upon it. By accepting this Report the recipient is deemed to represent and warrant that: (i) they are a person who falls within the above descrip-tion of persons entitled to receive the Report; (ii) they have read, agree and will comply with the contents of this notice. The securities mentioned herein have not been and will not be, registered under the U.S. Securities Act of 1933, as amended (the "Securities Act"), or under any U.S. State securities laws, and may not be offered or sold in the United States of America or its territories or possessions (the "United States") unless they are registered under the Securities Act or pursuant to an exemption from or in a transaction not subject to the registration requirements of the Securities Act. This Report is not being made available to persons in Australia, Canada, Japan, the Republic of Ireland, the Republic of South Africa or any other jurisdiction in which it may be unlawful to do so and it should not be delivered or distributed, directly or indirectly, into or within any such jurisdictions. Investors must rely on their own examination of the legal, taxation, financial and other consequences of an investment in the Com-pany, including the merits of investing and the risks involved. Prospective investors should not treat the contents of this Report as advice relating to legal, taxation or investment matters and are advised to consult their own professional advisers concerning any acquisition of shares in the Company. Certain information contained in this Report has been obtained from published sources prepared by other parties. Certain other information has been extracted from unpublished sources prepared by other parties which have been made available to the Company. The Company has not carried out an independent investigation to verify the accuracy and completeness of such third party information. No responsibility is accepted by the Company or any of its directors, officers, em-ployees or agents for the accuracy or completeness of such information. All statements of opinion and/or belief contained in this Report and all views expressed represent the directors' own current as-sessment and interpretation of information available to them as at the date of this Report. In addition, this Report contains certain "forward-looking statements", including but not limited to, the statements regarding the Company's overall objectives and strategic plans, timetables and capital expenditures. Forward-looking statements express, as at the date of this Report, the Company's plans, estimates, valuations, forecasts, projections, opinions, expectations or beliefs as to future events, results or performance. Forward-looking statements involve a number of risks and uncertainties, many of which are beyond the Company's control, and there can be no assurance that such statements will prove to be accurate. No assurance is given that such forward looking statements or views are correct or that the objectives of the Company will be achieved. Further, valuations of the Company's portfolio investments and net asset value can and will fluctuate over time due to a wide variety of factors both company specific and macro-economic. Changes in net asset values can have a significant impact on revenue and earnings of the Company and its future prospects. Additionally, the current Coronavirus pandemic may produce negative economic activities which could reduce the company's economic performance and the performance of its portfolio companies in ways that are difficult to quantify at this juncture. It may cause a downturn in the markets in which the Company operates, reduce the Company's net asset values, revenue, cash flow, access to investment capital and other factors which could negatively impact the Company. As a result, the reader is cautioned not to place reliance on these statements or views and no responsibility is accepted by the Company or any of its directors, officers, employees or agents in respect thereof. The Company does not undertake to update any forward-looking statement or other information that is contained in this Report. Neither the Company nor any of its shareholders, directors, officers, agents, employees or advisers take any responsibility for, or will accept any liability whether direct or indirect, express or implied, contractual, tortious, statutory or otherwise, in respect of, the accuracy or completeness of the information contained in this Report or for any of the opinions contained herein or for any errors, omissions or misstatements or for any loss, howsoever arising, from the use of this Report. Neither the issue of this Report nor any part of its contents is to be taken as any form of contract, commitment or recommendation on the part of the Company or the directors of the Company. In no circumstances will the Company be responsible for any costs, losses or expenses incurred in connection with any appraisal, analysis or investigation of the Company. This Report should not be considered a recommendation by the Company or any of its affiliates in relation to any prospective acquisition or disposition of shares in the Company. No undertaking, Report, warranty or other assurance, express or implied, is made or given by or on behalf of the Company or any of its affiliates, any of its directors, of-ficers or employees or any other person as to the accuracy, completeness or fairness of the information or opinions contained in this Report and no responsibility or liability is accepted for any such information or opinions or for any errors or omissions. Intellectual Property Risk Factors Tekcapital mission is to create valuable products from university intellectual property that can improve people's lives. Therefore, our ability to compete in the market may negatively affected if our portfolio companies lose some or all of their intellectual property rights. If patent rights that they rely on are invalidated, or if they are unable to obtain other intellectual property rights. Our success will depend on the ability of our portfolio companies to obtain and protect patents on their technology and products, to protect their trade secrets, and for them to maintain their rights to licensed intellectual property or technologies. Their patent applications or those of our licensors may not result in the issue of patents in the United States or other countries. Their patents or those of their licensors may not afford meaningful protection for our technology and products. Others may challenge their patents or those of their licensors by proceedings such as interference, oppositions and re-examinations or in litigation seeking to establish the invalidity of their patents. In the event that one or more of their patents are challenged, a court may invalidate the patent(s) or determine that the patent(s) is not enforceable, which could harm their competitive position and ours. If one or more of our portfolio company patents are invalidated or found to be unenforceable, or if the scope of the claims in any of these patents is limited by a court decision, our portfolio companies could lose certain market exclusivity afforded by patents owned or in-licensed by us and potential competitors could more easily bring products to the market that directly compete with our own. The uncertainties and costs surrounding the prosecution of their patent applications and the cost of enforcement or defense of their issued patents could have a material adverse effect on our business and financial condition. To protect or enforce their patent rights, our portfolio companies may initiate interference proceedings, oppositions, re-examinations or litigation against others. However, these activities are expensive, take significant time and divert management's attention from other business concerns. They may not prevail in these activities. If they are not successful in these activities, the prevailing party may obtain superior rights to our claimed inventions and technology, which could adversely affect their ability of our portfolio companies to successfully market and commercialize their products and services. Claims by other companies may infringe the intellectual property rights on which our portfolio companies rely, and if such rights are deemed to be invalid it could adversely affect our portfolio companies and ourselves as investors in these companies. From time to time, companies may assert, patent, copyright and other intellectual proprietary rights against our portfolio company's products or technologies. These claims can result in the future in lawsuits being brought against our portfolio companies or their holding company. They and we may not prevail in any lawsuits alleging patent infringement given the complex technical issues and inherent uncertainties in intellectual property litigation. If any of our portfolio company products, technologies or activities, from which our portfolio companies derive or expect to derive a substantial portion of their revenues and were found to infringe on another company's intellectual property rights, they could be subject to an injunction that would force the removal of such product from the market or they could be required to redesign such product, which could be costly. They could also be ordered to pay damages or other compensation, including punitive damages and attorneys' fees to such other company. A negative outcome in any such litigation could also severely disrupt the sales of their marketed products to their customers which in turn could harm their relationships with their customers, their market share and their product revenues. Even if they are ultimately successful in defending any intellectual property litigation, such litigation is expensive and time consuming to address, will divert our management's attention from their business and may harm their reputation and ours. Several of our portfolio companies may be subject to complex and costly regulation and if government regulations are interpreted or enforced in a manner adverse to them, they may be subject to enforcement actions, penalties, exclusion, and other material limitations on their operations and have a negative impact on their financial performance. All of the above listed risks can have a material, negative affect on our net asset value, revenue, performance and the success of our business and the portfolio companies we invested in. STRATEGIC REPORT Chairman's statement Tekcapital brings new scientific innovations from lab to market to enhance safety and health and improve the quality of life of the customers we serve. In the past year, thankfully, all of our portfolio companies have made significant advancements and our strong returns on invested capital continue and net asset growth has followed in lock step. Key portfolio companies Leveraging our proprietary global university network, we provide services to universities and companies to help them assess and commercialise their innovations. Utilising these services, we have built a valuable group of portfolio companies to commercialise select intellectual properties that if successfully commercialised could make a positive impact on people's lives. Our model is simple, we seek to couple commercialisation ready, compelling university IP with visionary management. We then invest our own capital and introduce exogenous sources of capital to help these companies grow. When we realise exits through trade sales or IPOs, the Group's goal is to distribute a portion of the proceeds as a special dividend to our shareholders Our current portfolio companies were all started by Tekcapital. Whilst few in number, they are diverse and span multiple sectors including food tech, autonomous vehicles, smart eyewear and respiratory medical devices. All of our portfolio companies have in our view, compelling intellectual properties, capable and inspired management and address $Billion+, fast growing markets. The entire team at Tekcapital is committed to helping these companies grow to achieve their full potential and value. Salarius is a food tech business that owns a patented process to produce micron sized salt. These small crystals dissolve faster on the tongue, so you need to use less salt, whilst still having the same salty taste. Less salt means about 50% less sodium for most applications. Less sodium means a reduced likelihood of developing high blood pressure and heart disease, the world's number one cause of premature death. In addition to its focus on B2B sales of MicroSalt�� to snack food companies, Salarius has launched its own snack food brand called SaltMe!���. Beginning in August 2020 they started shipping their first product, SaltMe!��� potato chips. The product is now in more than 2,400 stores throughout the U.S.. The low sodium ingredient market is estimated to reach US$2b�� by 2027. Tekcapital owns 97.15% of Salarius and ~80% of its U.S. subsidiary MicroSalt Inc. as of the date of this report. Lucyd has built a new, online eyeglass business that combines technology with traditional eyewear. In January 2021, Lucyd's US subsidiary Innovative Eyewear Inc launched Lucyd Lyte���, their most advanced and compelling Bluetooth�� eyewear. This product combines proper prescription, designer glasses with Bluetooth technology that you can use to answer your phone, listen to music, and talk with Siri�� or Alexa�� or Google Voice. The product has initially been very well received and is available on multiple ecommerce sites and in 200 retail optical stores. Lucyd has developed and filed 41 U.S. utility and design patents covering their products. Innovative Eyewear Inc., a U.S. subsidiary of its portfolio company Lucyd Ltd, filed a registration statement on Form S-1 with the U.S. Securities and Exchange Commission for a proposed initial public offering of shares of its common stock in the United States. Tekcapital currently owns 100% of the share capital of Lucyd Ltd and approximately 80% of the share capital of Innovative Eyewear, Inc. Innovative Eyewear intends to commence the sale of its securities in the IPO following completion of the SEC review process, subject to market and other conditions. A copy of the registration statement is available on www.sec.gov. The Company intends the shares to be listed on the NASDAQ under ticker: LUCY. Guident owns or holds the exclusive licence to eight patents and applications that we believe can improve the safety and efficiency of autonomous vehicles and land-based delivery devices. Guident has demonstrated its beta remote monitoring and control system (RMCC) with a ~38 msec latency, which is believed to be amongst the lowest in the industry. Guident has progressed with its B2B marketing program and seeks to develop partnerships smart city operators, vehicle OEM's and fleet operators to provide remote tele-monitoring and control centres for autonomous vehicles and fleet operators. Additionally, Guident has fabricated its regenerative shock absorbers and commenced testing. According to Allied Market Research��, the global market for autonomous last mile delivery is projected to reach US$11.9 billion in 2021. Additionally, Guident has a acquired an exciting, new regenerative shock absorber technology, to help extend the range of electric vehicles. Guident has executed NDA's with two listed OEM's to test these new shocks for potential use in their electric vehicles and has fabricted prototypes for testing. Tekcapital owns 100% of Guident and 96% of its U.S. subsidiary Guident Corporation as of 30 November 2021. Belluscura has developed and sells an improved portable oxygen concentrator to provide on-the-go supplemental oxygen, with user replaceable filter cartridges. When a patient's disease progresses, they now can upgrade the filter cartridge to provide more liters of O2 per minute, like adding memory on a laptop, rather than having to replace an expensive medical device. These cost savings will be beneficial to patients and insurance companies and should help make portable respiratory devices more affordable, which is core to Belluscura's mission. Belluscura filed for and received 510(K) clearance from the U.S. FDA in March 2021. On 28th May 2021 Belluscura successfully floated on the AIM to finance and accelerate the manufacture and distribution of their portable oxygen concentrators. They are performing well and are manufacturing and delivering units in excess of their anticipation. According to Global Market Insights, the medical portable O2 market is currently US$1.4bn�� a year and growing by more than US$100m/year��. Belluscura has 18 patents filed or licensed to-date covering devices and systems for treating people suffering from acute respiratory distress caused by COPD or the Coronavirus. Tekcapital owns approximately 15% of Belluscura as of the date of this report. Financial Performance In 2021, despite the global COVID 19 pandemic and the related social and economic hardship, we are fortunate that our team is healthy, all of our active portfolio companies made significant progress and the value of our portfolio holdings increased by 105%. This increase was driven primarily by: �� Increase in the fair value of our Group's holding in Belluscura (increase of US$19.4m), as a result of their successful LSE AIM flotation on 28 May 2021 coupled with their commercial progress. �� Increase in the fair value of our Group's shares in Lucyd Ltd (increase of US$12.5m) driven by commercial progress and a REG CF crowdfund conducted at a $20m pre-money valuation. �� increase in the fair value of our Group's shares in Salarius Ltd (increase of US$0.7m) driven by commercial progress and an oversubscribed REG CF crowdfund conducted at a US$5m pre-money valuation. The Group also recorded a US$3.9m fair value loss from its investment in Guident Ltd, after updating the valuation methodology to the price agreed between Guident CORP and by investors in the most recent Private Placement offering at $1 a share. As a result, for 2021, our net assets increased by approximately 108% to US$68.1m, a record level for our Group. Total income increased 195% to US$29.2m with unrealised profit on the revaluation of investments driving that increase by US$28.1m (2020: US$8.7m). Our after-tax profit increased by 243% to US$26.4m (2020: US$7.7m). Fundraisings during the period Early-stage businesses facing large market opportunities need talent, technology and capital to succeed. To help address this we completed the following fundraises in 2021. On 18 March 2021, the Group announced it had completed a fundraising of ��3.8m (US $5.28m) before expenses, through the issue of, in aggregate 38,000,000 Placing Shares at 10 pence per New Ordinary Share. On 3 November 2021 the Group announced it had completed a fundraising of ��3.0m (US$4.1m) before expenses, through the issue of, in aggregate 10,714,286 placing shares at 28 pence per New Ordinary Share. Principal Risks and Uncertainties The specific financial risks are discussed in the notes to the financial statements. Other risks are as follows: We believe the principal financial risks and benefits of the business relate to the value and performance of the Group's portfolio companies. We believe that the fair value of each portfolio company is a time dependent valuation that may become impaired if the business does not achieve it milestones, growth trajectory, product development goals, market acceptance, capital raises or other key performance metrics. Individually and as a group our portfolio companies have a material impact on our financial performance. ��� The risk of individual portfolio company negative performance, in the future, may be ameliorated, as our portfolio becomes more mature, and when our portfolio companies develop significant capital reserves, predictable revenues and have demonstrated significant increases in value. Management's strategy of early detection and remediation includes continuous monitoring of sales performance, expenses and capital requirements as well as ongoing assistance in strategic planning and fundraising activities, amongst others. ��� The principal operational risk of the business is management's ability to assist our portfolio companies in achieving their goals and ultimate exits whilst having a small team and an additional goal of increasing our service revenues. Management's strategy of early detection and remediation includes continuous monitoring of sales performance and expenses, intellectual property position and strategic direction, as well as ongoing assistance in executive and board recruitment, IP acquisition and fundraising activities, amongst others. ��� The Group is dependent on its executive team and directors for its operations and ultimate success and there can be no assurance that it will be able to retain the services of these key personnel in the future. Management's strategy includes regular review of performance and compensation strategy to help improve retention of talent along with executive requirement to expand the depth of our management bench. ��� The COVID-19 epidemic may produce negative economic activities which could reduce the Group's economic performance as a result of supply chain disruptions. Further, until the Group covers all of its operating costs from service revenue and/or portfolio company exits, it will seek to raise additional capital to fund operations and provide follow-on investments in portfolio companies. The weighted average cost of capital may increase as a result of geo-political disruptions and knock-on effects of the COVID pandemic in the equity markets. Management's strategy of early detection and remediation includes continuous monitoring of supply chain needs, establishment of alternative sources of production for key components and ingredients as well as ongoing fundraising activities when necessary, amongst others. ��� The current barbaric and senseless Russian invasion of Ukraine has not had a material impact on our business to-date, as far as we can discern at this early juncture, as we do not have direct business exposure to either Russia or the Ukraine. However, over time the conflict may contribute to inflation of energy costs and supply chain disruption which could increase the cost and complexity of sourcing components for some of our portfolio companies. Additionally, due to the conflict and the uncertainty it has introduced to the capital markets, we delayed our proposed IPO, as we are seeking to effectuate the transaction in a somewhat more stable market environment as soon as practiceable. ��� Management's mitigation measures include regular evaluation of potential supply chain bottlenecks and the identification of potential redundant suppliers or substitute suppliers for each portfolio company. We will seek to estimate the potential impact on costs and margins, monitoring distributor and customer pricing as well as continuous assistance in fundraising, including need for diversification of funding strategies to include private as well as public sources of capital. Current Trading and Outlook We are enthusiastic about the development of Tekcapital's portfolio companies, their performance to-date and their prospects to significantly expand in 2022. The Board is confident that continued investment in our portfolio companies remains the right approach for potential long-term value creation. Additionally, we are currently exploring early-stage venture funding for a number of our portfolio companies, to accelerate growth for these companies. Whilst the Company is progressing very well, investors should note that net asset values will fluctuate from period to period due to individual portfolio company performance, valuations and changes in market conditions and macro-economic financial conditions, including recent Coronavirus pandemic, and that changes in the value of our portfolio companies can have a significant impact on our NAV, revenue, income and future prospects. Section 172 (1) statement Our Board ensures that all decisions are taken for the long term, and collectively and individually aims to always uphold the highest standard of conduct. Similarly, our Board acknowledges that the business can only grow and prosper over the long-term if it understands and respects the views and needs of the Company's investors, customers, employees, suppliers and other stakeholders to whom we are accountable, as well as the environment we operate within. When making decisions, each director ensures that they act in the way that would most likely promote the Company's success for the benefit of its members as a whole, and in doing so have regard (amongst other matters) to the following matters: a) The likely consequences of any decision in the long term In line with our strategy, Tekcapital's purpose is to find and invest in exciting new discoveries from our global university network that can enhance people's lives. We believe that when you couple commercialisation ready, compelling university IP with strong senior management, vibrant companies will likely emerge. When we realise exits the Group's goal is to distribute a portion of the proceeds as a special dividend to our shareholders. With this in mind, we apply the same high standards of responsible stewardship to our businesses as if we were to own them forever, and it is this approach to decision making that requires the Directors to have regard to the likely consequences of decisions in the long-term. (a) The interests of the Company's employees The Board strives to maintain and develop a culture where everyone feels valued and included. The Board also considers the health, safety and wellbeing of all Tekcapital employees in every days' decisions. Feedback from employees is actively encouraged and is considered a key driver in developing our business activities, processes and workplace environment. Initiatives to encourage wellbeing are well established and continue to evolve and are strongly influenced by the workforce. Professional and personal development of employees is viewed as fundamental to the continued success of the Company. (b) The need to foster the Company's business relationships with suppliers, customers and others The Board ensures that the Company's mission is focused on improving the world with university discoveries, and focuses on innovations that, if successful, can improve the quality of life of customers we serve. The Board recognises that it is crucial that we deliver a reliable service to our customers and maintain excellent relationships with suppliers. The Board also considered near-term demand and how customers' priorities might change over a longer period of time, including effect of the COVID-19 pandemic. (c) The impact of the company's operations on the community and the environment In their decision making, the Directors need to have regard to the impact of the Company's operations on the community and environment. The Board plays a constructive role in tackling issues through engagement and making sure the Company's investments focus on improving quality of life and attempt to solve significant health and safety problems facing communities. (d) The desirability of the Company maintaining a reputation for high standards of business conduct The Board recognises that culture, values and standards are key contributors to how a company creates and sustains value over the longer term, and to enable it to maintain a reputation for high standards of business conduct. High standards of business conduct guide and assist in the Board's decision making, and in doing so, help promote the Company's success, recognising, amongst other things, the likely consequences of any decision in the long-term and wider stakeholder considerations. The standards set by the Board mandate certain requirements and behavior with regards to the activities of the Directors, the Group's employees and others associated with the Group. (e) The need to act fairly between members of the Company The Company has one class of ordinary shares, which have the same rights as regards to voting, distributions and upon a liquidation. Management as a whole are also significant shareholders in the Company, holding approximately 6% of the register, together putting them in the top 3 shareholders of the Company. On this basis the Board feels that the executive Directors are fully aligned with shareholders. (g) Belluscura plc listing Consistent with the Board's policy to seek exits, when practicable, for our portfolio companies either through trade sales or public listings we supported Belluscura's listing and exercised all our options and warrants pre-IPO. h) Innovative Eyewear Inc. listing We have initiated the process for listing of Lucyd's US operating company, Innovative Eyewear Inc.'s shares to enhance its ability to raise capital and compete effectively in the rapidly developing smart eyewear market. The listing if successful will also increase the company's ability to recruit experienced managers by being able to offer associates stock options grants with a near-term path towards monetisation. i) Fundraising activities During the course of the period, Tekcapital consummated two fundraises for dual reason of continued investment in our portfolio companies and to increase our available working capital. The former reason is consistent with board policies mentioned in our 2020 report: "Current Trading and Outlook" on Page 25 in our 2020 Annual Report We are enthusiastic about the development of Tekcapital's portfolio companies, their performance to-date and their prospects to significantly expand in 2022. The Board is confident that continued investment in our portfolio companies remains the right approach for potential long-term value creation. Additionally, we are currently exploring early-stage venture funding for a number of our portfolio companies, to accelerate growth for these companies. j) COVID-19 For our US operations we required all associates to be vaccinated to enable them to work in our corporate office. Further we followed the CDC guidelines with regard to social distancing, mask utilisation and quarantines for those that tested positive for COVID 19 or have COVID 19 like symptoms. For our UK associates we encouraged them to follow NHS guidelines. All UK associates work remotely. k) Ukraine crisis The current Russian invasion of Ukraine has not had a material impact on our business to-date, as far as we can discern at this early juncture, as we do not have direct business exposure to either Russia or the Ukraine. However, over time the conflict may contribute to inflation of energy costs and supply chain disruption which could increase the cost and complexity of sourcing components or ingredients for some of our portfolio companies. Additionally, due to the conflict and the uncertainty it has introduced to the capital markets, we have delayed our proposed IPO of Innovative Eyewear Inc and seek to effectuate the transaction in a slightly more stable market environment as soon as practicable. l) Brexit United Kingdom's withdrawal from the EU and entering into the Trade and Cooperative Agreement with the EU is not expected to have a significant impact on our business, although in future periods it may increase our costs to secure intellectual properties. m) Greenhouse Gas Emissions The 2018 Regulations introduced requirements under Part 15 of the Companies Act 2006 for an enhanced group of companies, which are defined as large by the Companies Act 2006, to disclose their annual energy use and greenhouse gas emissions, and related information. The group is not currently defined as large, but it has chosen to apply the 2018 Regulations. Tekcapital plc itself consumes less than 40MWh and therefore is a low energy user, which negates the need to make detailed disclosures of its energy and carbon information. Furthermore and taking account of this, it has applied the option permitted by the 2018 Regulations to exclude any energy and carbon information relating to its subsidiaries where the subsidiary would not itself be obliged to include if reporting on its own account; this applies to all subsidiaries within the group. n) The 2018 Regulations introduced requirements under Part 15 of the Companies Act 2006 for an enhanced group of companies, which are defined as large by the Companies Act 2006, to disclose their annual energy use and greenhouse gas emissions, and related information. The group is not currently defined as large, but it has chosen to apply the 2018 Regulations. Tekcapital plc itself consumes less than 40MWh and therefore is a low energy user, which negates the need to make detailed disclosures of its energy and carbon information. Furthermore and taking account of this, it has applied the option permitted by the 2018 Regulations to exclude any energy and carbon information relating to its subsidiaries where the subsidiary would not itself be obliged to include if reporting on its own account; this applies to all subsidiaries within the group. On the basis of the above, the members of the Board consider, both individually and together, that they have acted in the way they consider, in good faith, would be most likely to promote the success of the Company for the benefit of its members as a whole (having regard to the stakeholders and matters set out in s172(1)(a-f) of the Companies Act 2006) in the decisions taken during the year ended 30 November 2021. Dr Clifford M Gross Chairman and CEO 5 May 2022 Directors Report Directors The following Directors held office during the period: Clifford M Gross, Ph.D. Robert Miller, M.D. Louis Castro The RT Hon Lord David Willets FRS The Group has chosen to set out in the groups strategic report information required to be contained in the directors' report. It has done so in respect of future developments. The principal activity of the parent company is that of an investment entity. Statement of Directors' responsibilities The Directors are responsible for preparing the financial statements in accordance with applicable laws and regulations. Company law requires the Directors to prepare financial statements for each financial year. Under that law the Directors have elected to prepare the financial statements in accordance with International Financial Reporting Standards adopted by the Companies Act 2006 ("IFRS") and those parts of the Companies Act 2006 relevant to companies which apply IFRS. Under company law, the Directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and of the profit or loss of the Company for that year. In preparing those financial statements, the Directors are required to: �� select suitable accounting policies and then apply them consistently; �� make judgments and estimates that are reasonable; �� state whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; and �� prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business. The Directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and to enable them to ensure that the financial statements comply with the Companies Act 2006. The Directors are also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. Each of the current Directors, whose names are listed in the Directors' report on this page of the financial statements confirm that, to the best of each person's knowledge and belief: ��� the financial statements, prepared in accordance with UK-adopted international accounting standards, give a true and fair view of the assets, liabilities, financial position and profit (or Loss) of the Group and Company; and ��� the chairman's statement contained in the annual financial statements includes a fair review of the development and performance of the business and the position of the Group and Company, together with a description of the principal risks and uncertainties that they face. The Directors are responsible for the maintenance and integrity of the corporate and financial information included on the Group's website www.tekcapital.com. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions. Going Concern The Group meets its day to day working capital requirements through its service offerings, cash at bank and monies raised in follow-on offerings. The Group's forecasts and projections indicate that the Group has sufficient cash reserves to operate within the level of its current facilities. Whilst it is the Group's intention to rely on the available cash reserves, future income generated from its growing service offerings and reductions in its cost base, a negative variance in the forecasts and projections would make the Group's ability to continue as going concern dependent on an additional fund raise or monetisation of certain assets. The Group has access to equity markets if it seeks to the additional funds. Whilst the COVID-19 epidemic is contributing to uncertainty in the markets and the full impact is difficult to measure, at the time of approving the accounts after making enquiries, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Information has been included in the strategic report in relation to disclosures under S414C(11) of the Companies Act 2006. Dividends No dividend was paid or was proposed during the year ended 30 November 2021 (2020: $nil). Audit Committee The Board operates an Audit Committee, chaired by Louis Castro. This Committee carries out duties as set out in the AIM Admission Document, supervising the financial and reporting arrangements of the Group. During the period, no issues arose that the Directors consider appropriate to disclose in their Report. Remuneration Committee The Board has delegated to its Remuneration Committee, chaired by Dr Robert Miller, certain responsibilities in respect of the remuneration of senior executives. During the period, no issues arose that the Directors consider appropriate to disclose in their Report. Directors Emoluments Salary & Benefits Bonus 2021 2020 fees in kind Total Total US $ US $ US $ US $ US $ Clifford M Gross 191,825 24,098 189,000 404,923 368,985 M J Malcolm Groat - - - - 10,247 R W "Bill" Payne - - - - 3,802 Robert Miller 25,183 - - 25,183 21,600 Louis Castro 41,312 - - 41,312 37,146 Lord David Willets 33,049 - - 33,049 28,218 291,369 24,098 189,000 504,467 469,998 Director's proportion of the stock option expense is below US$20,000. The Group did not make any contributions to a pension scheme in the year ended 30 November 2021 (2020: Nil). Directors' beneficial interests in shares 2021 2020 2021 2020 No of Shares No of Shares No of Options No of Options Clifford M Gross 8,657,500 8,657,500 3,000,000 3,000,000 Lord David Willets - - 200,000 100,000 Robert Miller 2,664 2,664 300,000 200,000 Please note the above figure for Clifford M Gross does not include 100,000 shares held by both of Dr. Gross's adult children who are not considered a PCA as defined in the Article 3(1)(26) of the UK Market Abuse Regulation. The details of the options held by each director at 30 November 2021 are as follows: No of Options Exercise Price Grant Date Date from which exercisable Life Clifford M Gross 3,000,000 ��0.12 28-Aug-20 Special Conditions 5 Years Robert Miller 100,000 ��0.375 29-Jun-16 Special Conditions 5 Years 100,000 ��0.0783 30-Aug-19 Special Conditions 5 Years 100,000 ��0.19 16-Jun-21 Special Conditions 5 Years Lord David Willets 100,000 ��0.0525 6-Jan-20 Special Conditions 5 Years 100,000 ��0.19 16-Jun-21 Special Conditions 5 Years * The options vest in three equal annual instalments from the date of grant and there is a special condition which means the options will vest when the closing price for a share has been traded at more than 50 pence (sterling) for ten consecutive trading days. ** The options shall vest when the net asset value, as stated in the annual consolidated accounts, meets, or exceeds USD$20.53m during the 36 months after the grant date. The threshold shall be re-tested when each set of accounts published during the 36 months are finalised. An additional 525,000 options were held by Harrison Gross, family member of Dr. Clifford Gross (2020: 525,000). Principal Risks and Uncertainties Please refer to Strategic Report. Post Balance Sheet Events For further details, please refer to note 27 in the notes to the accounts. Information has been included in the strategic report under S414C(11). For activities in field of research and development, please refer to Strategic report. For financial instruments risks, please refer to Note 3.1 of the Notes to the Financial Statements. Independent auditors HW Fisher LLP resigned as auditors and MacIntyre Hudson LLP were appointed as auditor to the Group and the Company and in accordance with section 485 of the Companies Act 2006. Statement of disclosure of information to auditors Each of the persons who was a Director at the date of approval of this report confirms that: ��� so far as the Director is aware, there is no relevant audit information of which the Company's auditor is unaware; and the Director has taken all the steps that he ought to have taken as a Director in order to make himself aware of any relevant audit information and to establish that the Company's auditor is aware of that information. This confirmation is given and should be interpreted in accordance with the provisions of s418 of the Companies Act 2006. By order of the Board of Directors and signed on behalf of the Board Louis Castro Director 5 May 2022 Tekcapital Plc Consolidated Statement of comprehensive income For the year ended 30 November 2021 Year ended Year ended Group Note 30 November 30 November 2021 2020 US $ US $ Continuing Operations Revenue from services 6 815,989 942,566 Changes in fair value on financial assets at fair value though profit or loss 12 28,096,340 8,688,111 Interest from financial assets at fair value through profit or loss 142,399 95,946 Operating expenses 7 (2,845,339) (2,201,369) Other income 6.1 161,094 156,740 Operating profit and profit before tax 26,370,483 7,681,994 Income tax expense 9 (1,813) (2,076) Profit after tax for the year 26,368,670 7,679,918 Other comprehensive income Translation of foreign operations 16,726 92,949 Total other comprehensive income 16,726 92,949 Total comprehensive income for the year 26,385,396 7,772,867 Earnings per share Basic earnings per share 10 0.22 0.10 Diluted earnings per share 10 0.21 0.09 Amounts relating to convertible loan note interest income previously included within Revenue from services were reclassified in 2021 to Interest from financial assets at fair value through profit or loss (including presentation of prior year balances). Amounts related to R&D relief and government grants (see note 6.1) previously included under Revenue from services, were reclassified in 2021 to Other income (including presentation of prior year balances). *** May be reclassified to profit or loss in future years. The notes on pages 23 to 55 are an integral part of these consolidated financial statements. Tekcapital Plc Consolidated Statement of financial position At 30 November 2021 As at 30 November As at 30 November Group Note 2021 2020 US$ US$ Assets Non-current assets Intangible assets 13 364,401 838,770 Financial assets at fair value through profit and loss 12 63,865,432 31,079,826 Property, plant and equipment 14 6,603 9,622 64,236,436 31,928,218 Current assets Trade and other receivables 15 689,003 647,436 Cash and cash equivalents 16 3,543,762 538,473 4,232,765 1,185,909 Total assets 68,469,201 33,114,127 Current liabilities Trade and other payables 19 237,151 247,442 Current income tax liabilities 500 500 Deferred revenue 20 169,283 154,721 406,934 402,663 Total liabilities 406,934 402,663 Net assets 68,062,267 32,711,464 Equity attributable to owners of the Parent Ordinary shares 18 793,792 521,830 Share premium 18 21,793,644 13,211,344 Retained earnings 45,259,827 18,780,012 Translation reserve 287,173 270,447 Other Reserve (72,169) (72,169) Total equity 68,062,267 32,711,464 The notes on pages 23 to 55 are an integral part of these financial statements. The financial statements on pages 18 to 55 were authorised for issue by the Board of Directors on 5 May 2022 and were signed on its behalf. Louis Castro Dr Clifford Gross Director Chairman and CEO Tekcapital Plc Consolidated Statement of changes in equity For the year ended 30 November 2021 Attributable to equity holders of the parent company Ordinary Share Translation Other Retained Total Group Note Shares Premium Reserve Reserve Earnings Equity US $ US $ US $ US $ US $ US $ Balance as at 30 November 2019 372,984 10,993,546 177,498 (72,169) 11,055,821 22,527,680 Profit for the year 7,679,918 7,679,918 Other comprehensive loss 92,949 92,949 Total comprehensive income for the year 372,984 10,993,546 270,447 (72,169) 18,735,739 30,300,547 Transactions with owners, recorded directly in equity Share issue 18 147,298 2,450,245 2,597,543 Share options exercised 18 1,548 29,805 31,353 Cost of share issue 18 (262,252) (262,252) Share based payments 25 44,273 44,273 Total transactions with owners 148,846 2,217,798 - - 44,273 2,410,917 At 30 November 2020 521,830 13,211,344 270,447 (72,169) 18,780,012 32,711,464 Profit for the year 26,368,670 26,368,670 Other comprehensive income 16,726 16,726 Total comprehensive income for the year - - 16,726 - 26,368,670 26,385,396 Transactions with owners, recorded directly in equity Share issue 18 271,962 9,144,593 9,416,555 Cost of share issue 18 (562,293) (562,293) Share based payments 25 111,145 111,145 Total transactions with owners 271,962 8,582,300 - - 111,145 8,965,407 At 30 November 2021 793,792 21,793,644 287,173 (72,169) 45,259,827 68,062,267 Share premium - amount subscribed for share capital in excess of nominal value, net of directly attributable costs. Translation reserve - amount recognised for foreign exchange differences recognised in Other Comprehensive Income. Merger reserve - amount subscribed for share capital in excess of nominal value in relation to the qualifying acquisition of subsidiary undertakings. Profit and loss account - cumulative net gains and losses recognised in the consolidated statement of comprehensive income. The notes on pages 23 to 55 are an integral part of these financial statements. Tekcapital Plc Consolidated Statement of cash flows For the year ended 30 November 2021 Group For the year ended For the year ended Note 30 November 2021 30 November 2020 US $ US $ Cash flows from operating activities Cash outflows from operations 23 (1,812,288) (948,166) Tax paid (1,813) (2,076) Net cash outflows from operating activities (1,814,101) (950,242) Cash flows from investing activities Additions to financial assets at fair value through profit and loss 12 (3,968,339) (1,345,679) Purchases of property, plant and equipment 14 (2,389) (950) Net cash outflows investing activities (3,970,728) (1,346,629) Cash flows from financing activities Proceeds from issuance of ordinary shares 18 9,416,593 2,628,896 Costs of raising finance 18 (562,293) (262,252) Net cash infllows from financing activities 8,854,300 2,366,644 Net increase in cash and cash equivalents 3,069,471 69,773 Cash and cash equivalents at beginning of year 16 538,473 472,899 Exchange (losses) on cash and cash equivalents (64,183) (4,199) Cash and cash equivalents at end of year 16 3,543,762 538,473 Notes 1. General Information Tekcapital PLC (Companies House registration number: 08873361) is a company incorporated in England and Wales and domiciled in the UK. The address of the registered office is detailed on page 27 of the financial statements. The Company is a public limited company limited by shares, which listed on the AIM market of the London Stock Exchange in 2014. The principal activity of the Group is to provide universities and corporate clients with valuable technology transfer services. The Group also acquires exclusive licences to university technologies that it believes can positively impact people's lives, for subsequent commercialisation. The principal accounting policies applied in the preparation of these consolidated financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated. Amounts presented in this report are rounded to nearest US$1. 2. Accounting policies 2.1 Statement of compliance The consolidated financial statements of Tekcapital PLC Group have been prepared in accordance with International Financial Reporting Standards adopted by the Companies Act 2006 ("IFRS") and those parts of the Companies Act 2006 relevant to companies which apply IFRS. The consolidated financial statements have been prepared under the historical cost convention. The consolidated financial statements comprise the financial statements of Tekcapital plc and its subsidiaries, Tekcapital Europe Ltd and Tekcapital LLC. The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It requires management to exercise its judgement in the process of applying the Group's accounting policies. The areas involving a higher degree of judgment or complexity, or areas where assumptions and estimates are significant to the consolidated financial statements are disclosed in note 4. 2.1.1 Going concern The Group and the Company meets its day to day working capital requirements through its service offerings and monies raised through the issues of equity. The Group's forecasts and projections indicate that the Group and the Company have sufficient cash reserves to operate within the level of its current facilities. Whilst it is the Group's and the Company's intention to rely on the available cash reserves, future income generated from its growing service offerings and reductions in its cost base, a negative variance in the forecasts and projections would make the Group's ability to continue as a going concern dependent on monetisation of quoted equity stakes or an additional fund raise. If the Group's forecasts are not achieved, the Directors would seek to raise the additional funds through monetisations of the portfolio or equity issues. Whilst the COVID-19 epidemic is contributing to uncertainty in the markets, at the time of approving the accounts after making enquiries, the Directors are satisfied that the Group and the Company have adequate resources to continue in operational existence for the foreseeable future. The Group and the Company therefore continue to adopt the going concern basis in preparing both its consolidated financial statements and for its own financial statements. 2.1.2 Changes in accounting policy and disclosures New standards, interpretations and amendments not yet adopted The Group adopt early the following amendments to standards which are not yet mandatory. Amendments to IAS 16 Property, Plant and Equipment (issued in May 2020) The amendments require any proceeds from selling items produced (and related production costs) in the course of bringing an item property, plant and equipment into operation to be recognised in profit or loss clarifying that such items are not reflected in the cost of the asset. The amendment is effective for financial years beginning on or after 1 January 2022 and is not yet endorsed for use under in UK adopted IFRS under the Companies Act 2006. The Group does not expect a material impact on its consolidated financial statements from these amendments. Amendments to IAS 37 Provisions, Contingent Liabilities and Contingent Assets (issued in May 2020) The amendments clarify that the cost of fulfilling a contract are costs that relate directly to that contract. Such costs can be the incremental costs of fulfilling that contract or an allocation of other costs directly related to fulfilling that contract. The amendment is effective for financial years beginning on or after 1 January 2022 and is not yet endorsed for use in UK adopted IFRS under the Companies Act 2006. The Group does not expect a material impact on its consolidated financial statements from these amendments. Amendments to IAS 1 Presentation of Financial Statements: Classification of Liabilities as Current or Non-current (issued January 2020) The amendments clarify that the classification of a liability as current or non-current is based only on rights existing at the end of the reporting period and the classification is not affected by expectations about whether rights to settle or defer a liability will be exercised. Further, the amendments clarify that the settlement of a liability refers to the transfer of cash, equity instruments, other assets, or services to the counterparty. This amendment only affects presentation. The amendment is effective for financial years beginning on or after 1 January 2023 and is not yet endorsed for use in UK adopted IFRS under the Companies Act 2006. The Group does not expect a material impact on its consolidated financial statements from these amendments. Amendments to IAS 1 and IFRS Practice Statement 2 Disclosure of Accounting Policies (issued in February 2021) The amendments enhance the disclosure requirements relating to an entity's accounting policies and clarify that the notes to a complete set of financial statements are required to include material accounting policy information. Material accounting policy information, when considered with other information included in the financial statements, can reasonably be expected to influence decisions that the primary users of financial statements make on the basis of the financial statements. The amendments help preparers determine what constitutes material accounting policy information and notes that accounting policy information which focuses on how IFRS has been applied to its own circumstances is more useful for users of financial statements than standardised information or information duplicating the requirements of IFRS. The amendment also states that immaterial accounting policy information need not be disclosed but when it is disclosed it shall not obscure material accounting policy information. Further, if accounting policy information is not deemed material this does not affect the materiality of related disclosure requirements of IFRS. The disclosure of judgements made in applying accounting policies should reflect those that have had the most significant effect on items recognised in the financial statements. The amendment is effective for financial years beginning on or after 1 January 2023 and is not yet endorsed for use under in UK adopted IFRS under the Companies Act 2006. Amendments to IAS 8 Definition of Accounting Estimates (issued in February 2021) The amendments define accounting estimates as monetary amounts in financial statements that are subject to measurement uncertainty. An accounting policy may require an item in financial statements to be measured at a monetary amount that cannot be observed directly so that in order to achieve the objective of an accounting policy, an estimation is required. The amendments state that the development of an accounting estimate requires the use of judgement or assumptions based on the latest available reliable information and involve the use of measurement techniques and inputs. Accounting estimates might then need to change as a result of new information, new developments or more experience. A change in input or measurement technique is a change in accounting estimate which is applied prospectively unless the change results from the correction of prior period errors. The amendment is effective for financial years beginning on or after 1 January 2023 and is not yet endorsed for use in UK adopted IFRS under the Companies Act 2006. Amendments to IAS 12 Deferred Tax related to Assets and Liabilities arising from a Single Transaction (issued 7 May 2021) The amendments specify how companies should account for deferred tax on transactions such as leases and decommissioning obligations. In specified circumstances, companies are exempt from recognising deferred tax when they recognise assets or liabilities for the first time. Previously, there had been some uncertainty about whether the exemption applied to transactions such as leases and decommissioning obligations-transactions for which companies recognise both an asset and a liability. The amendments clarify that the exemption does not apply and that companies are required to recognise deferred tax on such transactions. The aim of the amendments is to reduce diversity in the reporting of deferred tax on leases and decommissioning obligations. The amendments are effective for annual reporting periods beginning on or after 1 January 2023, with early application permitted and is not yet endorsed for use in UK adopted IFRS under the Companies Act 2006 2.2 Business combinations Tekcapital PLC was incorporated on 3 February 2014 and on 18 February 2014 entered into an agreement to acquire the issued share capital of Tekcapital Europe Limited by way of share issue. On 19 February 2014 it acquired the issued share capital of Tekcapital LLC also by share issue. This has been accounted for as a common control transaction under IFRS 3 using the pooling of interest method by using the nominal value of shares exchanged in the business combination and no fair value adjustment. The consolidated financial statements comprise the financial statements of Tekcapital PLC and all subsidiaries controlled by it. Subsidiaries are entities that are controlled by the Group. Control is achieved when the Group has the power to govern the financial and operating policies of an entity so as to obtain economic benefit from its activities. Inter-company transactions, balances and unrealised gains on transactions between Group companies are eliminated. Unrealised losses are also eliminated when necessary amounts reported by subsidiaries have been adjusted to conform to the Group's accounting policies. 2.3 Foreign currencies (a) Functional and presentation currency These consolidated financial statements are presented in US Dollars which is the presentation currency of the Group. The Directors consider this to be the most appropriate presentational. Each subsidiary within the Group has its own functional currency which is dependent on the primary economic environment in which that subsidiary operates. The functional currency of Tekcapital Plc is UK sterling as this is the currency the entity undertakes its primary economic activity. (b) Transactions and balances Foreign currency transactions are translated into functional currency using the exchange rates prevailing at the dates of the transactions or valuation where items are re-measured. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at the year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the income statement. Foreign exchange gains and losses that relate to cash and cash equivalents are presented in the income statement within 'finance income or costs'. (c) Group companies The results and financial position of all Group entities (none of which has the currency of a hyper-inflationary economy) that have a functional currency different from the presentation currency are translated into the presentation currency as follows: (i) Monetary assets and liabilities for each balance sheet presented are translated at the closing exchange rates at the date of that balance sheet. (ii) Income and expense for each income statement are translated at the average rates of exchange during the period (unless this average is not a reasonable approximation of the cumulative effect of the rates prevailing on the transaction dates, in which case income and expenses are translated at the rate on the dates of the transactions) (iii) All resulting exchange differences are recognised in other comprehensive income. 2.4 Investment in subsidiaries Investments in subsidiaries including Tekcapital Europe Ltd and Tekcapital LLC are recognised initially at cost. The cost of the investment includes transactions costs. The carrying amounts are reviewed at each reporting date to determine whether there is any indication of impairment. 2.5 Investment in portfolio companies Investments in portfolio companies are held at fair value through the profit and loss. Directors' judgment was exercised in determination that the Group meets the following criteria and should be recognized as an investment entity under IFRS 10 par. 27. Directors re-evaluated the below criteria and concluded they were met as at 30 November 2021: ��� Obtains funds from one or more investors for the purpose of providing clients with investment management services ��� Commits to its investors that its business purpose is to invest funds solely for return from capital appreciation, investment income or both ��� Measures and evaluate the performance of substantially all of its investments on a fair value basis. Tekcapital's IP search and technology transfer investment services represent investment advisory services, and therefore Tekcapital Europe Limited and Tekcapital LLC continue to be treated as subsidiaries and are consolidated in the Group financial statements. These services may be provided to investors, clients and third parties. The Board considers that the criteria are met in the Group's current circumstances. The Board envisages that Tekcapital's shareholder returns will derive primarily from mid to long-term capital appreciation of a portion of its intellectual property investments, as well as from providing IP investment services to clients. Consequently, the Group's portfolio companies are measured at fair value in accordance with IFRS 9 as disclosed in Note 2.9.3. 2.6 Property, plant and equipment Property, plant and equipment is stated at historical cost less accumulated depreciation. Historical cost includes expenditure that is directly attributable to the acquisition of the items. Subsequent costs are included in the asset's 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. All other repairs and maintenance are charged to the income statement during the financial period in which they are incurred. Depreciation of assets are calculated to write off the cost less the estimated residual value of tangible fixed assets by equal instalments over the estimated useful economic lives as follows: Furniture - 3 years Computer equipment - 3 years Leasehold improvements - 5 years The assets' residual values and useful lives are reviewed, and adjusted if appropriate, at the end of each reporting period. An asset's carrying amount is written down immediately to its recoverable amount if the assets carrying value is greater than its estimated recoverable amount. Gains and losses on disposals are determined by comparing proceeds with the carrying amount and are recognised within 'Other gains / (losses) - net' in the income statement. When re-valued assets are sold, the amounts are included in other reserves are transferred to retained earnings. 2.7 Intangible assets Intangible assets that are acquired by the Group are stated at cost less accumulated amortisation and accumulated impairment losses. Amortisation is charged to the administrative expenses in the Statement of Comprehensive Income on a straight-line basis over the estimated useful lives of intangible assets unless such lives are indefinite. (a) Invention Evaluator This is an intangible asset and a piece of computer software acquired for use by one of the subsidiaries of the Group. The estimated useful life of the Invention Evaluator intangible asset is 10 years. The useful life is estimated based upon management's best estimate of the expected life of the asset. The useful life is reconsidered if circumstances relating to the asset change or if there is an indication that the initial estimate requires revision. The directors had previously assessed that the Invention Evaluator intangible asset had an indefinite useful economic life. The directors have reconsidered this assessment during the year under audit and determined the intangible asset has a finite life of 10 years over which amortisation is to be charged on a straight line basis. The amortisation charge for the year includes accumulated amortisation charges for prior periods. The directors are satisfied the adjustment is not material. (b) Computer software and website development Costs associated with maintaining computer software programmes and the Company website are recognised as an expense as incurred. Development costs that are directly attributable to the design and testing of identifiable and unique software products controlled by the Group are recognised as intangible assets when the following criteria are met: (i) it is technically feasible to complete the software product so that it will be available for use; (ii) management intends to complete the software product and use or sell it; (iii) there is an ability to use or sell the software product; (iv) it can be demonstrated how the software product will generate probable future economic benefits; (v) adequate technical, financial and other resources to complete the development and to use or sell the software product are available; and (vi) the expenditure attributable to the software product during its development can be reliably measured. Computer software development costs recognised as assets are amortised over their estimated useful lives, which do not exceed four years. (c) Licences Costs associated with the acquisition of Licences for technologies with the express purpose of developing them further for a commercial market are recognised as an intangible asset when they meet the criteria for capitalisation. That is, they are separately identifiable and measurable and it is probable that economic benefit will flow to the entity. Further development costs attributable to the Licenced technology and recognised as an intangible asset when the following criteria are met: (i) it is technically feasible to complete the technology for commercialisation so that it will be available for use; (ii) management intends to complete the technology and use or sell it; (iii) there is an ability to use or sell the technology; (iv) it can be demonstrated how the technology will generate probable future economic benefits; (v) adequate technical, financial and other resources to complete the development and to use or sell the technology are available; and (vi) the expenditure attributable to the technology during its development can be reliably measured. Licences and their associated development costs are amortised over the life of the licence or the underlying patents, whichever is shorter. (d) Vortechs Group This is an intangible asset acquired for use by one of the subsidiaries of the Group. The estimated useful life of the Vortechs Group intangible asset is 10 years. The useful life is estimated based upon management's best estimate of the expected life of the asset. The useful life is reconsidered if circumstances relating to the asset change or if there is an indication that the initial estimate requires revision. The directors had previously assessed that the Vortechs Group intangible asset had an indefinite useful economic life. The directors have reconsidered this assessment during the year under audit and determined the intangible asset has a finite life of 10 years over which amortisation is to be charged on a straight line basis. The amortisation charge for the year includes accumulated amortisation charges for prior periods. The directors are satisfied the adjustment is not material. 2.8 Impairment of non-financial assets Intangible assets that have an indefinite useful life or intangible assets not ready to use are not subject to amortisation and are tested annually for impairment. Assets that are subject to amortisation are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the asset's carrying value exceeds its recoverable amount. The recoverable amount is the higher of an asset's fair value less costs of disposal and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are largely independent cash inflows, (CGUs). Prior impairments of non-financial assets (other than goodwill) are reviewed for possible reversal at each reporting date. 2.9 Financial instruments 2.9.1 Classification The Group classifies its financial assets depending on the purpose for which the asset was acquired. Management determines the classification of its financial assets at initial recognition. During the financial year the Group held investments in portfolio companies classified as equity investments. They are included in non-current assets and are measured at fair value through profit and loss in accordance with IFRS 9. The Group has convertible loan note receivables. These financial assets are classified and measured at fair value through profit and loss in accordance with IFRS 9. The directors had previously assessed the convertible loan notes as measured at amortised cost. The directors have reconsidered this assessment during the year under audit and determined that based upon the contractual terms the financial asset should be reclassified as fair value through profit and loss. The convertible loan note includes a conversion feature allowing the holder to convert the note into equity on a financing event, sale or listing at market price at the date of the event. The directors have assessed the conversion feature and are satisfied the fair value of this feature is not material. These financial assets have therefore been reclassified. The directors are satisfied that the resulting change in valuation method does not result in a material adjustment. These financial assets continue to be classified as non-current assets. The Group also has receivables carried at amortized cost. They are included in current assets. The Group's service income receivables comprise 'trade and other receivables' in the balance sheet, also held at amortised cost. The Group also has cash and cash equivalents. All short-term liabilities are measured at cost, the Group does not hold any long-term financial liabilities. 2.9.2 Recognition and measurement IFRS 13 defines fair value as 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. Loans and receivables are recognised and carried at amortised cost. Financial assets are derecognised when the rights to receive cash flows from the loans or receivables have been collected, expired or transferred and the Group has subsequently transferred substantially all risks and rewards of ownership. Short term financial liabilities are initially measured at fair value and subsequently measured at amortised cost using the effective interest rate method. 2.9.3 Fair value Financial instruments are measured at fair value including investments in portfolio companies, cash and cash equivalents, trade and other receivables, trade and other payables, and convertible loan note receivables. This measurement policy does not apply to subsequent measurement at amortised cost of short-term financial liabilities and trade receivables. The Group measures portfolio companies using valuation techniques appropriate in the circumstances and for which sufficient data are available to measure fair value, maximising the use of relevant observable inputs and minimising the use of unobservable inputs. Our fair value valuation policy is as follows: �� The fair value of new portfolio companies is estimated at the cost of the acquired IP or equity plus associated expenses to facilitate the acquisition. �� Existing portfolio companies are valued as follows: �� If a market transaction such as third-party funding has occurred during the past 12 months we will value our ownership in the portfolio company at this observed valuation, taking account of any observed material changes during the period, including quoted prices in active markets (Level 1 input). �� In the absence of a recent market transaction, fair value will be estimated by alternative methods and where appropriate by an external, qualified valuation expert. The valuation techniques fall under Level 2 - Observable techniques other than quoted prices and Level 3 - other techniques as defined by IFRS 13. Due to their short-term nature, the carrying value of cash and cash equivalents, trade and other receivables, and trade and other payables approximate their fair value. 2.10 Offsetting financial instruments Financial assets and liabilities are offset and the net amount reported in the balance sheet when there is a legally enforceable right to offset the recognised amounts and there is the intention to settle on a net basis or realise the asset and settle the liability simultaneously. 2.11 Impairment of financial assets Impairment provisions for current and non-current trade receivables are recognized based on the simplified approach within IFRS 9 using the lifetime expected credit losses. During this process the probability of the non-payment of the trade receivables is assessed. This probability is then multiplied by the amount of the expected loss arising from default to determine the lifetime expected credit loss for the trade receivables. For trade receivables, which are reported net, such provisions are recorded in a separate provision account with the loss being recognized within cost of sales in the consolidated statement of comprehensive income. On confirmation that the trade receivable will not be collectable, the gross carrying value of the asset is written off against the associated provision. Financial assets held at amortised cost comprise trade and other receivables, and cash and cash equivalents in the consolidated statements of financial position. 2.12 Cash and cash equivalents In the consolidated statement of cash flows, cash and cash equivalents includes cash in hand, deposits held at call with other banks, other short term highly liquid investments with maturities of three months or less from inception. 2.13 Share capital Ordinary Shares Ordinary shares are classified as equity. Share premium The share premium account has been established to represent the excess of proceeds over the nominal value for all share issues, including the excess of the exercise share price over the nominal value of the shares on the exercise of share options as and when they occur. Incremental costs directly attributable to the issue of new ordinary shares and new shares options are shown in equity as a deduction, net of tax, from the proceeds. 2.14 Trade payables Trade payables are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if payment is due within one year or less (or in the normal operating cycle of business if longer). If not, they are presented as non-current liabilities. Trade payables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest rate method. 2.15 Share based payments The Company operates a number of equity-settled, share-based compensation plans, under which the entity receives services from employees as consideration for equity instruments (options) of the Company. The fair value of the employee services received in exchange for the grant of options is recognised as an expense. The total amount to be expensed is determined by reference to the fair value of the options granted: �� including any market performance conditions; �� excluding the impact of any service and non-market performance vesting conditions (for example, profitability, sales growth targets and remaining an employee of the entity over a specified time period); and �� excluding the impact of any non-vesting conditions (for example the requirement of the employees to save). Assumptions about the number of options that are expected to vest include consideration of non-market vesting conditions. The total expense is recognised over the vesting period, which is the period over which all of the specified vesting conditions are to be satisfied. At the end of each reporting period, the entity revises its estimates of the number of options that are expected to vest based on the non-market vesting conditions. It recognises the impact of the revision to the originally estimates, if any, in the income statement, with a corresponding adjustment to equity. When the options are exercised, the Company issues new shares. The proceeds received net of any directly attributable transactions costs are credited to share capital (nominal value) and share premium when the options are exercised. 2.16 Current and deferred tax The tax expense for the year comprises current and deferred tax. Tax is recognised in the consolidated income statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, the tax is also recognised in other comprehensive income or directly in equity, respectively. The current income tax charge is calculated on the basis of tax laws enacted or substantively enacted at the balance sheet date in the countries where the Company and its subsidiaries operate and generate taxable income. Management periodically evaluates positions taken in tax returns with respect to situations in which applicable tax regulation is subject to interpretation. It establishes provisions where appropriate on the basis of amounts expected to be paid to the tax authorities. Deferred income tax is recognised on temporary timing differences arising between the tax bases of assets and liabilities and their carrying amounts in the consolidated financial statements. However, deferred tax liabilities are not recognised if they arise from the initial recognition of goodwill; deferred income tax is not accounted for if it arises from initial recognition of an asset or liability in a transaction other than a business combination that at the time of the transaction affects neither accounting nor taxable profit or loss. Deferred income tax is determined using tax rates (and laws) that have been enacted or substantively enacted by the balance sheet date and are expected to apply when the related deferred income tax asset is realised or the deferred income tax liability is settled. Deferred income tax assets are recognised only to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilised. Deferred income tax liabilities are provided on taxable temporary differences arising from investments in subsidiaries except for deferred income tax liability where the timing of the reversal of the temporary difference is controlled by the Group and it is probable that the temporary difference will not reverse in the foreseeable future. Deferred income tax assets are recognised on deductible temporary differences arising from investments in subsidiaries only to the extent that it is probable the temporary difference will reverse in full in the future and there is sufficient taxable profit available against which the temporary difference can be utilised. Deferred income tax assets and liabilities are offset when there is a legally enforceable right to offset current tax assets against current tax liabilities and when the deferred income tax assets and liabilities relate to income taxes levied by the same taxation authority on either the same taxable entity or different taxable entities where there is an intention to settle balances on a net basis. 2.17 Provisions Provisions and any other anticipated foreseen liabilities are recognised: when the Group has a present legal or constructive obligation as a result of past events; it is probable that an outflow of resources will be required to settle the obligation; and the amount has been reliably estimated. Restructuring provisions comprise lease termination penalties, and employee termination payments. Provisions are not recognised for future operating losses. Where there are a number of similar obligations, the likelihood that an outflow will be required in settlement is determined by considering a class of obligations as a whole. A provision is recognised even if the likelihood of an outflow with respect to any one item included in the same class of obligations may be small. Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the time value of money and the risks specific to the obligation. The increase in the provision due to the passage of time is recognised as an interest expense. 2.18 Leases At inception, the Group assesses whether a contract is, or contains, a lease within the scope of IFRS 16. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Where a tangible asset is acquired through a lease, the Company recognises a right-of-use asset and a lease liability at the lease commencement date. Right-of-use assets are included within property, plant and equipment. The right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for any lease payments made at or before the commencement date plus any initial direct costs and an estimate of the cost of obligations to dismantle, remove, refurbish or restore the underlying asset and the site on which it is located, less any lease incentives received. The right-of-use asset is subsequently depreciated using the straight-line method from the commencement date to the earlier of the end of the useful life of the right-of-use asset or the end of the lease term. The estimated useful lives of right-of-use assets are determined on the same basis as those of other property, plant and equipment. The right-of-use asset is periodically reduced by impairment losses, if any, and adjusted for certain remeasurements of the lease liability. The lease liability is initially measured at the present value of the lease payments that are unpaid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the Company's incremental borrowing rate. Lease payments included in the measurement of the lease liability comprise fixed payments, variable lease payments that depend on an index or a rate, amounts expected to be payable under a residual value guarantee, and the cost of any options that the Company is reasonably certain to exercise, such as the exercise price under a purchase option, lease payments in an optional renewal period, or penalties for early termination of a lease. The lease liability is measured at amortised cost using the effective interest method. It is remeasured when there is a change in: future lease payments arising from a change in an index or rate; the Company's estimate of the amount expected to be payable under a residual value guarantee; or the Company's assessment of whether it will exercise a purchase, extension or termination option. When the lease liability is remeasured in this way, a corresponding adjustment is made to the carrying amount of the right-of-use asset, or is recorded in profit or loss if the carrying amount of the right-of-use asset has been reduced to zero. 2.19 Revenue recognition Revenue is measured at the fair value of the consideration received or receivable, and represents amounts receivable for the services supplied, stated net of discounts, and value added taxes. The Group recognises revenue when the contract is identified, performance obligation is determined, transaction price is determined and allocated to performance obligation in accordance with IFRS 15. Provision of services The Group provides following lines of services: ��� Invention Evaluator services: provision of reports assessing potential of any new technology. Revenue is recognised upon delivery of a complete report, when the report is made available to each customer. Upon access to the report delivered via online portal, customers consume the benefits of the contractual obligation, and the performance obligation is met. Directors consider transaction price to be clearly determined upon payment of fixed fee for each report prior to report's delivery. Directors considered uncertainty of cash flows from sales to be limited, considering prepayment is made for each report prior to report's delivery. ��� Tech transfer recruitment services (Vortechs Group): recruitment services specialising in technology transfer executives. Revenue is recognised upon placement of an executive, when hire is made by Tekcapital's customer and the performance obligation is met. Directors consider transaction price to be clearly determined when both parties agree to placement fee for each successful hire. Directors considered uncertainty of cash flows from sales to be limited, considering payments are made by universities with excellent track record of payments and clear definition of performance obligation upon which such payment is made. ��� Management services: accounting, tax, legal and other services provided to portfolio companies. Revenue is recognized upon delivery of services to each portfolio company and performance obligation is met as defined in the management service contract. Directors considering transaction price to be clearly determined by amounts specified in the management service agreements. Directors considered uncertainty of cash flows from sales to be limited, considering payments are made by companies with excellent track record of payments and clear definition of performance obligation upon which such payment is made. For breakdown of revenue from services recognised over time and at point of time, please refer to Note 6 to Financial Statements. 2.20 Other income Tekcapital LLC was granted a loan from TD Bank, in the aggregate amount of US$70,166 pursuant to the Paycheck Protection Program (the "PPP") under Division A, Title I of the CARES Act, which was enacted March 27, 2020. The Group currently believes that its use of the loan proceeds will meet the conditions for forgiveness of the loan, given similar loan was forgiven in 2020. In accordance with IAS 20, considering the forgiveness criteria being met, the company recognised the grant in the income statement as revenue. The Group also recognized US$90,928 from R&D relief under other income. 2.21 Interest income Interest income is accrued on a time basis, by reference to the principal outstanding and at the effective interest rate applicable (10%). 3. Financial Risk Management 3.1 Financial risk factors (a) Portfolio Risk/Investments Risk Management Investment into portfolio companies held by the Group requires long-term commitment with no certainty of return. The fair value of each portfolio company represents the best estimate at a point in time and may be impaired if the business does not perform as well as expected, directly impacting the Group's value and profitability. This risk is mitigated as the size of the portfolio increases. The Group performed sensitivity analysis with regards to assumptions used in determination of fair value of the portfolio in Note 12. The Group also regularly monitors portfolio companies' liquidity required for returns to occur. (b) Credit Risk Management Credit risk is managed on a Group basis. In order to minimise this risk, the Group endeavours to only deal with companies that are demonstrable creditworthy, and the Directors continuously monitor the exposure. The Group's maximum exposure to credit risk for the components of financial position at 30 November 2021 and 2020 is the carrying amount of its current trade and other receivables as illustrated in Note 15. The Group monitors credit risk related to performance of portfolio companies, including considerations related to recoverability of convertible loan notes issued. Progress is monitored and regular discussions are held with management of portfolio companies to assess commercial progress and financial information provided. The Group also monitors credit risk related to creditor amounts due from portfolio companies. (c) Liquidity Risk Management Cash flow forecasting is performed on a Group basis. The Directors monitor rolling forecasts of the Group's liquidity requirements to ensure it has sufficient cash to meet operational needs. At the reporting date the Group held bank balances of US $3,550,917. All amounts shown in the consolidated statement of financial position under current assets and current liabilities mature for payment within one year, with Trade and Other Receivables exceeding Trade and Other Payables by US $28,620. (d) Financial Risk Management The Company's Directors review the financial risk of the Group. Due to the early stage of its operations the Group has not entered into any form of financial instruments to assist in the management of risk during the period under review. (e) Market Risk Management Due to low value and number of financial transactions that involve foreign currency and the fact that the Group has no borrowings to manage, the Directors have not entered into any arrangements, adopted or approved the use of derivative financial instruments to assist in the management of the exposure of these risks. It is their view that any exchange risks on such transactions are negligible. The Group also regularly monitors risk related to fair value of financial instruments held such as convertible loan notes held. (f) Foreign exchange risk Foreign exchange risk arises when individual Group entities enter into transactions denominated in a currency other than their functional currency. The Group's policy is, where possible, to allow Group entities to settle liabilities denominated in their functional currency, with the cash generated from their own operations in that currency. Where Group entities have liabilities denominated in a currency other than their functional currency (and have insufficient reserves of that currency to settle them), cash already denominated in that currency will, where possible, be transferred from elsewhere within the Group. A sensitivity analysis has been performed to assess the exposure of the Group to foreign exchange movements. If the exchange rate weakened by 10 percent then the effect on the gain before tax decrease by US$2,523,579 and equity would decrease by US$6,477,104. (g) Impact of the COVID-19 pandemic Recent Coronavirus epidemic may produce negative economic activities which could reduce the Group's economic performance and the performance of its portfolio companies in ways that are difficult to quantify at this juncture. It may cause a recession in the markets in which the Group operates, reduce the Group's net asset values, revenue, cash flow, access to investment capital and other factors which could negatively impact the Group. 3.2 Capital management The Group's objectives when managing capital are to safeguard the Group's ability to continue as a going concern in order to provide returns for shareholders, benefits for other stakeholders and to maintain an optimal capital structure to reduce the cost of capital. In order to adjust or maintain the capital structure, the Group may adjust the level of dividends paid to its shareholders, return capital to shareholders, issue new shares or sell assets to reduce borrowings. The Group has no external borrowings. This policy is periodically reviewed by the Directors, and the Group's strategy remains unchanged for the foreseeable future. The capital structure of the Group consists of cash and bank balances and equity consisting of issued share capital, reserves and retained losses of the Group. The Directors regularly review the capital structure of the Company and consider the cost of capital and the associated risks with each class of capital. The Company has no external borrowings. The Company's historic cost of capital has been the cost of securing equity financings, which have averaged around 10%. The company's long-term financial goal is to optimise its returns on invested capital (ROIC) in excess of our weighted average cost of capital (WACC) and as such create value for our shareholders. The method the Company seeks to employ for achieving this is to utilise its structural intellectual capital developed through its Discovery Search Network, its Invention Evaluator service and its Vortechs Group Service to mitigate selection bias and improve returns on invested capital. Ultimately, management will seek to monetize these returns with exits from its investments in portfolio companies. 4. Critical accounting estimates and judgements Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The Directors made the following judgements: - determination as to the classification of the Group as an investment entity as discussed in Note 2.4 - determination of operating segments as disclosed in Note 5 - determination of reliance of the Group's portfolio companies on funding to achieve their fair values discussed in Note 12. The Directors also make estimates and assumptions concerning the future. The resulting accounting estimates will by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying value of the assets and liabilities within the next financial year are detailed below. Key estimate/judgment area Key assumption Potential impact within the next financial year Potential impact in the longer term Note reference for sensitivity analysis Valuation of unquoted equity investments This input was corroborated by Guident's enterprise valuation by estimating the net present value of future cashflows associated with its business. Key assumptions used in estimating future cash flows are projected profits including eyewear unit sales for company's e-commerce channels as well as number of retail stores to determine projected sales, and a discount factor applied for the net present value of future cashflows from the platform. The fair value of Salarius Limited reflects input in the form of value of Salarius Ltd's shares in its US subsidiary (Microsalt Inc) as determined by recent market transactions of these shares. This input was corroborated by Microsalt's enterprise valuation by estimating the net present value of future cashflows associated with its business. Key assumptions used in estimating future cash flows are projected profits including eyewear unit sales for company's e-commerce channels as well as number of retail stores to determine projected sales, and a discount factor applied for the net present value of future cashflows from the platform. The fair value of Lucyd Limited reflects input in the form of value of Lucyd Ltd's shares in its US subsidiary (Innovative Eyewear Inc) as determined by recent market transactions of these shares. This input was corroborated by Innovative Eyewear's enterprise valuation by estimating the net present value of future cashflows associated with its business. Key assumptions used in estimating future cash flows are projected profits including eyewear unit sales for company's e-commerce channels as well as number of retail stores to determine projected sales, and a discount factor applied for the net present value of future cashflows from the platform. In applying valuation techniques to determine the fair value of unquoted equity investments the Group and the Company make estimates and assumptions regarding the future potential of the investments. The policy of the Group and the Company is to value new portfolio companies at cost of the acquired IP or equity plus associated expenses to facilitate the acquisition. Existing portfolio companies are valued using either a market transaction such as third-party funding or, in the absence of a recent market transaction, by alternative methods and where appropriate by an external, qualified valuation expert. The fair value of Guident Limited reflects input in the form of value of Guident Ltd's shares in its US subsidiary (Guident CORP ) as determined by recent market transactions of these shares. �� �� Note 12 Deferred Taxes Deferred tax is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method. Deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. The carrying amount of deferred tax assets is reviewed at each balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised based on tax laws and rates that have been enacted or substantively enacted at the balance sheet date. The Group did not recognize deferred tax liability on fair value gains associated with the revaluation of shares in its portfolio companies due to availability of the substantial shareholdings exemption. This is considered a permanent difference and not a temporary difference. �� �� Note 22 Share based payment The estimate of share based payment requires the Director to select an appropriate valuation model and make decisions about various inputs into the model including the volatility of its own share price, the probable life of options and the risk free interest rate. �� �� Note 25 5. Segmental reporting The Directors consider the business to have two segments for reporting purposes under IFRS 8 which are: �� professional services, including the provision of recruitment services via Vortechs Group, provision of invention evaluator services, as well as R&D tax relief credits and provision of management services to its portfolio companies. The activities grouped under this segment share similar economic characteristics of provision of intellectual property services to third party services; �� licensing and investment activities, including acquiring licences for technologies, portfolio company investment, development and commercialisation. The activities share the goal of increasing the fair value of investments made into portfolio companies by the Group. Segmental revenues and results 2021 Professional Licensing and TOTAL Consolidated income statement Services Investment US $ US $ US $ Net Revenue 815,989 28,096,230 28,912,329 Cost of Sales (263,923) (263,923) Interest Income 142,399 142,399 Administrative Expenses (1,069,355) (1,503,217) (2,572,572) Depreciation and Amortization (2,211) (6,633) (8,844) Other Income 161,094 161,094 Group operating profit (358,406) 26,728,889 26,370,483 Profit on ordinary activities before income tax (358,406) 26,728,889 26,370,483 Income tax expense (453) (1,360) (1,813) Profit after tax (358,859) 26,727,529 26,368,670 2020 Professional Licensing and TOTAL Consolidated income statement Services Investment US $ US $ US $ Net Revenue 942,566 8,688,111 9,630,677 Cost of Sales (458,728) (458,728) Interest Income 95,946 95,946 Administrative Expenses (528,722) (1,204,482) (1,733,204) Depreciation and Amortization (2,359) (7,078) (9,437) Other Income 156,740 156,740 Group operating profit/(loss) 109,497 7,572,497 7,681,994 Profit on ordinary activities before income tax 109,497 7,572,497 7,681,994 Income tax expense (519) (1,557) (2,076) Profit/(Loss) after tax 108,978 7,570,940 7,679,918 Segment assets and liabilities 2021 Professional Licensing and TOTAL Consolidated statement of Services Investment financial position US $ US $ US $ Assets 4,603,769 63,865,432 68,469,201 Liabilities (406,934) (406,934) Net Assets 4,196,835 63,865,432 68,062,267 2020 Professional Licensing and TOTAL Consolidated statement of Services Investment financial position US $ US $ US $ Assets 2,034,302 31,079,825 33,114,127 Liabilities (402,663) (402,663) Net Assets 1,631,639 31,079,825 32,711,464 Geographical information 2021 2020 US $ US $ United Kingdom 28,329,667 8,873,107 United States 815,989 942,566 Total revenue 29,215,822 9,883,363 2021 2020 US $ US $ United Kingdom Assets 63,865,432 31,079,825 Liabilities - - United States Assets 4,603,769 2,034,302 Liabilities (406,934) (402,663) Total Net Assets 68,062,267 32,711,464 6. Revenue from Services The below table discloses disaggregated Revenue from Services by their nature/categories as well as timing of the revenue. Please refer to Note 12 for disaggregation of Group's Unrealized profit on the revaluation of investments. Group Transferred at a point in time Transferred over time Total 2021 Transferred at a point in time Transferred over time Total 2020 US $ US $ Major service lines: - Sales of Invention Evaluator Reports (78,196) (78,196) (174,904) (174,904) - Tech transfer recruitment services (365,114) (365,114) (261,311) (261,311) - Management services (372,679) (372,679) (506,351) (506,351) Total Revenue from Services (457,872) (372,679) (815,989) (436,215) (506,351) (942,566) All of the Group's major service lines are sold directly to consumers and not through intermediaries. All revenue recognised in the reporting period represent performance obligations satisfied in the current period. 6.1 Other Income Total 2021 Total 2020 R&D relief 90,928 89,050 Government grants 70,166 67,690 161,094 156,740 7. Operating expenses 7.1 Expenses by nature Group 2021 2020 US $ US $ Cost of goods related to services 263,923 458,728 Depreciation of property plant and equipment 8,843 9,437 Research and development expenses 388,691 417,569 Amortisation of intangible assets 437,140 - Other administration expenses 1,283,733 1,319,202 Foreign exchange movements 463,009 (3,567) Total expenses 2,845,339 2,201,369 7.2 Auditor remuneration Group 2021 2020 US $ US $ Fees payable to the group's auditor and its associates for the audit of the Group and Company financial statements 97,212 90,919 Fees payable to the Company's auditor and its associates for other services - The audit of company's subsidiaries 13,082 10,247 110,294 101,166 8. Employees 8.1 Directors' emoluments Group 2021 2020 US $ US $ Directors emoluments 519,660 469,998 Directors portion of Share Based Payments 31,493 10,465 Total 551,153 480,463 The highest paid Director received a salary of US$191,825 (2020: $191,865) and benefits of US$24,098 (2020: US$22,745). The highest paid Director received a bonus of US$191,825 (2020: US$154,375). The highest paid Director did not exercise any share options. The share-based payments associated with the highest paid Director amounted to US$28,117. No termination benefits, post-employment benefits were provided to Directors. Total of short-term benefits in kind of US$22,745 were provided during the year. The amounts in the table above do not include Employers NI in the amount of US$22,500. Key management personnel (including Directors and Group Financial Controller) received salary of US$669,660, excluding Stock Base Compensation disclosed in Directors Remuneration Report. Please also refer to Director's Report. 8.2 Employee benefit expense Group 2021 2020 US $ US $ Wages and salaries including restructuring costs and other termination benefits 440,694 281,248 Social security costs 62,907 48,032 Share options granted to directors and employees 111,145 44,273 614,746 373,553 8.3 Average number of people employed Group 2021 2020 Average number of people (including executive directors) employed Operations 4 4 Management 2 2 Total average headcount 6 6 Average number of employees with the Group in 2021 and 2020 was six, of which two were Management. To enhance flexibility and improve cost control, the Group utilises consultants for scientific review, administrative and operations support, software development and other knowledge-intensive services. 9. Income tax expense Group 2021 2020 US $ US $ Current tax Current tax on profits for the year 1,813 2,076 Total current tax 1,813 2,076 Income tax expense 1,813 2,076 Group 2021 2020 US $ US $ Profit before tax 26,370,483 7,681,994 Tax calculated at domestic tax rates applicable to profits 5,010,392 1,459,579 Tax effects of: - Expenses not deductible for tax purposes 32,864 22,712 - Income not taxable (5,338,305) (1,650,744) - capital allowances in excess of depreciation 1,680 1,793 - Unrelieved tax losses and other deductions 295,192 168,736 Total income tax expense 1,813 2,076 The weighted average applicable tax rate was 19% (2020: 19%). Unused tax losses for which no deferred tax assets have been recognised is attributable to the uncertainty over the recoverability of those losses through future profits. Future UK corporate income tax rate of 25% will be applicable for the financial year beginning 1 December 2023. 10. Earnings per share Basic earnings per share is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of Ordinary Shares outstanding during the period. Diluted earnings per share is calculated by dividing the earnings attributable to ordinary shareholders by the sum of weighted average number of (1) Ordinary Shares outstanding during the period and (2) any dilutive potential Ordinary Shares outstanding at 30 November 2021. 2021 2020 US $ US $ Earnings attributable to equity holders of the Group (US$) 26,368,670 7,679,918 Weighted average number of ordinary shares in issue: Basic 120,128,629 80,713,247 Diluted 127,169,725 81,335,979 Basic earning per share 0.220 0.095 Diluted earning per share 0.207 0.094 The Group completed placements of total of 48,714,286 new ordinary shares during the financial year. 11. Investments in subsidiaries Company Share capital Loans to Subsidiaries Total US $ Cost and net book value As at 1 December 2020 79,426 1,875,789 1,955,215 Additions during the period - - - Impairments during the period - (1,103,550) (1,103,550) Foreign currency translation differences - - - Balance at 30 November 2021 79,426 772,239 851,665 During the year the directors determined a provision for impairment was required for Company's investments in Tekcapital LLC. Subsidiaries name (consolidated) Proportion of ordinary shares directly held Nature of business Capital and reserves $ Net Profit/(Loss) $ Direct Tekcapital Europe Limited England and Wales 100% Provision of Intellectual property research services 345,066,544 8,899,574 Tekcapital LLC USA 100% Provision of Intellectual property research services (3,326,707) (883,775) Indirect (not consolidated) Indirect (not consolidated) Proportion of ordinary shares directly held Nature of business Capital and reserves $ Net Profit/(Loss) $ The following are under ownership of Tekcapital Europe Limited Lucyd Limited England and Wales 100% Provider of high-tech eyewear 17,342,195 12,643,625 Innovative Eyewear Inc1 United States of America 81% Provider of high-tech eyewear 207,516 (3,244,506) Salarius Limited England and Wales 98% Developer of low sodium salt and snack foods 5,074,703 718,217 Microsalt Inc2 United States of America 80% Developer of low sodium salt and snack foods (369,561) (971,576) Guident Limited England and Wales 100% Developer of autonomous vehicle software safety solutions 17,387,274 (3,913,892) Guident CORP3 United States of America 91% Developer of autonomous vehicle software safety solutions (721,168) (285,832) Smart Food Tek Limited England and Wales 100% Developer for baked food coating to reduce fat (116,114) 0 (1) owned by Lucyd Ltd (2) owned by Salarius Ltd (3) owned by Guident Ltd As at the year end, the Group has no interest in the ownership of any other entities or exerts any significant influence over or provides funding which constitutes an "unconsolidated structured entity". All UK subsidiaries are exempt from the requirement to file audited accounts by virtue of section 479A of the Companies Act 2006. Tekcapital Europe Ltd (registered address 12 New Fetter Lane, London, United Kingdom, EC4A 1JP) and Tekcapital LLC (registered address 11900 Biscayne Blvd, Suite 630, Miami, Florida, 33181, United States) are consolidated by Tekcapital plc because they continue to provide advisory services in IP search and technology transfer. All other entities are measured at fair value through profit and loss based in IFRS 10 as referenced in Note 2.4. The Group provides management service support to Lucyd Limited, Salarius Limited and Guident Limited, as well as has provided working capital assistance to Salarius Limited and Guident Limited through convertible loan note financing (see also Note 15). The Group also assists the entities with their fundraising activities. Registered office of all four subsidiaries owned by Tekcapital Europe Limited: Acre House, 11-15 William Road, London, England, NW1 3ER. 12. Financial Assets at Fair Value through Profit and Loss The Group's financial assets at fair value through profit and loss consist of equity investments (2021:US $62,523,638, 2020:US $ 30,491,657) and convertible loan notes (2021:US$1,341,774, 2020:US $588,169) totalling US $63,865,432 (2020:US $31,079,826). 12.1 Equity Investments Group's investments in portfolio companies in the years ended 30 November 2021 and 30 November 2020 are listed below. The principal place of business for portfolio companies listed below is the UK and in the U.S.. Group Proportion of ordinary shares 1 Dec 2020 Additions Disposal FX reval Fair Value change 30 Nov 2021 US $ US $ US $ US $ US $ US $ Guident Limited 100.00% 22,029,834 - - (32,678) (3,913,892) 18,083,264 Lucyd Limited 100.00% 2,699,331 2,179,773 - - 12,466,091 17,345,195 Salarius Limited 97.50% 3,638,303 - - - 718,217 4,356,520 Belluscura Limited 15.13% 2,081,028 1,788,566 - - 18,825,924 22,695,518 Smart Food Tek Limited 100.00% 43,161 - - - - 43,161 Total Balance 30,491,657 3,968,339 - (32,678) 28,096,340 62,523,658 Group Proportion of ordinary shares held 1 Dec 2019 Additions Disposal FX reval Fair Value change 30 Nov 2020 US $ US $ US $ US $ US $ US $ Guident Limited 100.00% 15,526,195 46,294 6,457,345 22,029,834 Lucyd Limited 100.00% 1,129,022 1,570,309 2,699,331 Salarius Limited 97.15% 1,833,426 1,121,516 22,905 660,457 3,638,304 Belluscura Limited 17.82% 1,804,121 224,163 52,743 2,081,027 Smart Food Tek Limited 100.00% 43,161 - 43,161 Total Balance 20,335,925 1,345,679 - 121,942 8,688,111 30,491,657 Total fair value gain of US$28.1m for the year reflects uplift in value of shares of Belluscura, Lucyd and Salarius, offset partially by reduction in fair value of Guident. Considering early stage of commercialisation, fair value of Smart Food Tek was recorded based on the cost of acquired IP, as their carrying amounts represent a reasonable approximation of fair value. The valuation techniques used fall under, Level 2 - Observable inputs, such as quoted prices, and Level 3- Other techniques as defined by IFRS 13. These techniques were deemed to be the best evidence of fair values considering early stage of portfolio companies. Fair value measurement hierarchy for financial assets as at 30 November 2021 with comparative amounts as of 30 November 2020: Total Level 1 Level 2 Level 3 30 November 2021 US$ US$ US$ US$ Belluscura 22,695,518 22,695,518 - - Lucyd Limited 17,345,195 - - 17,345,195 Guident Limited 18,083,264 - - 18,083,264 Salarius Limited 4,356,520 - - 4,356,520 Smart Food Tek Limited 43,161 - - 43,161 Total Balance 62,523,658 22,695,518 - 39,828,140 30 November 2020 Belluscura 2,081,028 - 2,081,028 - Lucyd Limited 2,699,331 - - 2,699,331 Guident Limited 22,029,834 - - 22,029,834 Salarius Limited 3,638,303 - - 3,638,303 Smart Food Tek Limited 43,161 - - 43,161 Total Balance 30,491,657 - 2,081,028 28,410,629 Transfer of investment in Belluscura from Level 2 to Level 1 occurred during the period as the company's shares commenced trading on AIM market of London Stock Exchange, providing quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date Belluscura (US $18.8m gain) The fair value of the holding increased by US$18.8m during the year due to Company's listing at AIM market of London Stock Exchange, and closing price of 94p as of 30 November 2021. With 17,138,767 shares held by Tekcapital plc, a fair value of US$22,695,518 was arrived at as of 30 November 2021. Lucyd (US $12.5m gain) The fair value of the holding increased by US$12.5m during the year as a result of: ��� Valuation of 4,922,115 shares held in Innovative Eyewear, as determined by the price paid by investors in the most recent Regulation Crowdfund offering ($3.56 per share, or $20m pre money valuation), at US$17,522,729 ��� Net book value of other assets and liabilities of (US$177,534). In July 2021, the Company launched its second Crowdfunded offering of common stock in which it raised US$149,480, amounting to 45,355 shares. Innovative Eyewear received funding using REG CF crowdfunding that allows the companies to sell stock to third-party, arms-length, independent investors. As such, valuing Lucyd Ltd's ownership in Innovative Eyewear based on the share price paid by REG CF investors appears to fall within company's policy of valuing its investments based on recent third-party funding. This input was corroborated by Innovative Eyewear's enterprise valuation by estimating the net present value of future cashflows associated with its business. Key assumptions used in estimating future cash flows are: - projected profits of US$46.7m through 2026 including eyewear unit sales for company's e-commerce channels - Corporate income tax rate of 21% applied to net profit of US$46.7m - 13% discount rate used to discount proceeds as determined by opportunity cost (6%), inflation rate (5%) and technology risk (2%). The management believes the valuation using discounted cash flow method as of 30 November 2021 of US$23.1m approximates the REG CF observed valuation of US$20m, therefore $3.56 per shares is reasonable fair value estimate of its shares in Innovative Eyewear Inc. Adjusted for Net Book Value of ($177,534) of other assets and liabilities held by Lucyd Ltd as of 30 November 2021, the fair value of Lucyd Ltd shares held by Tekcapital Europe was estimated at US$17,345,195, compared to US$2,699,331 as of 30 November 2020. Salarius (US $0.7m gain) The fair value of the holding increased by US$0.7m during the year as a result of: ��� Valuation of 4,356,521 shares held in Microsalt Inc, as determined by the price paid by investors in the most recent Regulation Crowdfund offering ($1 per share, or $5m pre money valuation), at US$4,356,521. In December 2020, the Company launched its second Crowdfunded offering of common stock in which it raised US$749,978, amounting to 749,978 shares. Microsalt Inc received funding using REG CF crowdfunding that allows the companies to sell stock to third-party, arms-length, independent investors. As such, valuing Salarius Ltd's ownership in Innovative Eyewear based on the share price paid by REG CF investors appears to fall within company's policy of valuing its investments based on recent third-party funding. This input was corroborated by Microsalt's enterprise valuation by estimating the net present value of future cashflows associated with its business. Key assumptions used in estimating future cash flows are: - projected profits of US$12.9m through 2026 including sales of Microsalt�� and SaltMe�� crisps. - Corporate income tax rate of 21% applied to net profit of $12.9m - 13% discount rate used to discount proceeds as determined by opportunity cost (6%), inflation rate (5%) and technology risk (2%) . The management of Salarius Ltd believes the valuation using discounted cash flow method as of 30 November 2021 of US$6.1m approximates the REG CF observed valuation of US$5m, therefore $1 per shares is reasonable fair value estimate of its shares in Microsalt Inc. Adjusted for Net Book Value of ($0) of other assets and liabilities held by Salarius Ltd as of 30 November 2021, the fair value of Salarius Ltd shares held by Tekcapital Europe was estimated at US$4,356,521, compared to US$3,638,304 as of 30 November 2020. Guident Ltd (US $3.9m loss) The fair value of the holding decreased by US$3.9m during the year as a result of: ��� Net Book Value of Guident Ltd of US$18,083,264 as of 30 November 2021 consists of Valuation of 18,115,942 shares held in Guident CORP, as determined by the price agreed between Guident CORP and by investors in the most recent Private Placement Memorandum offering at $1 per share. In August 2021, Guident CORP entered into Private Placement Memorandum outlining offering of securities at $1 per unit, with each unit consisting of one share of Class A Convertible Preferred Stock and a Warrant to acquire a share of common stock (also at $1 per unit). While Guident has not received funding from the offering until after the reporting date, the management considers the exit price (of securities offered in the private placement) negotiated with the investment bank as "privately negotiated acquisition of the equity instruments" as defined under IFRS 13. The Offering has facilitated by Dawson James Securities Inc. Dawson James is a broker-dealer registered with the SEC as a broker dealer and is a member of FINRA. FINRA is currently the only such registered national securities association in the U.S. This input was corroborated by Guident CORP's enterprise valuation by estimating the net present value of future cashflows associated with its business. Key assumptions used in estimating future cash flows are: - projected profits of US$41m through 2026 including teleoperation software sales across ground delivery devices, transportation services and commercial fleets - Corporate income tax rate of 21% applied to net profit of US$41m - 13% discount rate used to discount proceeds as determined by opportunity cost (5%), inflation rate (5%) and technology risk (3%). The enterprise valuation calculated using Discounted Cash Flow method as of 30 November 2021 was $20m. The management believes the valuation using discounted cash flow method as of 30 November 2021 of US$20m approximates the negotiated valuation of US$24m, therefore $1 per shares is reasonable fair value estimate of its shares in Guident CORP. Smart Food Tek (Nil Gain / Nil loss) Considering early commercialisation stage, the Group records its investment in Smart Food Tek at cost. The directors do not consider that any other available information would materially change or give a more reliable representation of the value. The Group exercised judgment in determination of sufficiency of portfolio companies' cash reserves, forecasts and ability to raise money to achieve their fair values. Directors reviewed and questioned the forecasts used, standing liquidity and working capital balances, as well as discussed capability and plans to raise money in the future with directors or management of portfolio companies. Based on the review, the Group made a positive determination as to portfolio companies' likely ability to achieve fair values considering liquidity factors. Description of significant unobservable inputs to valuation: The significant unobservable inputs used in the fair value measurement categorised within Level 3 of the fair value hierarchy, together with a quantitative sensitivity analysis as at 30 November 2020 are shown as below. No sensitivities have been included on the other investments not listed in the table below as their fair value equates to cost. Investment Valuation Significant Estimate Sensitivity of the input Technique unobservable applied to fair value input Lucyd Income Approach Discount to Future Cash Flows 13% 2% increase in the discount factor would decrease the Lucyd valuation by $1.5m, a 2% decrease in the discount factor would increase the value by $1.6m Net profit US$26.9m A 20% increase in net profit would increase the Lucyd valuation by $4.6m. A 20% decrease in net profit would decrease the Lucyd valuation by $4.6m. Guident Income Approach Royalty Relief Method Discount to Future Cash Flows 13% 2% increase in the discount factor would decrease the Guident valuation by $1.3m, a 2% decrease in the discount factor would increase the value by $1.4m Net profit US$32.3m A 20% increase in net profit would increase the Guident valuation by $3m. A 20% decrease would decrease the Guident valuation by $3m Salarius Income Approach Royalty Relief Method Discount to Future Cash Flows 13% 2% increase in the discount factor would decrease the Salarius valuation by $0.6m, a 2% decrease in the discount factor would increase the value by $0.6m Net profit US$12.9m A 20% increase in the net profit would increase the Salarius valuation by $1.6m. A 20% decrease in the net profit would decrease the Salarius valuation by $1.6m 12.2 Convertible loan notes The Group also held multiple convertible loans issued by its portfolio companies, including: Convertible note issued by Innovative Eyewear Inc, for the total of US$2,000,000 that bears interest at 10% per annum, which includes the option to convert the debt into the Company's common stock at market price. The note can be converted into shares of common stock of the Company upon occurrence of certain conversion events, as defined. �� On June 1, 2021, Innovative Eyewear converted related party borrowings totaling US$778,500 into 778,500 shares of common stock at $1 each. �� On September 5, 2021, Innovative Eyewear converted related party borrowings totaling US$500,002 into 140,449 shares of common stock at $3.56 each. �� On November 1, 2021, Innovative Eyewear executed an addendum for its December 1, 2020, convertible note agreement with Parent and Affiliates, increasing the amount of available financing from $2,000,000 to $3,000,000. �� On November 16, 2021, Innovative Eyewear converted related party borrowings totaling US$901,271 into 253,166 shares of common stock at $3.56 per share. Consequently, the Company presented the amount of US$2,179,773 under additions to "Financial Assets Held at Fair Value" as at 30 November 2021 (see Note 12). As of 30 November 2021, US$3,643 was outstanding as the convertible note receivable. Convertible note issued by Guident Ltd for the total of US$1,000,000, issued at 10% coupon rate including option to convert the debt into shares at market price (no discount against future equity placements offered). The note can be converted into Guident's equity upon occurrence of certain conversion events. The US$1,000,000 note originated in March 2020 or can be converted into Guident's equity upon occurrence of certain conversion events. US$1,088,131 was drawn as at 30 November 2021. No conversions occurred during the period. As of 30 November 2021, US$660,413 was outstanding as the convertible note receivable. Convertible note issued by its portfolio company, Microsalt Inc, for the total of US$250,000, issued at 10% coupon rate including option to convert the debt into shares at market price (no discount against future equity placements offered). The note can be converted into Microsalt's equity upon occurrence of certain conversion events. The US$ 250,000 note originated in September 2020 is payable in September 2023 or can be converted into Microsalt's equity upon occurrence of certain conversion events. US$677,718 was drawn and outstanding as of 30 November 2021. No conversions occurred during the period. The Group has previously recognised convertible note loan balances at cost under non-current assets. The accounting policy has been updated from the prior year to measure the balances at fair value. The resulting adjustment was not material to Group's financial statements. 13. Intangible assets Group Vortechs Website development Invention Evaluator Total US $ US $ US $ US $ As at 30 November 2020 and 30 November 2021 500,000 28,121 338,770 866,891 Accumulated amortisation and impairment As at 30 November 2020 - (28,121) - (28,121) Amortisation (200,000) - (237,140) (437,140) Impairment loss (37,229) - - (37,229) As at 30 November 2021 (237,229) (28,121) (237,140) (502,490) Net Book Value As at 30 November 2020 500,000 - 338,770 838,770 As at 30 November 2021 262,771 - 101,630 364,401 The Directors have undertaken an impairment review based on the future cash flow projections of the Vortechs Group intangible asset and consider the recoverable amount to be US$37,229 lower than the carrying value and have therefore recorded an impairment. 14. Property, plan and equipment GROUP Leasehold Improvements Office equipment Computer Equipment Total US $ US $ US $ US $ Closing cost 30 November 2019 13,775 24,286 27,732 65,793 Exchange differences - Additions 950 950 Closing cost 30 November 2020 13,775 24,286 28,682 66,743 Exchange differences - Additions 1,694 695 2,389 Closing cost 30 November 2021 13,775 25,980 29,377 69,132 Accumulated depreciation and impairment Accumulated depreciation at 30 November 2019 (13,775) (10,981) (23,683) (48,439) Depreciation charge (4,526) (4,232) (8,758) Exchange differences 76 76 Accumulated depreciation at 30 November 2020 (13,775) (15,431) (27,915) (57,121) Depreciation charge (4,744) (4,099) (8,843) Exchange differences 3,435 3,435 Accumulated depreciation at 30 November 2021 (13,775) (20,175) (28,579) (62,529) Closing net book value 30 November 2020 - 8,855 767 9,622 Closing net book value 30 November 2021 - 5,804 798 6,603 15. Trade and other receivables GROUP 2021 2020 US $ US $ Trade receivables 39,976 54,014 Less provision for impairment of trade receivables - - Trade receivables - net 39,976 54,014 Vat recoverable 19,228 (934) Prepayments and other debtors 43,787 15,267 Receivables from related parties 586,012 579,089 Total trade and other receivables 689,003 647,436 The fair value of trade and other receivables are not materially different to those disclosed above. The Group's exposure to credit risk related to trade receivables is detailed in Note 3 to the consolidated financial statements. The Group had outstanding receivables from its portfolio companies as at 30 November 2021 in the amount of: - US$85,391 due from Lucyd Ltd - US$104,912 due from Smart Food Tek Ltd - US$392,252 due from Guident Ltd. 16. Cash and cash equivalents GROUP 2021 2020 US $ US $ Cash at bank and in hand 3,543,762 538,473 Total cash and cash equivalents 3,543,762 538,473 17. Categories of financial assets and financial liabilities GROUP 2021 2020 US $ US $ Financial assets at fair value through profit and loss 63,865,432 31,079,826 Financial asets at amorised cost 689,003 647,436 Cash and equivalents at amortised cost 3,543,762 538,473 68,098,197 32,265,735 Financial liabilities Trade and other payables at amortised cost 237,151 239,228 18. Share capital Number Ordinary Total Group and Company of shares Share US$ US $ Issued and fully paid up As at 30 November 2019 63,728,042 372,984 372,984 Shares issued in further public offering 28,800,000 147,298 147,298 Shares issued through share option exercise 300,000 1,548 1,548 As at 30 November 2020 92,828,042 521,830 521,830 Shares issued in further public offering 48,714,286 271,962 271,962 As at 30 November 2021 141,542,328 793,792 793,792 The shares have full voting, dividend and capital distribution (including on winding up) rights; they do not confer any rights of redemption. The following shares were issued during the year: ��� March 2021: 38,000,000 shares were issued in the placing of new ordinary shares at ��0.10p. Total proceeds of US$5,432,322 were netted against cost of raising finance in the amount of US$301,253 ��� November 2021: 10,714,286 shares were issued in the placing of new ordinary shares at ��0.28p. Total proceeds of US$4,274,564 were netted against cost of raising finance in the amount of US$261,040 The Company has authorised share capital of 141,592,328, with a nominal value of ��0.004. Of these shares, 141,592,328 were issued and fully paid up. 19. Trade and other payables 2021 2020 Group US $ US $ Trade creditors 45,473 103,882 Social security and other taxes 8,554 8,015 Accruals and other creditors 183,124 135,545 237,151 247,442 20. Deferred Revenue The Group's deferred revenue balance of US$154,721 as of 30 November 2020 was adjusted for: - receipt of Invention Evaluator payments in the amount of US$37,854 to be delivered after 30 November 2021, recognized as addition to the balance deferred revenue during the year ended 30 November 2021 - recognition of US$23,292 of revenue deferred as of 30 November 2020 for reports delivered during the financial year 2021 bringing the total outstanding balance of Deferred Revenue as at 30 November 2021 to US$169,287. 21. Deferred income tax Unused tax losses for which no deferred tax assets have been recognised is attributable to the uncertainty over the recoverability of those losses through future profits. A tax rate of 19% has been used to calculate the potential deferred tax. 2021 2020 Deferred tax US $ US $ Accelerated capital allowances (1,680) (1,793) Short term timing difference - Tax losses (2,084,779) (1,958,070) Unprovided deferred tax asset 2,086,459 1,959,863 - - 22. Dividends No dividend has been recommended for the year ended 30 November 2021 (2020: Nil) and no dividend was paid during the year (2020: Nil). 23. Cash used from operations 2021 2020 Group US $ US $ Profit before income tax 26,370,483 7,681,994 Adjustments for - Impairment Loss 37,229 - - Depreciation 8,843 9,437 - Amortisation 437,139 - Share based payment expense 111,145 44,273 - Movement in foreign exchange 77,435 96,392 - Movement in trade and other receivables (41,565) 56,383 - Financial assets at fair value through the profit or loss (28,817,268) (8,810,053) - Deferred revenue movement 14,562 36,126 - Trade and other payables (10,291) (62,718) Cash used in operations (1,812,288) (948,166) 23. Commitments Capital commitments The Group entered into multiple convertible loan note agreements with its portfolio companies. Please see note 15 for details regarding outstanding commitments. Lease commitments The Group did not have any material contracts withing the scope of IFRS 16. Consequently, the Group did not recognise any right-of-use assets and lease liabilities during the period. 25. Share based payments The Group operates an approved Enterprise management scheme and an unapproved share option scheme. The fair value of the options granted is expensed over the vesting period and is arrived at using the Black-Scholes model. The assumptions inherent in the use of this model are as follows: Attribute Input No. of options granted 8,700,000 Share price at date of grant ��0.052-��0.31 Exercise price ��0.052-��0.31 Options life in years 3-5 Risk free rate 0.1%-0.75% Expected volatility 48%-94% Expected dividend yield 0 Fair value of options ��0.02-��0.03 The weighted average fair value of options outstanding was ��0.03p. Volatility was calculated using Group's historical share price performance since 2017. The share-based payment expense for the year was US$111,145 (2020: $44,273). Details of the number of share options and the weighted average exercise price outstanding during the year as follows: 2021 2020 Av. Exercise Options Av. Exercise Options price per (Number) price per (Number) Group and Company share �� share �� As at 1 December 0.2351 7,450,000 0.2110 5,785,000 Granted 0.0781 1,000,000 0.1193 4,450,000 Exercised - - 0.0810 300,000 Forfeited/expired 0.0783 250,000 0.3551 2,485,000 As at 30 November 0.2110 8,200,000 0.2351 7,450,000 Exercisable as at 30 November 3,441,667 1,575,000 *The weighted average exercise price for the options exercisable as at 30 November 2021 and 30 November 2020 was ��0.19p and ��0.19p respectively. The weighted average remaining contractual life is 2.9 years (2020: 4.2 years). The weighted average fair value of options granted during the year was ��0.03p (2020: ��0.03p). The range of exercise prices for options outstanding at the end of the year was ��0.052p - ��0.31p (2020: ��0.065p - ��0.46p). 26. Related party transactions Details of Directors' remuneration and grant of options are given in the Directors' report. Please also refer to Note 15 for detail of transactions with portfolio companies. 525,000 options were held by Harrison Gross, family member of Dr. Clifford Gross. Please refer to tables below for detail of relationships and transactions between The Group and its subsidiaries. Convertible note receivable 2021 2020 Group US $ US $ Guident Corp 660,413 528,169 Microsalt Inc 677,718 60,000 Innovative Eyewear Inc 3,643 - 1,341,774 588,169 Intercompany receivable 2021 2020 Group US $ US $ Guident Corp 392,252 - Smart Food TEK 104,912 103,092 Lucyd Ltd 85,402 288,176 Innovative Eyewear Inc - 184,376 Other 3,446 3,446 586,012 579,090 Management fees 2021 2020 Group US $ US $ Guident Ltd 139,560 138,441 Salarius Ltd - 140,282 Microsalt Inc 99,685 - Lucyd Ltd 30,135 128,743 Innovative Eyewear Inc 103,299 - Smart Food TEK - 98,886 372,679 506,352 Interest Income 2021 2020 Group US $ US $ Guident Ltd - 27,717 Guident Corp 62,385 - Salarius Ltd - 68,229 Microsalt Inc 35,267 - Lucyd Ltd - - Innovative Eyewear Inc 44,748 - 142,400 95,946 27. Events after the reporting period Post period end, following amounts were drawn for existing convertible notes: US$628,405for Microsalt Inc US$262,546 for Guident CORP US1,431,068 for Innovative Eyewear Inc The senseless Russian invasion of Ukraine has not had a material impact on our business to-date, as far as we can discern at this early juncture, as we do not have direct business exposure to either Russia or the Ukraine. However, over time the conflict may contribute to inflation of energy costs and supply chain disruption which could increase the cost and complexity of sourcing components for some of our portfolio companies. Tekcapital Plc Company Statement of financial position At 30 November 2021 Company 30 November 30 November 2021 2020 Note US$ US$ Assets Non-current assets Investment in subsidaries C.4 851,665 1,955,215 Financial assets at fair value through profit and loss C.5 22,653,494 2,669,196 23,505,159 4,624,411 Current assets Trade and other receivables C.6 7,454,773 3,560,188 Cash and cash equivalents C.7 3,011,916 239,991 10,466,689 3,800,179 Total assets 33,971,848 8,424,590 Current liabilities Trade and other payables C.10 197,827 79,249 197,827 79,249 Total liabilities 197,827 79,249 Net Assets 33,774,021 8,345,341 Equity attributable to the owners of the parent Ordinary shares C.9 793,792 521,830 Share premium 21,793,644 13,211,344 Retained earnings 11,364,445 (5,351,695) Translation reserve (177,860) (36,138) Total equity 35,521,897 8,345,341 The Company's gain before tax for the year ended 30 November 2021 was $16,604,995 The notes on pages 58 to 61 are an integral part of these financial statements. The financial statements on pages 56 to 61 were authorised for issue by the Board of Directors on 5 May 2022 and were signed on its behalf. Louis Castro Dr Clifford Gross Director Chairman and CEO Company Statement of changes in equity For the year ended 30 November 2021 Attributable to owners of the parent company Ordinary Share Translation Retained Total Shares Premium Reserve (Deficit)/Earnings Equity Company Note US $ US $ US $ US $ US $ Balance as at 30 November 2019 372,984 10,993,546 (98,086) (5,079,729) 6,188,715 Loss for the year (316,239) (316,239) Other comprehensive income 61,948 61,948 Total comprehensive income for the year 372,984 10,993,546 (36,138) (5,395,968) 5,934,424 Transactions with owners, recorded directly in equity Share issue 18 147,298 2,450,245 2,597,543 Cost of share issue 18 (262,252) (262,252) Share options exercised 18 1,548 29,805 31,353 Share based payments 25 44,273 44,273 Total transactions with owners 148,846 2,217,798 - 44,273 2,410,917 Balance as at 30 November 2020 521,830 13,211,344 (36,138) (5,351,695) 8,345,341 Profit for the year 16,604,995 16,604,995 Other comprehensive income (141,722) (141,722) Total comprehensive income for the year - - (141,722) 16,604,995 18,211,149 Transactions with owners, recorded directly in equity Share issue 18 271,962 9,144,593 9,416,555 Cost of share issue 18 (562,293) (562,293) Share based payments 25 111,145 111,145 Total transactions with owners 271,962 8,582,300 - 111,145 8,965,407 Balance as at 30 November 2021 793,792 21,793,644 (177,860) 11,364,445 33,774,021 Share premium - amount subscribed for share capital in excess of nominal value, net of directly attributable issue costs. Translation reserve - foreign exchange differences recognized in other comprehensive income. Retained earnings - cumulative net gains and losses recognized in the consolidated financial statements of comprehensive income The notes on pages 58 to 61 are an integral part of these financial statements. C.1. General Information Tekcapital PLC (Companies House registration number: 08873361) is a company incorporated in England and Wales and domiciled in the UK. The address of the registered office is detailed on page 28 of these financial statements. The Company is a public limited company limited by shares, which listed on the AIM market of the London Stock Exchange in 2014. The principal activity of the company is that of investment in portfolio companies. The Company also acquires exclusive licences to university technologies that it believes can positively impact people's lives, for subsequent commercialisation. The Company had no employees during the period. C.2 Statement of Compliance The financial statements of the parent company have been prepared in accordance with Financial Reporting Standard 101 "Reduced disclosure framework" ('FRS 101'). The company will continue to prepare its financial statements in accordance with FRS101 on an ongoing basis until such time as it notifies shareholders of any change to its chosen accounting framework. The principal accounting policies applied in the preparation of these financial statements are set out in Note 2 of the consolidated financial statements. Exemptions The Company financial statements have been prepared using the historical cost convention except where other measurement basis are required to be applied and in accordance with IFRS under FRS 101. In accordance with FRS101, the company has taken advantage of the following exemptions: �� Statement of Cash Flows �� Financial instrument disclosures. �� Capital management disclosures. �� Additional comparative information. �� A reconciliation of share options in the year �� Related party disclosures with wholly owned subsidiaries �� Changes in accounting policy and disclosures All changes to accounting standards are explained in note 2 to the consolidated financial statements. C.3��� Profit/(loss) for the year As permitted by section 408 of the Companies Act 2006, the Company has elected not to present its own profit and loss account for the year. The auditor's remuneration for audit and other services is disclosed in note 7 to the consolidated financial statements. C.4 Investment in subsidiaries. Company Loans to Subsidiaries Total US $ Cost and net book value As at 1 December 2020 79,426 1,875,789 1,955,215 Additions during the period - - - Impairments during the period - (1,103,550) (1,103,550) Foreign currency translation differences - - - Balance at 30 November 2021 79,426 772,239 851,665 Investments in subsidiaries are stated at cost less any adjustment for impairment. The Company recorded US$1,103,550 in impairment charge related to its investment in Tekcapital LLC. Subsidiaries name (consolidated) Proportion of ordinary shares directly held Nature of business Capital and reserves $ Net Profit/(Loss) $ Direct Tekcapital Europe Limited England and Wales 100% Provision of Intellectual property research services 35,066,544 8,899,574 Tekcapital LLC USA 100% Provision of Intellectual property research services (3,326,707) (883,774) As at the year end, the Company has no interest in the ownership of any other entities or exerts any significant influence over or provides funding which constitutes an "unconsolidated structured entity". All UK subsidiaries are exempt from the requirement to file audited accounts by virtue of section 479A of the Companies Act 2006. Tekcapital Europe Ltd (registered address 12 New Fetter Lane, London, United Kingdom, EC4A 1JP) and Tekcapital LLC (registered address 11900 Biscayne Blvd, Suite 630, Miami, Florida, 33181, United States) are consolidated by Tekcapital plc because they continue to provide advisory services in IP search and technology transfer. C.5 Financial Assets at Fair Value through Profit and Loss Company's investment in Belluscura plc in the years ended 30 November 2021 and 30 November 2020 is listed below and classified as equity instruments. The principal place of business for Belluscura plc is England and Wales. Company Proportion of ordinary shares 1 Dec 2020 Additions Disposal FX reval Fair Value change 30 Nov 2021 Belluscura Limited 15.13% 2,081,028 1,788,566 - - 18,825,924 22,695,518 Total Balance 2,081,028 1,788,566 - - 18,825,924 22,695,518 The valuation technique used falls under, Level 2 - Observable techniques, other than quoted prices. The fair value of the holding increased by US$19.4m during the year due to Company's listing at AIM market of London Stock Exchange, and closing price of 94p as of 30 November 2021. With 17,138,767 shares held by Tekcapital plc, a fair value of $22,695,519 was arrived at as of 30 November 2021. C.6 Trade and other receivables 2021 2020 Company US $ US $ Receivables from Group companies 7,415,412 3,544,286 VAT 24,165 2,300 Prepayments 15,196 13,602 Total trade and other receivables 7,454,773 3,560,188 The Company recorded a historical US$2,500,000 provision against its receivable from one its subsidiaries, Tekcapital LLC. The remaining receivable due from Tekcapital LLC will be recovered in greater than one year. C.7 Cash and cash equivalents Company 2021 2020 US $ US $ Cash at bank and in hand 3,011,916 239,991 Total cash and cash equivalents 3,011,916 239,991 C.8 Categories of financial assets and financial liabilities Company 2021 2020 US $ US $ Financial assets at fair value through profit and loss 22,653,494 2,081,027 Financial asets at amorised cost 7,454,773 4,148,357 Cash and equivalents at amortised cost 3,011,916 239,991 Investment in subsidaries at amortised cost 1,955,215 1,955,214 35,075,398 8,424,589 Financial liabilities Trade and other payables at amortised cost 197,827 79,249 C.9 Share capital Number Ordinary Total Group and Company of shares Share US$ US $ Issued and fully paid up As at 30 November 2019 63,728,042 372,984 372,984 Shares issued in further public offering 28,800,000 147,298 147,298 Shares issued through share option exercise 300,000 1,548 1,548 As at 30 November 2020 92,828,042 521,830 521,830 Shares issued in further public offering 48,714,286 271,962 271,962 As at 30 November 2021 141,542,328 793,792 793,792 The shares have full voting, dividend and capital distribution (including on winding up) rights; they do not confer any rights of redemption. The following shares were issued during the year: �� March 2021: 38,000,000 shares were issued in the placing of new ordinary shares at ��0.10p. Total proceeds of US$5,432,322 were netted against cost of raising finance in the amount of US$301,253. �� November 2021: 10,714,286 shares were issued in the placing of new ordinary shares at ��0.28p. Total proceeds of US$4,274,564 were netted against cost of raising finance in the amount of US$261,040. The Company has authorised share capital of 141,592,328, with a nominal value of ��0.004. Of these shares, 141,592,328 were issued and fully paid up. C.10 Trade and other payables 2021 2020 Company US $ US $ Accruals and other creditors 184,518 - Accounts payable 13,309 79,249 197,827 79,249 C.11 Deferred income tax Unused tax losses for which no deferred tax assets have been recognised is attributable to the uncertainty over the recoverability of those losses through future profits. A tax rate of 19% has been used to calculate the potential deferred tax. 2021 2020 Deferred tax US $ US $ Accelerated capital allowances - - Short term timing difference - - Tax losses (620,182) (563,069) Unprovided deferred tax asset 620,182 563,069 - - C.12 Dividends No dividend has been recommended for the year ended 30 November 2021 (2020: Nil) and no dividend was paid during the year (2020: Nil). This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com. RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy. END FR FFFLFETIEIIF