Within the month of November 2017, NetScientific portfolio companies had a series of announcements reflecting increased adoption of their products. ProAxsis announced increased sales of its research kits and guided to over £1m in sales in 2018. Wanda’s partner Health Resource Solutions announced that it would be expanding the deployment of the app to all of its applicable patients. Finally, Vortex announced the first commercial sale of its VTX-1 liquid biopsy platform.
Written by
NetScientific |
Commercial progress across portfolio |
Commercial update |
Pharma & biotech |
15 December 2017 |
Share price performance
Business description
Next events
Analysts
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Within the month of November 2017, NetScientific portfolio companies had a series of announcements reflecting increased adoption of their products. ProAxsis announced increased sales of its research kits and guided to over £1m in sales in 2018. Wanda’s partner Health Resource Solutions announced that it would be expanding the deployment of the app to all of its applicable patients. Finally, Vortex announced the first commercial sale of its VTX-1 liquid biopsy platform.
Year end |
Revenue (£m) |
PBT* |
EPS* |
DPS |
P/E |
Yield |
12/15 |
0.1 |
(11.3) |
(24.4) |
0.0 |
N/A |
N/A |
12/16 |
0.5 |
(12.3) |
(20.6) |
0.0 |
N/A |
N/A |
12/17e |
0.6 |
(9.5) |
(12.5) |
0.0 |
N/A |
N/A |
12/18e |
3.5 |
(12.0) |
(14.5) |
0.0 |
N/A |
N/A |
Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.
ProAxsis: Research kit catching on
ProAxsis announced that it had tripled the number of orders for its Active Neutrophil Elastase Immunoassay (NEIA) kit in H217 over H117, partially as a result of a high number (75%) of repeat orders, and is on a run-rate to surpass £1m in sales in 2018. Outside of the near-term revenue, this is encouraging for both the adoption of further research kits and for the company’s point of care neutrophil elastase assay, NEATstik, which was CE marked in September 2017.
Wanda: 72% reduction in rehospitalisation
The decision of Health Resource Solutions (HRS) to expand the deployment of Wanda was made based on an analysis of the product that revealed that it reduced the rate of rehospitalisation of patients using it by 72% (to 4.5% overall). The product had a 74% compliance rate, and HRS stated that it enabled the company to improve its quality of care without increasing workload for clinicians. This is strong evidence of the utility of this product in the commercial setting.
Vortex: First liquid biopsy device sold
Vortex has been in the process of a soft launch of its VTX-1 liquid biopsy device through placements with opinion leaders. This has resulted in increased awareness of the product and inclusion in peer-reviewed publications, and recently culminated in the first commercial sale. This is an important milestone, but there remains a high degree of uncertainty regarding the commercial viability of the device.
Valuation: Increased to £62.1m or 90p per share
We have increased our valuation of NetScientific to £62.1m or 90p per share, from £57.3m or 83p per share. We have increased the value of ProAxsis and Wanda, offset by a reduction in Vortex, based on the commercial updates. Otherwise, our valuation remains unchanged. The companies still require additional financing (recorded as a £16m shortfall) and NetScientific has announced ongoing financing efforts for Glycotest, PDS, Vortex and ProAxsis, which are expected to close in 2018.
Sales of ProAxsis research kits accelerate
NetScientific announced in November 2017 that ProAxsis has seen a significant increase in the number of orders for its Active Neutrophil Elastase Immunoassay (NEIA). This product incorporates the company’s proprietary ProteaseTag technology into a kit designed for research purposes, and the customers of this kit include academic and pharmaceutical company scientists. The product was previously provided by request only, but with increasing demand, the company has recently contracted distributer Diagenics Ltd. to market the product in the UK and Ireland. The company stated that H217 sales were three times that of H117, and that it expects a run rate of over £1m in 2018. This is driven in part by a high number of repeat customers: 75% of 2017 customers ordered more product.
ProAxsis’s ProteaseTag technology uses a small chemical probe that selectively binds to and immobilises activated proteases allowing them to be detected and quantified via ELISA. Other assays either detect the concentration of target proteases regardless of activation state or measure the bulk proteolytic activity from all proteases, whereas ProteaseTags provide a more direct measurement of activity from a single enzyme. This is deployed in the NEIA to provide a measurement of neutrophil elastase (NE) activity, an important biomarker for immune activation. The company also recently CE marked a point of care version of the test, NEATstik, which it intends to market for the detection of exacerbations associated with the lung diseases cystic fibrosis (CF) and chronic obstructive pulmonary disease (COPD). The company recently announced a collaboration with National Jewish Health, a US hospital system and leader in respiratory disease research, to investigate NEATstik in its CF and COPD patients in a clinical trial.
Besides the immediate aspect of increased revenue from sales of the NIEA kit, we believe that this is an encouraging sign for the commercialisation of the NEATstik. The NIEA kit has a range of applicable uses in the research setting outside of CF and COPD, but its increased adoption signals the increased recognition by the research community of the value of measuring NE activity. Moreover, the acceptance of the ProteaseTag brand may have a positive impact on launches of future kits into the research market for other proteases besides NE. The next ProteaseTag kit to be launched will detect active plasmin, an enzyme important for the prevention of thrombosis. The company is also developing other immunoassays for different protease targets important for pulmonary fibrosis and acute respiratory distress syndrome, among others.
Positive feedback and expanded deployment of Wanda
Wanda is currently contracted to provide its application platform of the same name to the home healthcare provider Health Resource Solutions (HRS) Home Health, which recently announced in November 2017 that it would expand the deployment of the platform to all of its patients. The Wanda app is a digital health solution for the monitoring and engagement of patients with chronic health conditions, and the current implementation provides support for patients with congestive heart failure and COPD.
HRS Home Health reported that the decision to expand Wanda’s deployment was made after an analysis of patient outcomes in its network. Patients using Wanda had a 4.5% probability of being readmitted to the hospital, a reduction of 72%. Moreover, compliance with the application was 74%. HRS went on to state that the platform allowed the company to identify “variances during care delivery” and implement “prevention and intervention techniques.” This is highly encouraging for Wanda as it is a direct demonstration of the value proposition that the company offers, and these results can be further leveraged to gain other provider contracts.
Wanda currently has two other contracts with home healthcare providers (A to Z Home Health Care and 24Hr HomeCare). However, the company deprioritised this sales channel in 2017 after failing to gain traction. The company currently markets to other players in the healthcare space with significant vested interests in patient outcomes, including hospitals, payers, and accountable care organisations. We believe that these recent results are encouraging regardless of the setting and we expect to see further sales acceleration.
Vortex sells first liquid biopsy kit
Vortex announced in November 2017 that it had received its first commercial order for the VTX-1 liquid biopsy system. The company officially soft-launched the platform in early 2017 and has been focused on placements of the device with targeted opinion leaders. The goal was to drive acceptance of the platform in the scientific community, as evidenced by a recent publication in which it was used to isolate circulating tumour cells (CTCs) for genomics. This commercial sale is encouraging because it suggests that there has been some degree of positive feedback, although we await further sales to fully assess the commercial viability of the product.
The VTX-1 device is an application of the company’s proprietary microfluidic process of isolating CTCs. The platform leverages the differential size and flow properties of CTCs to isolate them from other cells in the blood. Unlike other isolation methods that require the trapping of CTCs with ligands that bind the cells, this technique leaves the CTCs in a pristine state such that they can be further differentiated with labelling or cultured and expanded. Each purification of CTCs requires the use of a disposable microfluidic chip, which may lead to recurring sales in addition to the placement of the capital device.
Valuation
We have increased our valuation of NetScientific to £62.1m or 90p per share, from £57.3m or 83p per share. We increased the valuation of ProAxsis to £8.1m (for NetScientific’s share) from £6.3m to reflect the increased demand for the NEIA kit, as well as an increased ramp rate for the launch of NEATstik on the back of increased interest. Finally, we have increased the probability of success for Wanda to 7.5% from 5.0% (resulting in an increase in value to NetScientific to £12.2m from £8.3m), because we find the metrics released by HRS to be highly supportive of the product’s value, which may help it address the significant commercial hurdles that it has faced. This is offset by reduced revenue expectations for 2017. We have reduced the valuation of Vortex’s stake to £15.6m from £15.9m to also reflect lower than expected revenue in 2017. We believe that the first commercial sale of VTX-1 is encouraging but, due to its lateness in the year, we do not expect significant recurring revenue in 2017.
Exhibit 1: Valuation of NetScientific
Portfolio company |
Prob. of success |
Profitability |
Peak sales (£m) |
Margin |
rNPV (£m) |
Ownership |
Share Value (£m) |
Vortex |
15.0% |
2020 |
138 |
43% |
16.5 |
95.0% |
15.6 |
Wanda |
7.5% |
2019 |
326 |
52% |
16.7 |
70.9% |
11.8 |
ProAxsis |
15.0% |
2020 |
47 |
51% |
14.4 |
56.5% |
8.1 |
Glycotest |
10.0% |
2020 |
113 |
51% |
12.1 |
87.5% |
10.6 |
PDS |
10.0% |
2022 |
270 |
56% |
28.1 |
17.4% |
4.9 |
Total |
|
|
|
|
|
|
51.0 |
Net cash and equivalents (H117) (£m) |
11.1 |
||||||
Total firm value (£m) |
62.1 |
||||||
Total shares (m) |
69.0 |
||||||
Value per share (p) |
90 |
||||||
Source: NetScientific reports, Edison Investment Research
Financials
We have decreased our expected revenue to £0.56m for 2017 (from £1.4m) and to £3.5m for 2018 (from £3.8m), to reflect a slower than expected ramp-up for Vortex and Wanda. This is offset by faster than expected ramp for the NEIA kit from ProAxsis. The other adjustments to our forecasts are to reflect the associated expenses with these sales and our models are otherwise unchanged. NetScientific has not provided any additional updates on its ongoing fund-raising activity. It previously stated that Glycotest and PDS financings were expected to close in H217 although, given the lateness in the year, we expect these to occur in 2018. It also previously guided to Vortex and ProAxsis Series As in H118. We currently record the financing shortfall as £16m in illustrative debt in 2018.
Exhibit 2: Financial summary
£000s |
2014 |
2015 |
2016 |
2017e |
2018e |
||
Year end 31 December |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
||
PROFIT & LOSS |
|||||||
Revenue |
|
|
24 |
122 |
518 |
559 |
3,462 |
Cost of Sales |
0 |
(6) |
(255) |
(104) |
(821) |
||
Gross Profit |
24 |
116 |
263 |
454 |
2,641 |
||
Research and development |
(3,098) |
(7,256) |
(7,443) |
(6,343) |
(7,197) |
||
Selling, general & administrative |
(3,212) |
(4,260) |
(5,001) |
(4,488) |
(5,839) |
||
EBITDA |
|
|
(6,352) |
(11,530) |
(12,570) |
(10,753) |
(10,609) |
Operating Profit (before GW and except.) |
(6,286) |
(11,400) |
(12,429) |
(10,539) |
(10,395) |
||
Intangible Amortisation |
0 |
0 |
0 |
0 |
0 |
||
Exceptionals/Other |
(948) |
(1,518) |
(666) |
0 |
0 |
||
Operating Profit |
(7,234) |
(12,918) |
(13,095) |
(10,539) |
(10,395) |
||
Net Interest |
77 |
78 |
86 |
1,082 |
(1,587) |
||
Other (change in fair value of warrants) |
0 |
0 |
(49) |
(46) |
0 |
||
Profit Before Tax (norm) |
|
|
(6,209) |
(11,322) |
(12,343) |
(9,457) |
(11,983) |
Profit Before Tax (IFRS) |
|
|
(7,157) |
(12,840) |
(13,058) |
(9,503) |
(11,983) |
Tax |
30 |
94 |
(18) |
47 |
60 |
||
Deferred tax |
0 |
0 |
0 |
0 |
0 |
||
Profit After Tax (norm) |
(6,179) |
(11,229) |
(12,361) |
(9,409) |
(11,923) |
||
Profit After Tax (IFRS) |
(7,127) |
(12,746) |
(13,076) |
(9,455) |
(11,923) |
||
Minority interest |
702 |
1,905 |
1,881 |
1,945 |
1,937 |
||
Profit After Tax after minority interest (FRS 3) |
(6,425) |
(10,842) |
(11,195) |
(7,511) |
(9,986) |
||
Average Number of Shares Outstanding (m) |
35.9 |
38.2 |
51.1 |
60.1 |
69.0 |
||
EPS - normalised (p) |
|
|
(15.3) |
(24.4) |
(20.6) |
(12.5) |
(14.5) |
EPS - IFRS (p) |
|
|
(18) |
(28) |
(22) |
(13) |
(14) |
Dividend per share (p) |
0 |
0 |
0 |
0 |
0 |
||
BALANCE SHEET |
|||||||
Fixed Assets |
|
|
3,040 |
2,946 |
4,054 |
3,057 |
4,519 |
Intangible Assets |
10 |
1 |
0 |
0 |
0 |
||
Tangible Assets |
348 |
285 |
779 |
1,161 |
1,543 |
||
Other |
2,681 |
2,660 |
3,275 |
1,896 |
2,976 |
||
Current Assets |
|
|
17,720 |
23,799 |
11,034 |
10,013 |
13,127 |
Stocks |
0 |
0 |
0 |
186 |
692 |
||
Debtors |
853 |
560 |
1,578 |
1,119 |
346 |
||
Cash |
16,867 |
23,239 |
9,456 |
8,708 |
12,088 |
||
Other |
0 |
0 |
0 |
0 |
0 |
||
Current Liabilities |
|
|
(1,324) |
(2,206) |
(2,172) |
(2,151) |
(2,564) |
Creditors |
(1,281) |
(2,156) |
(2,044) |
(2,028) |
(2,441) |
||
Short term borrowings |
(43) |
(50) |
(128) |
(123) |
(123) |
||
Long Term Liabilities |
|
|
(740) |
0 |
(80) |
(80) |
(15,874) |
Long term borrowings |
(687) |
0 |
(80) |
(80) |
(15,874) |
||
Other long term liabilities |
(53) |
0 |
0 |
0 |
0 |
||
Net Assets |
|
|
18,696 |
24,538 |
12,836 |
10,839 |
(792) |
Minority Interest |
(1,098) |
(1,805) |
(3,875) |
(5,820) |
(7,757) |
||
Shareholder Equity |
|
|
17,598 |
22,733 |
8,961 |
5,019 |
(8,549) |
CASH FLOW |
|||||||
Operating Cash Flow |
|
|
(6,698) |
(10,752) |
(12,939) |
(8,917) |
(9,210) |
Net Interest |
67 |
38 |
43 |
(2) |
(1,587) |
||
Tax |
19 |
83 |
112 |
47 |
60 |
||
Capex |
(336) |
(299) |
(457) |
(596) |
(596) |
||
Acquisitions/disposals |
(2,181) |
(144) |
(1,261) |
1,053 |
(1,080) |
||
Financing |
0 |
18,208 |
0 |
8,083 |
0 |
||
Dividends |
0 |
0 |
0 |
0 |
0 |
||
Other |
119 |
39 |
66 |
0 |
0 |
||
Net Cash Flow |
(9,010) |
7,172 |
(14,436) |
(331) |
(12,413) |
||
Opening net debt/(cash) |
|
|
(25,069) |
(16,136) |
(23,189) |
(9,248) |
(8,504) |
HP finance leases initiated |
0 |
0 |
0 |
0 |
0 |
||
Exchange rate movements |
(140) |
(212) |
(603) |
166 |
0 |
||
Other |
218 |
92 |
1,098 |
(578) |
0 |
||
Closing net debt/(cash) |
|
|
(16,136) |
(23,189) |
(9,248) |
(8,504) |
3,909 |
Source: NetScientific reports, Edison Investment Research
|
|
Research: Investment Companies
Martin Currie Global Portfolio Trust (MNP) has been managed by Tom Walker since January 2000, aiming to generate long-term capital growth. He adopts a consistent, bottom-up investment process to construct a relatively concentrated portfolio of c 50 high-quality, primarily large-cap global equities, diversified by sector and geography. The manager stresses that MNP has lower volatility of returns compared to the average of its peers in the AIC Global sector. The trust adopted a zero discount policy in 2013 and has a progressive dividend policy; its current dividend yield is 1.7%, comparing favourably to its peer group average.