AI assistant
4DS MEMORY LIMITED — Interim / Quarterly Report 2016
Feb 28, 2016
64258_rns_2016-02-28_2e49ceac-0aa3-4dd2-9774-8e50f9886356.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
4DS Memory Limited Appendix 4D Half-year report
1. Company details
Name of entity: 4DS Memory Limited ACN: 145 590 110 Reporting period: For the half-year ended 31 December 2015 Previous period: For the half-year ended 31 December 2014
2. Results for announcement to the market
| 31 Dec 2015 | 31 Dec 2014 | % change | |
|---|---|---|---|
| Revenues from ordinary activities | - | - | - |
| Loss from ordinary activities after tax attributable to the owners | |||
| of 4DS Memory Limited | (10,783,689) | (722,317) | (1343)% |
| Loss for the half-year attributable to the owners of 4DS Memory | |||
| Limited | (10,783,689) | (722,317) | (1343)% |
Brief explanation of the above figures
In December 2015, 4DS Memory acquired all of the issued securities in 4D-S by way of off-market takeover offers and private treaty offers. Total consideration for the acquisition by the Company of all classes of 4D-S Limited (4D-s) securities was the issue of 385,603,642 4DS Memory shares, 67,604,019 performance shares and 36,458,333 unlisted options each with an exercise price of $0.02 and an expiry date of 30 June 2020, giving 4D-S a controlling interest in 4DS Memory and equating to a controlling interest in the combined entity. 4D-S has thus been deemed the acquiror for accounting purposes. The acquisition of 4DS Memory by 4D-S is deemed to be a business combination, as 4DS Memory is considered to be a business under AASB 3 Business Combinations. As such, the consolidation of these two companies was on the basis of the continuation of 4D-S with fair value adjustments at acquisition date deemed to be 9 December 2015, whereby 4D-S was deemed to be the accounting parent. The comparative information of 4DS Memory is subsequently of 4D-S for the period. The loss after tax for the half-year contains a one off expense in relation to the excess consideration on the transaction of $8,914,880. Refer to Note 9 in the attached financial statements for further information.
3. Net tangible assets per security
| Net tangible asset (liability) per ordinary security | 31 Dec 2015 Cents 0.37 |
31 Dec 2014 Cents (0.30) |
|---|---|---|
4. Dividends
No dividends were paid during the current or previous financial years and no dividends have been declared subsequent to the financial year end and up to the date of this report.
5. Dividend reinvestment plans
There are no dividend or distribution reinvestment plans in operation.
6. Foreign entities
Not applicable.
7. Gain or loss of control over entities
On 13 August 2015, 4DS Memory Limited (then Fitzroy Resources Ltd) (4DS Memory) announced the execution of the Bid Implementation Agreement, setting out a proposal to acquire all of the issued securities in 4D-S Limited ( 4D-S ) by way of off-market takeover offers and private treaty offers. In conjunction with the acquisition the Company announced it would raise up to $2.75 million (before costs).
The acquisition of 4D-S and the capital raising were completed in December 2015 at which time the Company changed its Board to reflect the new business direction. The Company was relisted on the Australian Securities Exchange on 17 December 2015 after re-complying with Chapters 1 and 2 of the ASX Listing Rules.
Total consideration for all classes of 4D-S securities was 385,603,642 4DS Memory shares, 67,604,019 performance shares and 36,458,333 unlisted options each with an exercise price of $0.02 and an expiry date of 30 June 2020. The performance shares convert into 4DS Memory shares upon the Company announcing that a suitable independent expert has delivered a report to the Company confirming that 4D-S has achieved endurance consistency. Refer to Note 9 of the financial statements for further details of the acquisition of 4D-S.
During the financial period, 4DS Memory Limited announced that, in light of difficult market conditions in the mining and exploration sector, it had withdrawn from the US coking coal sector, with the Company’s US based subsidiaries subsequently being wound up in October 2015.
8. Audit qualification or review
Details of audit/review dispute or qualification (if any):
The Company received a Qualified Review on the basis that the comparative information for the 6 months ended 31 December 2014 has not been reviewed or audited.
9. Attachments
Details of attachments (if any):
The Interim Report of 4DS Memory Limited for the half-year ended 31 December 2015 is attached.
10. Signed
Date 29 February 2016
Guido Arnout Chief Executive Officer and Managing Director
2
4DS MEMORY LIMITED ACN 145 590 110
INTERIM FINANCIAL REPORT FOR THE HALF YEAR ENDED 31 DECEMBER 2015
4DS MEMORY LIMITED
ACN 145 590 110
CORPORATE DIRECTORY
Registered Office
Level 2, 50 Kings Park Road West Perth WA 6005 AUSTRALIA
PO Box 271 West Perth WA 6872 AUSTRALIA
Phone +61 8 6377 8043 Email [email protected] Web www.4dsmemory.com
Share Registry
Automic Registry Services Suite 1a, Level 1 7 Ventnor Avenue West Perth WA 6005 AUSTRALIA
Phone +61 8 9324 2099 Fax +61 8 9321 2337 Email [email protected] Web www.automic.com.au
Securities Exchange listing
Australian Securities Exchange Limited ( ASX) ASX Code: 4DS
Legal Advisor
GTP Legal 68 Aberdeen Street Northbridge WA 6003 AUSTRALIA
Auditor
PKF Mack Level 4, 35-37 Havelock Street West Perth WA 6005 AUSTRALIA
- 2 -
4DS MEMORY LIMITED
ACN 145 590 110
| CONTENTS | PAGE |
|---|---|
| DIRECTORS’ REPORT | 4 |
| CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME |
6 |
| CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION | 7 |
| CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY | 8 |
| CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS | 9 |
| CONDENSED NOTES TO THE FINANCIAL STATEMENTS | 10 |
| DIRECTORS’ DECLARATION | 18 |
| AUDITOR’S INDEPENDENCE DECLARATION | 19 |
| INDEPENDENT AUDITOR’S REVIEW REPORT | 20 |
- 3 -
4DS MEMORY LIMITED
ACN 145 590 110
DIRECTORS’ REPORT
The Directors of 4DS Memory Limited (formerly Fitzroy Resources Ltd) ( 4DS Memory) (the Company ) and controlled entities (the Group or Consolidated Entity ) submit the following report for the half year ended 31 December 2015 ( Financial Period ).
DIRECTORS
The Board currently comprises the following directors appointed 7 December 2015:
Mr James Dorrian Non-executive Chairman Dr Guido Arnout Chief Executive Officer and Managing Director Mr Howard Digby Non-executive Director Mr David McAuliffe Non-executive Director
The following directors retired from the Board effective 7 December 2015: Mr Riccardo Vittino Non-executive Director Mr Peter Webse Non-executive Director Mr Tim Grice Non-executive Director
COMPANY SECRETARY
Mr Peter Webse
REVIEW AND RESULTS OF OPERATIONS
The net loss of the Group after income tax for the half year ended 31 December 2015 amounted to $10,647,454 (31 December 2014: $735,640 net loss).
REVIEW OF ACTIVITIES
Acquisition of 4D-S Limited
On 13 August 2015, 4DS Memory Limited (then Fitzroy Resources Ltd) (4DS Memory) announced the execution of the Bid Implementation Agreement, setting out a proposal to acquire all of the issued securities in 4D-S Limited ( 4D-S ) by way of off-market takeover offers and private treaty offers. In conjunction with the acquisition the Company announced it would raise up to $2.75 million (before costs).
The acquisition of 4D-S and the capital raising were completed in December 2015 at which time the Company changed its Board to reflect the new business direction. The Company was relisted on the Australian Securities Exchange on 17 December 2015 after re-complying with Chapters 1 and 2 of the ASX Listing Rules.
Total consideration for all classes of 4D-S securities was 385,603,642 4DS Memory shares, 67,604,019 performance shares and 36,458,333 unlisted options each with an exercise price of $0.02 and an expiry date of 30 June 2020. The performance shares convert into 4DS Memory shares upon the Company announcing that a suitable independent expert has delivered a report to the Company confirming that 4D-S has achieved endurance consistency. Refer to Note 9 of the financial statements for further details of the acquisition of 4D-S and Note 10 for a summary of the terms of the performance shares and options issued as consideration.
About 4D-S Limited
4D-S through it US subsidiary, 4D-S Inc is a developer of non-volatile memory technology, pioneering non-filamentary resistive random access memory ( ReRAM ) for next generation storage in mobile and cloud.
Established in 2007, 4D-S owns a patented intellectual property portfolio developed in house to create high density gigabyte storage.
4D-S has research and development facilities located in Fremont in Silicon Valley, United States ( US ).
- 4 -
4DS MEMORY LIMITED
ACN 145 590 110
DIRECTORS’ REPORT (CONTINUED)
Exploration Activities
During the financial period, 4DS Memory announced that, in light of difficult market conditions in the mining and exploration sector, it had withdrawn from the US coking coal sector, with the Company’s US based subsidiaries subsequently being wound up in October 2015.
No field work was undertaken on the Glentanna asset during the Financial Period and on 8 February 2016 the tenement was surrendered. Due to a change in focus all exploration assets were fully impaired at 31 December 2015.
The Group retained a 49% interest in the Rookwood asset, with the joint venture being operated by Zenith Minerals Limited, which holds a 51% interest.
SUBSEQUENT EVENTS
There have been no matters or circumstances that have arisen since 31 December 2015 that have significantly affected or may significantly affect:
-
the Group’s operations in future years; or
-
the results of those operations in future years; or
-
the Group’s state of affairs in future years.
AUDITOR’S INDEPENDENCE DECLARATION
The Auditor’s Independence Declaration to the Directors of the Consolidated Entity on page 19 forms part of the Directors’ Report for the half year ended 31 December 2015.
This report is signed in accordance with a resolution of the Board of Directors.
Guido Arnout Chief Executive Officer and Managing Director 29 February 2016
- 5 -
4DS MEMORY LIMITED
ACN145 590 110
CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME FOR THE HALF YEAR ENDED 31 DECEMBER 2015
| Note | Half year ended 31 December 2015 $ Half year ended 31 December 2014 $ 56,117 12 (611,726) (333,835) (3,003) (1,951) (429,001) (127,297) (98,953) (38,729) (8,914,880) - (646,008) (233,840) |
|---|---|
| Revenue Corporate and administration expenses Depreciation expense Directors and employee expenses Research and development Excess consideration on 4DS transaction 9 Share based payments Loss before income tax expense Income tax expense Loss for the year Items that may be reclassified subsequently to profit or loss Foreign currency translation (net of tax) Total comprehensive loss for the period net of tax Basic and diluted loss per share (cents) |
|
| (10,647,454) (735,640) - - |
|
| (10,647,454) (735,640) (136,235) 13,323 |
|
| (10,783,689) (722,317) |
|
| (6.11) (0.14) |
The accompanying condensed notes form part of these financial statements.
- 6 -
4DS MEMORY LIMITED
ACN 145 590 110
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION AS AT 31 DECEMBER 2015
| Notes | 31 December 2015 $ 30 June 2015 $ |
|---|---|
| CURRENT ASSETS Cash and cash equivalents Trade and other receivables Other current assets TOTAL CURRENT ASSETS NON-CURRENT ASSETS Plant and equipment TOTAL NON-CURRENT ASSSETS TOTAL ASSETS CURRENT LIABILITIES Trade and other payables Provisions Borrowings Other current liabilities TOTAL CURRENT LIABILITIES NON-CURRENT LIABILITIES Borrowings TOTAL NON-CURRENT LIABILITIES TOTAL LIABILITIES NET ASSETS/(DEFICIENCY) EQUITY Issued capital 5 Reserves Accumulated losses TOTAL EQUITY |
2,418,512 9,106 58,588 42,357 80,716 - |
| 2,557,816 51,463 |
|
| 18,126 18,326 |
|
| 18,126 18,326 |
|
| 2,575,942 69,789 |
|
| 115,917 126,356 2,258 - - 771,115 34,048 - |
|
| 152,223 897,471 |
|
| - 235,500 |
|
| - 235,500 |
|
| 152,223 1,132,971 |
|
| 2,423,719 (1,063,182) |
|
| 20,733,292 10,574,049 4,833,280 1,363,414 (23,142,853) (13,000,645) |
|
| 2,423,719 (1,063,182) |
The accompanying condensed notes form part of these financial statements.
- 7 -
4DS MEMORY LIMITED
ACN 145 590 110
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE HALF YEAR ENDED 31 DECEMBER 2015
| Share Capital $ Accumulated Losses $ Share Based Payment Reserve $ Foreign Exchange Reserve $ Total $ 10,574,049 (11,695,794) 1,024,791 91,458 (5,496) - (735,640) - - (735,640) - - - 13,323 13,323 |
|
|---|---|
| Balance as at 1 July 2014 Total Comprehnsive Income Loss for the period Foreign currency translation differences Total comprehensive loss for the period Share based payments Balance as at 31 December 2014 |
|
| - (735,640) - 13,323 (722,317) |
|
| - - 233,840 233,840 |
|
| 10,574,049 (12,431,434) 1,258,631 104,781 (493,973) |
|
| Share Capital $ Accumulated Losses $ Share Based Payment Reserve $ Foreign Exchange Reserve $ Total $ |
|
| Balance as at 1 July 2015 Transactions with owners in their capacity as owners: Issue of share capital net of costs Pre-acquisiton balance Total Comprehenisve Income Loss for the period Foreign currency translation differences Total comprehenive loss for the period Acquisition of Fitzroy Resources Limited Transactions with owners in their capacity as owners: Issue of Performance Shares Issue of share capital net of costs Extinguishment of 4D-S Limited Options Issue of Options Balance as at 31 December 2015 |
10,574,049 (13,000,645) 1,258,631 104,783 (1,063,182) 1,604,563 - - - 1,604,563 |
| 12,178,612 (13,000,645) 1,258,631 104,783 541,381 |
|
| - (10,647,454) - - (10,647,454) - - - (136,235) (136,235) |
|
| - (10,647,454) - (136,235) (10,783,689) |
|
| 5,969,680 (753,385) 753,385 - 5,969,680 - - 2,467,547 - 2,467,547 2,585,000 - - - 2,585,000 - 1,258,631 (1,258,631) - - - - 1,643,800 - 1,643,800 |
|
| 20,733,292 (23,142,853) 4,864,732 (31,452) 2,423,719 |
The accompanying condensed notes form part of these financial statements.
- 8 -
4DS MEMORY LIMITED
ACN 145 590 110
CONDENSED CONSOLIDATED STATEMENT OF CASHFLOWS FOR THE HALF YEAR ENDED 31 DECEMBER 2015
| Half year ended 31 December 2015 $ Half year ended 31 December 2014 $ |
|
|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES Receipts from customers Interest received Payments to suppliers and employees Net cash used for operating activities CASH FLOWS FROM INVESTING ACTIVITIES Purchase of fixed assets Net cash provided by investing activities CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from the issue of shares and convertible notes Cash acquired on acquisiton of a subsidiary Net cash provided by financing activities Net decrease in cash and cash equivalents held Cash and cash equivalents at 1 July Exchange rate changes on the balance of cash held in foreign currencies Cash and cash equivalents at 31 December |
50,000 - 6,117 12 (1,307,055) (546,013) (1,250,938) (546,001) (1,818) (2,660) (1,818) (2,660) 579,129 500,117 3,083,093 - 3,662,222 500,117 2,409,466 (48,544) 9,106 110,100 (60) 11,993 2,418,512 73,549 |
The accompanying condensed notes form part of these financial statements.
- 9 -
4DS MEMORY LIMITED
ACN 145 590 110
CONDENSED NOTES TO THE FINANCIAL STATEMENTS FOR THE HALF YEAR ENDED 31 DECEMBER 2015
NOTE 1: REPORTING ENTITY
The interim financial report ( Report ) of 4DS Memory Limited ( 4DS Memory ) (the Company ) and it’s controlled entities (the Group ) ( Consolidated Entity ) for the half year ended 31 December 2015 was authorised for issue in accordance with a resolution of the Directors on 29 February 2016.
4DS is a listed public company, trading on the Australia Securities Exchange, limited by shares, incorporated and domiciled in Australia.
The Group’s principal place of business and registered office is located at Level 2, 50 Kings Park Road, West Perth Western Australia 6005, Australia.
NOTE 2: BASIS OF PREPARATION
This consolidated Report for the half-year reporting period ended 31 December 2015 has been prepared in accordance with AASB 134 Interim Financial Reporting and the Corporations Act 2001.
This consolidated Report does not include all the notes of the type normally included in an annual financial report. Accordingly, this report is to be read in conjunction with the annual report for the year ended 30 June 2015 and any public announcements made by 4DS Memory during the interim reporting period in accordance with the continuous disclosure requirements of the Corporations Act 2001.
The Report has been prepared on an accruals basis and is based on historical costs modified by the revaluation of selected non-current assets, financial assets and financial liabilities for which the fair value basis of accounting has been applied.
The Report does not include full disclosures of the type normally included in an annual financial report. For the purposes of preparing the interim financial statements, the half-year has been treated as a discrete reporting period.
The same accounting policies and methods have been consistently applied by the Consolidated Entity in these interim financial statements as compared with the most recent annual financial statements, except as follows:
a) Critical Accounting Estimates and Judgements
The Directors evaluate estimates and judgements incorporated into the financial report based on historical knowledge and best available current information. Estimates assume a reasonable expectation of future events and are based on current trends and economic data, obtained both externally and within the Group.
(i) Estimated impairment of assets.
The Group assesses impairment at each reporting date by evaluating conditions specific to the group that may lead to impairment of assets. Where an impairment trigger exists, the recoverable amount of the asset is determined.
(ii) Share-based payment transactions
The grant date fair value of share-based payment is recognised as an expense with a corresponding increase in equity, over the period that the recipient unconditionally become entitled to the awards.
The amount recognised as an expense is adjusted to reflect the number of awards for which the related service and non-market vesting conditions are expected to be met, such that, the amount ultimately recognised as an expense is based on the number of awards that do not meet the related service and non-market performance conditions at the vesting date.
The Company follows the guidelines of AASB 2 ‘Share-based payments’ and takes into account all performance conditions and estimates the probability and expected timing of achieving these performance conditions. Accordingly, the expense recognised over the vesting period may vary based upon information available and estimates made at each reporting period, until the expiry of the vesting period.
- 10 -
4DS MEMORY LIMITED
ACN 145 590 110
CONDENSED NOTES TO THE FINANCIAL STATEMENTS FOR THE HALF YEAR ENDED 31 DECEMBER 2015
NOTE 2: BASIS OF PREPARATION (Continued)
b) Adoption of new and revised accounting standards
In the Financial Period, the Company has reviewed all of the new and revised Standards and Interpretations issued by the AASB that are relevant to its operations and effective for annual reporting periods beginning on or after 1 July 2015. It has been determined by the Company that, there is no impact, material or otherwise, of the new and revised standards and interpretations on its business and therefore no change is necessary to Company accounting policies. No retrospective change in accounting policy or material reclassification has occurred requiring the inclusion of a third Statement of Financial Position as at the beginning of the comparative financial period, as required under AASB 101.
c) Acquisition of 4D-S Limited (4D-S)
During the period ended 31 December 2015 4DS Memory (formerly Fitzroy Resources Limited) acquired all the shares in 4D-S, the acquisition of 4D-S was affected through takeover bids and private treaty offers for 100% of the issued capital of 4D-S.
Total consideration for all classes of 4D-S securities was the issue of 385,603,642 4DS Memory shares, 67,604,019 performance shares and 36,458,333 unlisted options each with an exercise price of $0.02 and an expiry date of 30 June 2020, giving 4D-S a controlling interest in 4DS Memory and equating to a controlling interest in the combined entity. 4DS has thus been deemed the acquiror for accounting purposes. The acquisition of 4DS Memory by 4D-S is deemed to be a business combination, as 4DS Memory is considered to be a business under AASB 3 Business Combinations. As such, the consolidation of these two companies was on the basis of the continuation of 4D-S with fair value adjustments at acquisition date (9 December 2015), whereby 4D-S was deemed to be the accounting parent. The comparative information of 4DS Memory is subsequently of 4D-S for the period.
Refer Note 9 for further details on the business combination.
d)Going Concern
The Group has net assets and net current assets of $2,423,719 and $2,405,593, respectively, as at 31 December 2015 and incurred a loss of $10,783,689, which includes a one-off loss of $8,914,880 arising from the accounting treatment of the 4D-S acquisition and net operating cash outflow of $2,409,466 for the six month period ended 31 December 2015.
The Group’s ability to continue as a going concern and meet its debts and future commitments as and when they fall due is dependent on the Company’s ability to raise sufficient working capital to ensure the continued implementation of the Group’s business plan
The financial report has been prepared on a going concern basis. In arriving at this position the directors have had regard to the fact that the Company has, or in the directors’ opinion will have access to, sufficient cash to fund administrative and other committed expenditure for a period of not less than 12 months from the date of this report.
NOTE 3: SEGMENT INFORMATION
The Company has identified its operating segment based on internal reports that are reviewed by the Board and management. There was only one operating segment being research and development of non-volatile memory technology, ReRAM for next generation storage in mobile and cloud
NOTE 4: CONTINGENT LIABILITIES
The Company completed the winding up of Premier Coking Coal, LLC including surrendering the relevant leases during the period and accordingly has no ongoing commitments in this regard. However the Group remains a party to a claim with a third party in relation to a claim on a small portion of the Emmaus property lease above the Gilbert Seam. The Company considers the claim to be immaterial.
The Directors are not aware of any other contingent liabilities as at 31 December 2015.
- 11 -
4DS MEMORY LIMITED
ACN 145 590 110
CONDENSED NOTES TO THE FINANCIAL STATEMENTS FOR THE HALF YEAR ENDED 31 DECEMBER 2015
NOTE 5: ISSUED CAPITAL
| 31 December 2015 $ 30 June 2015 $ |
31 December 2015 $ 30 June 2015 $ |
||
|---|---|---|---|
| Ordinary fully paid Shares (a) Movements in ordinary share capital Balance 1 July Pre acqusition: Shares issued Post acquisition: Acquisition of 4D-S Limited Shares issued Balance 31 December (b) Movements in options Balance 1 July Extinguised for shares Value of 4DS Memory options on issue at acquisition date Issued during the period (note 10) Options cancelled/lapsed during the period Balance 31 December (c) Movements in performance shares Balance 1 July Issued during the period Balance 31 December |
31 December | 20,733,292 10,574,049 |
|
| 2015 30 June 2015 |
|||
| Number of shares |
$ | Number of shares $ |
|
| 162,507,261 1,045,611 385,603,642 110,000,000 |
10,574,049 1,604,563 5,969,680 2,585,000 |
162,507,261 10,574,049 - - - - - - |
|
| 659,156,514 | 20,733,292 | 162,507,261 10,574,049 |
|
| Number of options |
$ | Number of options $ |
|
| 1,067,782 (1,067,782) 29,666,668 76,458,333 - |
1,258,631 (1,258,631) 753,385 1,643,800 - |
893,258 1,024,791 198,500 233,840 (23,976) - |
|
| 106,125,001 | 2,397,185 | 1,067,782 1,258,631 |
|
| Number of shares |
$ | Number of shares $ |
|
| - 67,604,019 |
- 2,467,547 |
- - - - |
|
| 67,604,019 | 2,467,547 | - - |
Refer note 10 for assumptions and details of the issue of options and performance shares during the period.
- 12 -
4DS MEMORY LIMITED
ACN 145 590 110
CONDENSED NOTES TO THE FINANCIAL STATEMENTS FOR THE HALF YEAR ENDED 31 DECEMBER 2015
NOTE 6: DIVIDENDS
The Company did not pay or propose any dividends in the half year to 31 December 2015.
NOTE 7: SUBSEQUENT EVENTS
There have been no matters or circumstances that have arisen since 31 December 2015 that have significantly affected or may significantly affect:
-
the Group’s operations in future years; or
-
the results of those operations in future years; or
-
the Group’s state of affairs in future years.
NOTE 8: COMMITMENTS
| 31 December 2015 $ 30 June 2015 $ |
|
|---|---|
| Operating lease commitments Non-cancellable operating leases contracted for but not capitalised in the financial statements Payable – minimum lease payments - not later than 1 year - later than 1 year but not later than 5 years |
99,825 304,819 - - |
| 404,644 - |
The property lease is for the period 1 December 2015 to 30 November 2019, with rent payable monthly in advance.
NOTE 9: REVERSE ACQUISITION ACCOUNTING
4DS Memory (formerly Fitzroy Resources Ltd) acquired all of the issued securities in 4D-S by way of off-market takeover offers and private treaty offers.
Total consideration for all classes of 4D-S securities was the issue of 385,603,642 4DS Memory shares, 67,604,019 performance shares and 36,458,333 unlisted options each with an exercise price of $0.02 and an expiry date of 30 June 2020, giving 4D-S a controlling interest in 4DS Memory and equating to a controlling interest in the combined entity. 4DS has thus been deemed the acquiror for accounting purposes. The acquisition of 4DS Memory by 4D-S is deemed to be a business combination, as 4DS Memory is considered to be a business under AASB 3 Business Combinations. As such, the consolidation of these two companies was on the basis of the continuation of 4D-S with fair value adjustments at acquisition date deemed to be 9 December 2015, whereby 4D-S was deemed to be the accounting parent. The comparative information of 4DS Memory is subsequently of 4D-S for the period.
- 13 -
4DS MEMORY LIMITED
ACN 145 590 110
CONDENSED NOTES TO THE FINANCIAL STATEMENTS FOR THE HALF YEAR ENDED 31 DECEMBER 2015
NOTE 9: REVERSE ACQUISITION ACCOUNTING (Continued)
As a result, the following principles and guidance on the preparation of the consolidated financial statements has been applied:
-
Fair value adjustments arising at acquisition were made to 4DS Memory’s assets and liabilities, and not those of 4D-S;
-
The cost of the acquisiton is based on the market value of 4DS Memory shares on completion date, plus the value of performance shares and options issued to the vendors of 4D-S but after subtracting the net assets of 4DS Memory on the completion date. This cost of acquisiton, including the listing status of 4DS Memory does not qualify for recognition as an intangible asset and therefore has been expensed in the profit or loss for the period;
-
The amounts recognised as issued equity instruments in the consolidated financial statements have been determined by adding the cost of acquisition to the issued equity of 4D-S immediately before the acquisition;
-
Retained earnings and other equity balances in the consolidated financial statements at the date of acquisition are retained earnings and other equity balances of 4D-S immediately before the acquisition; and
-
The results for the period ended 31 December 2015 comprise the results of 4D-S for the half year and results of 4DS Memory subsequent to the acquisition.
The pre-acquisition equity balances of 4DS Memory are eliminated against this increase in Share Capital of $5,969,680 on consolidation and the balance is deemed to be the amount paid for the listing status of 4DS Memory, being $8,914,880 (recognised in the statement of profit or loss). This is tabled below:
| $ | |
|---|---|
| Market capitalisation of 4DS Memory at date of acquisition Value of performance shares issued as part of acquisition Value of options issued as part of acquisition Net fair value in 4DS Memory Limited at acquisition date Excess consideration on 4D-S acquisition |
5,969,680 2,467,547 997,792 (520,139) |
| 8,914,880 |
The equity structure in the condensed consolidated financial statements (the number and type of equity instruments issued) at the date of the acquisition reflects the equity structure of 4DS Memory, including the equity instruments issued by 4DS Memory to effect the acquisition.
The results for the half-year ended 31 December 2015 comprise the results of 4D-S and the results of 4DS Memory subsequent to the acquisition.
- 14 -
ACN 145 590 110
4DS MEMORY LIMITED
CONDENSED NOTES TO THE FINANCIAL STATEMENTS FOR THE HALF YEAR ENDED 31 DECEMBER 2015
NOTE 10: PERFORMANCE SHARES AND OPTIONS
During the half year, the following performance shares and options were issued:
-
67,604,019 Class 1 Performance Shares as consideration for the acquisition.
-
36,458,833 transaction options exercisable at $0.02 on or before 30 June 2020;
-
30,000,000 adviser options were issued pursuant for services provided in relation to the acquisition exercisable at $0.05 on or before 30 June 2020.
-
10,000,000 incentive options were granted to key management personnel exercisable at $0.05 on or before 30 June 2020
Details of these issues are:
Class 1 Performance shares
The Class 1 Performance Share are shares that will each convert into Share on a one for one basis upon satisfaction of a performance milestone, being 4DS Memory announcing that the Expert has delivered a report to 4DS Memory confirming that is has achieved “endurance consistency” (the Milestone ). Endurance consistency will be achieved on the first successful duplication of PDR cells in two wafers on one or more lots (that are different lots from the lot that defines the PQR), as measured by either:
-
linear scale endurance yields for 400 cycles where the state current is read after each cycle; or
-
logarithmic scale endurance yields for 10,000 cycles where the state current is read 4 times per decade,
that are higher than or equal to 90% for each of the 2 wafers where including all POR cells with sizes up to 3 times the smallest cell size in at least 2 die per wafer.
The Class 1 Performance Share expire on 31 December 2018. To the extent that the Milestone has not been achieved on or before the expiry date, then the Class 1 Performance Shares will automatically consolidate to a nominal number and convert on a one for one basis to a nominal number of Shares.
On the basis that the Milestone is drafted with reference to technical criteria which may be outside the scope of expertise of most investors and analysts, ASX requires 4DS to provde the following “plain English” summary of the terms and conditions of the Milestone, so that ordinary investors and analysts can more readily understand the circumstances in which the Milestone will be taken to have been met:
-
All silicon products used in mobile devices smartphones, tablets, laptops) and data centres (cold storage and the cloud) are very complex high-volume semiconductor products that need a very high degree of manufacturing consistency and operating consistency to be profitable for the chip maker and affordable for the chip buyer.
-
Today’s high-density memory chips contain billions of memory cells together with the control circuits to select certain cells, read their state (“0” or “1”), or write a different state. The smaller the cells, the more data that can be packed into a single chip. Many memory chips are manufactured together on a wafer thrugh a complex sequence of depositing super thin materials and etching away certain sections of these depositions. When all process steps are completed, the wafer is cut into lots of individual memory chips which are then tested, packaged and sold.
-
4DS Memroy’s initial focus was to establish a baseline process that could manufacture individual memory cells of various sizes that perform the desired function consistently cell-to-cell on the same wafer and on wafers in the same lot (manufactured together). The first goals was demonstrate that 4DS Memory had a repeatable process that could manufacture cells on wafers in a new lot that behave very similar to cells on wafers maunfactured in an earlier lot (ie, lot-to-lot consistency)
-
Having achieved, lot-to-lot consistency, 4DS Memory’s focus is to gradually improve the process in incremental steps to improve the fundamental behaviour of the cell (reading, writing, storing) while maintaining lot-to-lot consistency. The Milestone is specifically focused on 4DS Memroy ReRAM cells reaching a certain endurance level: how many time the state of the cell can be changed reliably from a “0” to a “1”.
-
4DS has entered into the Join Development Agreement with HGST Netherlands B.V., to investigate the scaling of 4DS ReRAM cells to small cell geometries for memory applications.
-
Following the achievement of the Milestone, 4DS Memory will be well positioned to develop arrays of cells, and test chips.
-
The Milestone is further detailed in the necessary technical terms in the full terms and conditions of the Class 1 Performance Shares to ensure that the Milestone can be verified and audited using clear metrics by an independent expert.
-
15 -
• 4DS MEMORY LIMITED
- ACN 145 590 110
CONDENSED NOTES TO THE FINANCIAL STATEMENTS FOR THE HALF YEAR ENDED 31 DECEMBER 2015
NOTE 10: PERFORMANCE SHARES AND OPTIONS (Continued)
No Class 1 Performance Shares were converted or cancelled during the half-year.
No Class 1 Performance Share milestones were met during the half-year.
The deemed value per performance share is $0.0365. The company was in voluntary suspention on the grant date therefore the deemed value is based on the 30 day average of the closing price of the Company’s securities after relisting. Total value of $2,467,547 vested immediately and expensed as excess consideration per note 9.
Transaction options
36,458,833 Options were issued 10 December 2015 as part of the 4D-S acquisition at $0.02 each expriing 30 June 2020. These options were valued using the Black and Scholes option valuation methodology taking into account the terms and conditions upon which the options were granted. Details of the assumptions used in the valuation of these options issued are as follows:
| Item | Transaction Options |
|---|---|
| Number of options | 36,458,333 |
| Exercise price ($) | 0.02 |
| Valuation (grant) date | 10 December 2015 |
| Expiry date | 30 June 2020 |
| Expiration period (years) | 4.67 |
| Vesting date | nil |
| Exercise conditions | nil |
| Value | $0.0273 |
Total value of $997,792 vested immediately and expensed as excess consideration per note 9.
Advisor options
30,000,000 Advisor Options were issued 10 December 2015 at $0.05 each expring 30 June 2020, pursuant for services provided in relation to the acquisition 4D-S. These options were valued using the Black and Scholes option valuation methodology taking into account the terms and conditions upon which the options were granted. Details of the assumptions used in the valuation of these options issued are as follows:
| Item | Advisor Options |
|---|---|
| Number of options | 30,000,000 |
| Exercise price ($) | 0.05 |
| Valuation (grant) date | 10 December 2015 |
| Expiry date | 30 June2020 |
| Expiration period (years) | 4.67 |
| Vesting date | nil |
| Exercise conditions | nil |
| Value | $0.0189 |
Total value of $568,110 vested immediately and expensed as share based payments.
- 16 -
ACN 145 590 110
4DS MEMORY LIMITED
CONDENSED NOTES TO THE FINANCIAL STATEMENTS FOR THE HALF YEAR ENDED 31 DECEMBER 2015
NOTE 10: PERFORMANCE SHARES AND OPTIONS (Continued)
Employee incentive options
The following tranches of incentive options were issued to key management personnel on 18 December 2015:
-
Tranche 1 – 2,500,000 incentive options at $0.05 each expiring 30 June 2020
-
Tranche 2 – 2,500,000 incentive options at $0.05 each expiring 30 June 2020
-
Tranche 3 – 2,500,000 incentive options at $0.05 each expiring 30 June 2020
-
Tranche 4 – 2,500,000 incentive options at $0.05 each expiring 30 June 2020
Tranche 2, 3 and 4 options have market based vesting conditions, in that they can only be exercised if the share price of the Company achieves a 10 day volume weighted average price (“VWAP”) of greater than 10 cents, 15 cents and 20 cents respectively before expiry. These options were valued using the Black and Scholes option valuation methodology taking into account the terms and conditions upon which the options were granted. Details of the assumptions used in the valuation of these options issued are as follows:
| Item | Tranche 1 | Tranche 2 | Tranche 3 | Tranche 4 |
|---|---|---|---|---|
| Number of options | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 |
| Exercise price ($) | 0.05 | 0.05 | 0.05 | 0.05 |
| Valuation (grant) date | 18 December 2015 | 18 December 2015 | 18 December 2015 | 18 December 2015 |
| Expiry date | 30 June 2020 | 30 June 2020 | 30 June 2020 | 30 June 2020 |
| Expiration period (years) | 4.65 | 4.65 | 4.65 | 4.65 |
| Vesting date | nil | nil | nil | nil |
| Exercise conditions | nil | 10 day VWAP of greater than $0.10 |
10 day VWAP of greater than $0.15 |
10 day VWAP of greater than $0.20 |
| Value | $0.0189 | $0.0064 | $0.0037 | $0.0027 |
Total value of $77,898 vested immediately and expensed as share based payments.
NOTE 11: LOSS PER SHARE
The following reflects income and share data used in the calculation of basic and diluted loss per share.
| 31 December 2015 | 30 June 2015 | |
|---|---|---|
| $ | $ | |
| Net loss | 10,647,454 | 735,640 |
| No. | No. | |
| Weighted average number of ordinary shares in calculating basic | ||
| and diluted loss per share | 174,296,392(1) | 509,550,541(2) |
Options are considered anti-dillutive in nature.
-
(1) The weighted average number of ordinary shares is based on the shares held in 4DS Memory post acquisition and the weighted average number of shares in 4D-S by the calculated exchange ratio.
-
(2) The weighted average number of ordinary shares is based on the shares held in 4D-S
-
17 -
4DS MEMORY LIMITED
ABN43 145 590 110
DIRECTORS’ DECLARATION
The Directors of 4DS Memory Limited declare that:
-
The financial statements and notes, as set out on pages 6 to 17 are in accordance with the Corporations Act 2001 and:
-
a) comply with Accounting Standard AASB 134: Interim Financial Reporting and the Corporations Regulations 2001; and
-
b) give a true and fair view of the Consolidated Entity’s financial position as at 31 December 2015 and of its performance for the period ended on that date.
-
In the Directors’ opinion there are reasonable grounds to believe that the Group will be able to pay its debts as and when they become due and payable.
This declaration is made in accordance with a resolution of the Board of Directors.
Guido Arnout Chief Executive Officer and Managing Director 29 February 2016
- 18 -
==> picture [572 x 91] intentionally omitted <==
AUDITOR’S INDEPENDENCE DECLARATION
TO THE DIRECTORS OF 4DS MEMORY LIMITED
In relation to our review of the financial report of 4DS Memory Limited for the half year ended 31 December 2015, to the best of my knowledge and belief, there have been no contraventions of the auditor independence requirements of the Corporations Act 2001 or any applicable code of professional conduct.
PKF MACK
SIMON FERMANIS PARTNER
29 FEBRUARY 2016 WEST PERTH, WESTERN AUSTRALIA
==> picture [572 x 92] intentionally omitted <==
==> picture [572 x 91] intentionally omitted <==
==> picture [572 x 92] intentionally omitted <==
- 19 -
==> picture [572 x 91] intentionally omitted <==
INDEPENDENT AUDITOR’S REVIEW REPORT
TO THE MEMBERS OF 4DS MEMORY LIMITED
Report on the Interim Financial Report
We have reviewed the accompanying interim financial report of 4DS Memory Limited (the Company ) and controlled entities ( Consolidated Entity ) which comprises the condensed consolidated statement of financial position as at 31 December 2015, the condensed consolidated statement of profit or loss and other comprehensive income, the condensed consolidated statement of changes in equity and the condensed consolidated statement of cash flows for the half-year ended on that date, notes comprising a summary of significant accounting policies and other explanatory information and the Directors’ Declaration of the Consolidated Entity comprising the Company and the entities it controlled at 31 December 2015, or during the half year.
Directors’ Responsibility for the Interim Financial Report
The Directors of the Company are responsible for the preparation of the interim financial report that gives a true and fair view in accordance with the Australian Accounting Standards and the Corporations Act 2001 and for such internal controls as the directors determine is necessary to enable the preparation of the interim financial report that gives a true and fair view and is free from material misstatement, whether due to fraud or error.
Auditor’s Responsibility
Our responsibility is to express a conclusion on the interim financial report based on our review. We conducted our review in accordance with Auditing Standard on Review Engagements ASRE 2410 Review of a Financial Report Performed by the Independent Auditor of the Entity, in order to state whether, on the basis of the procedures described, we have become aware of any matter that makes us believe that the interim financial report is not in accordance with the Corporations Act 2001 including: giving a true and fair view of the Consolidated Entity’s financial position as at 31 December 2015 and its performance for the half year ended on that date; and complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporation Regulations 2001. As the auditor of 4DS Memory Limited and the entities it controlled during the half year, ASRE 2410 requires that we comply with the ethical requirements relevant to the audit of the annual financial report.
A review of an interim financial report consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Australian Auditing Standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Independence
In conducting our review, we have complied with the independence requirements of the Corporations Act 2001. In accordance with the Corporations Act 2001, we have given the Directors of the company a written Auditor’s Independence Declaration.
- 20 -
==> picture [572 x 91] intentionally omitted <==
Basis for Qualified Review Conclusion
The comparative information contained in this financial report for the 6 months ended 31 December 2014 has not been reviewed or audited and accordingly we do not express a conclusion on this financial information.
Qualified Conclusion
Except for the matter noted above in the basis for qualified review conclusion, based on our review, which is not an audit, we have not become aware of any matter that makes us believe that the interim financial report of 4DS Memory Limited is not in accordance with the Corporations Act 2001 including:
-
(a) giving a true and fair view of the Consolidated Entity’s financial position as at 31 December 2015 and of its performance for the half-year ended on that date; and
-
(b) complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001.
Emphasis of Matter
Without modifying our opinion, we draw attention to Note 2 d) in the interim financial report, which confirmed that the Consolidated Entity incurred a net loss after tax of $10,647,454 during the half year ended 31 December 2015. These conditions, along with other matters as set out in Note 2 d), indicates the existence of a material uncertainty that may cast significant doubt about the Company and Consolidated Entity’s ability to continue as a going concern and therefore, the Company and Consolidated Entity may be unable to realise its assets and discharge its liabilities in the normal course of business.
The interim financial report of the Consolidated Entity and the Company does not include any adjustments in relation to the recoverability and classification of recorded asset amounts or to the amounts and classification of liabilities that might be necessary should the Company and/or the Consolidated Entity not continue as going concerns.
PKF MACK
==> picture [128 x 72] intentionally omitted <==
SIMON FERMANIS PARTNER
29 FEBRUARY 2016 WEST PERTH, WESTERN AUSTRALIA
- 21 -