EX-99.1 7 ea020490401ex99-1_mdxhealth.htm FINANCIAL RESULTS FOR THE FIRST QUARTER AND THREE-MONTH PERIOD ENDED MARCH 30, 2024

Exhibit 99.1

 

MDxHealth SA and Subsidiaries

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS

 

   Three Months Ended
March 31,
 
In thousands of $ (except per share amounts)  2024   2023 
         
Revenues  $19,834   $14,700 
Cost of sales (exclusive of amortization of intangible assets)   (7,771)   (5,985)
Gross profit   12,063    8,715 
Research and development expenses   (2,164)   (1,316)
Selling and marketing expenses   (10,028)   (9,099)
General and administrative expenses   (5,359)   (5,169)
Amortization of intangible assets   (1,125)   (1,124)
Other operating income (expense), net   9    (724)
Operating loss   (6,604)   (8,717)
Financial expenses, net   (1,907)   (2,992)
Loss before income tax   (8,511)   (11,709)
Income tax        
Loss for the period  $(8,511)  $(11,709)
           
Loss per share attributable to parent*          
Basic and diluted  $(0.31)  $(0.53)

 

*The company completed a share consolidation with respect to all its outstanding shares by means of a 1-for-10 reverse stock split as of November 13, 2023. All share amounts and the EPS were adjusted retroactively to reflect the reverse stock-split.

 

 

 

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

Thousands of $  March 31,
2024
   December 31,
2023
 
ASSETS        
Non-current assets        
Goodwill  $35,926   $35,926 
Intangible assets   43,757    44,337 
Property, plant and equipment   4,758    4,956 
Right-of-use assets   4,625    4,989 
Financial assets   693    763 
Total non-current assets   89,759    90,971 
           
Current assets          
Inventories   3,044    2,779 
Trade receivables   12,669    11,088 
Prepaid expenses and other current assets   1,779    1,914 
Cash and cash equivalents   14,494    22,380 
Total current assets   31,986    38,161 
TOTAL ASSETS  $121,745   $129,132 
           
EQUITY          
Share capital  $173,931   $173,931 
Issuance premium   153,177    153,177 
Accumulated deficit   (339,957)   (331,446)
Share-based compensation   12,307    12,139 
Translation reserve   (431)   (593)
Total equity   (973)   7,208 
           
LIABILITIES          
Non-current liabilities          
Loans and borrowings   35,775    35,564 
Lease liabilities   3,115    3,578 
Other non-current financial liabilities   64,878    63,259 
Total non-current liabilities   103,768    102,401 
           
Current liabilities          
Loans and borrowings   645    643 
Lease liabilities   1,564    1,480 
Trade payables   8,759    8,811 
Other current liabilities   6,258    5,694 
Other current financial liabilities   1,724    2,895 
Total current liabilities   18,950    19,523 
Total liabilities   122,718    121,924 
TOTAL EQUITY AND LIABILITIES  $121,745   $129,132 

 

2

 

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

 

   Three Months Ended
March 31,
 
Thousands of $ For the years ended December 31  2024   2023 
CASH FLOWS FROM OPERATING ACTIVITIES        
Operating loss  $(6,604)  $(8,717)
Depreciation   775    512 
Amortization of intangible assets   1,125    1,124 
Share-based compensation   168    158 
Other non-cash transactions   (1)   815 
Cash used in operations before working capital changes   (4,537)   (6,108)
           
Increase (-) / decrease (+) in inventories   (265)   297 
Increase (-) / decrease (+) in receivables   (1,392)   346 
Increase (+) in payables   679    1,197 
Net cash outflow from operating activities   (5,515)   (4,268)
           
CASH FLOWS FROM INVESTING ACTIVITIES          
Purchase of property, plant and equipment   (220)   (787)
Acquisition and generation of intangible assets   (544)   (455)
Interests received   146    4 
Net cash outflow from investing activities   (618)   (1,238)
           
CASH FLOWS FROM FINANCING ACTIVITIES          
Proceeds from issuance of shares, net of transaction costs   -    39,599 
Repayment of loan obligation   (160)   (158)
Payment of lease liability   (475)   (348)
Payment of interest   (947)   (831)
Other financial expenses   (170)   - 
Net cash (outflow) inflow from financing activities   (1,752)   38,262 
           
Net decrease (-) / increase (+) in cash and cash equivalents   (7,885)   32,756 
           
Cash and cash equivalents at beginning of period   22,380    15,503 
Effect on exchange rate changes   (1)   (5)
Cash and cash equivalents at end of period  $14,494   $48,254 

 

 

3