AI assistant
CLEARVUE TECHNOLOGIES LIMITED — Annual Report 2020
Aug 30, 2020
64697_rns_2020-08-30_13e7118b-e1f0-49d3-8454-1eab47ad75f5.pdf
Annual Report
Open in viewerOpens in your device viewer
CLEARVUE TECHNOLOGIES LIMITED AND ITS CONTROLLED ENTITIES ABN 45 071 397 487 Appendix 4E
1. Company details
Name of entity: Clearvue Technologies Limited ABN: 45 071 397 487 Reporting period: For the year ended 30 June 2020 Previous period: For the year ended 30 June 2019
2. Results for announcement to the market
| $ | ||||
|---|---|---|---|---|
| Revenues from ordinary activities | down | 100% | to | - |
| Loss from ordinary activities after tax attributable to the owners of Clearvue Technologies Limited |
down | 47% | to | 2,049,191 |
| Loss for the year attributable to the owners of Clearvue Technologies Limited |
down | 47% | to | 2,049,191 |
Dividends
No dividend has been declared or paid for the year ended 30 June 2020 (30 June 2019: $nil).
Brief Explanation of Results
During the year ended 30 June 2020, Clearvue Technologies had been focussed on the commercialisation of the Company’s technology. The Company entered into a several different Memorandums to further the development and distribution of the Clearvue products in Australia, Europe, Middle East and South Africa.
There were no other significant changes in the nature of the activities of the Company during the financial year.
The loss for the consolidated entity after providing for income tax amounted to $2,049,191 (30 June 2019 $3,852,963).
3. Net tangible assets
| Net tangible assets per ordinary security | Reporting period Cents 0.69 |
Previous period Cents 1.60 |
|---|---|---|
4. Details of associates and joint venture entities
There are no associates or joint venture entities.
5. Details of entities over which control has been gained or lost during the period
The Company created a Singapore-based entity, ClearVue Asia Pte Ltd as a 100% owned private subsidiary of ClearVue, to support its expansion and market entry into the South East Asian region .
1
CLEARVUE TECHNOLOGIES LIMITED AND ITS CONTROLLED ENTITIES ABN 45 071 397 487 Appendix 4E
6. Audit qualification or review
Details of audit/review dispute or qualification (if any):
The financial statements are in the process of being audited.
7. Attachments
Details of attachments (if any):
The Preliminary Financial Report of Clearvue Technologies Limited for the year ended 30 June 2020 is attached.
8. Signed
Date: 31 August 2020
Victor Rosenberg Chairman Perth
2
==> picture [304 x 106] intentionally omitted <==
==> picture [306 x 106] intentionally omitted <==
CLEARVUE TECHNOLOGIES LIMITED AND ITS CONTROLLED ENTITIES
ABN 45 071 397 487
Appendix 4E Preliminary Financial Report
For the year ended 30 June 2020
3
CLEARVUE TECHNOLOGIES LIMITED AND ITS CONTROLLED ENTITIES ABN 45 071 397 487
CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME FOR THE YEAR ENDED 30 JUNE 2020
| Revenue from contracts with customers Other income Expenses Consulting expense Deprecation and amortisation expense Employee benefits expense Finance costs Legal fees Material costs Project costs Share-based payments expense Travel expenses Other expenses Loss before income tax Income tax expense Loss for the year Other comprehensive income / (loss) Total comprehensive loss for the year Loss per share attributable to the owners of the Company (cents) Basic loss per share Diluted loss per share |
Note 7 |
Consolidated 30 Jun 2020 $ - 1,131,809 1,131,809 (623,508) (166,761) (846,581) (28,000) (76,124) (101,506) (634,169) - (159,529) (544,822) (3,181,000) (2,049,191) - (2,049,191) - (2,049,191) (1.84) (1.84) |
Consolidated 30 Jun 2019 $ 23,029 1,584,087 |
Consolidated 30 Jun 2019 $ 23,029 1,584,087 |
|
|---|---|---|---|---|---|
| 1,607,116 | |||||
| (607,631) (95,986) (835,127) (10,271) (38,030) (596,226) (650,614) (1,478,492) (600,907) (546,795) |
|||||
| 9 9 |
|||||
| (5,460,079) | |||||
| (3,852,963) | |||||
| - | |||||
| (3,852,963) | |||||
| - | |||||
| (3,852,963) | |||||
| (3.97) (3.97) |
See accompanying notes to the consolidated financial statements
4
CLEARVUE TECHNOLOGIES LIMITED AND ITS CONTROLLED ENTITIES ABN 45 071 397 487
CONSOLIDATED STATEMENT OF FINANCIAL POSITION AS AT 30 JUNE 2020
| ASSETS Current Assets Cash and cash equivalents Trade and other receivables Other assets Non-Current Assets Plant and equipment Right of use asset Intangible assets Other assets Total Assets LIABILITIES Current Liabilities Trade and other payables Lease liabilities Provisions Non-Current Liabilities Provisions Total Liabilities Net Assets EQUITY Share capital Share-based payments reserve Accumulated losses Total Equity |
Note 3 3 2 4 5 6 |
Consolidated 30 Jun 2020 $ 864,208 571,242 118,686 1,554,136 111,030 169,800 2,456,581 56,682 2,794,093 4,348,229 831,473 173,385 99,680 1,104,538 15,540 15,540 1,120,078 3,228,151 12,521,181 4,223,027 (13,516,057) 3,228,151 |
Consolidated 30 Jun 2019 $ 1,376,936 623,426 90,208 |
Consolidated 30 Jun 2019 $ 1,376,936 623,426 90,208 |
|---|---|---|---|---|
| 2,090,570 | ||||
| 128,022 - 1,877,072 55,354 |
||||
| 2,060,448 | ||||
| 4,151,018 | ||||
| 625,855 - 81,148 |
||||
| 707,003 | ||||
| 6,552 | ||||
| 6,552 | ||||
| 713,555 | ||||
| 3,437,463 | ||||
| 10,681,302 4,223,027 (11,466,866) |
||||
| 3,437,463 |
See accompanying notes to the consolidated financial statements
5
CLEARVUE TECHNOLOGIES LIMITED AND ITS CONTROLLED ENTITIES ABN 45 071 397 487
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 30 JUNE 2020
| Balance at 1 July 2018 Loss for the year Other comprehensive income Total comprehensive loss for the year Options exercised Shares issued Share-based payments Balance at 1 July 2019 Loss for the year Other comprehensive income Total comprehensive loss for the year Shares issued Share issue costs Balance at 30 June 2020 |
Share Capital Share-Based Payments Reserve Accumulated Losses Total $ $ $ $ 9,993,302 2,842,535 (7,613,903) 5,221,934 - - (3,852,963) (3,852,963) - - - - |
|---|---|
| - - (3,852,963) (3,852,963) 590,000 - - 590,000 98,000 - - 98,000 - 1,380,492 - 1,380,492 |
|
| 10,681,302 4,223,027 (11,466,866) 3,437,463 - - (2,049,191) (2,049,191) - - - - |
|
| - - (2,049,191) (2,049,191) 2,000,000 - - 2,000,000 (160,121) - - (160,121) |
|
| 12,521,181 4,223,027 (13,516,057) 3,228,151 |
See accompanying notes to the consolidated financial statements
6
CLEARVUE TECHNOLOGIES LIMITED AND ITS CONTROLLED ENTITIES ABN 45 071 397 487
CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 30 JUNE 2020
| Cash flows from operating activities Loss before income tax Adjustment for: Depreciation of plant and equipment Amortisation of intangible assets Research and development net rebate Interest received Share-based payments Operating loss before working capital Changes in working capital: Decrease/(Increase) in trade and other receivables Decrease in other assets (Decrease)/Increase in trade and other payables Increase in provisions Net cash (used in) operating activities Cash flows from investing activities Patents and trademarks expenditure Development expenditure Purchase of plant and equipment Payments for deposits Net cash (used in) investing activities Cash flows from financing activities Options exercised Proceeds from borrowings Lease payments Proceeds from issuance of ordinary shares Share issuance cost Net cash from financing activities Net (decrease) in cash and cash equivalents Cash and cash equivalentsat beginning of year Cash and cash equivalents at end of year |
Note | Consolidated 30 Jun 2020 $ (2,049,191) 89,253 77,508 (661,288) (2,421) - (2,546,139) 513,187 1,329 (365,628) 27,520 (2,369,731) (174,539) (29,334) (25,903) (1,329) (231,105) - 291,001 (42,772) 2,000,000 (160,121) 2,088,108 (512,728) 1,376,936 864,208 |
Consolidated 30 Jun 2019 $ (3,852,963) 34,592 61,394 (453,923) - 1,478,492 |
Consolidated 30 Jun 2019 $ (3,852,963) 34,592 61,394 (453,923) - 1,478,492 |
|---|---|---|---|---|
| (2,732,408) (2,276) 9,583 108,994 87,700 |
||||
| (2,528,407) | ||||
| (280,207) (113,621) (54,238) (55,354) |
||||
| (503,420) | ||||
| 590,000 - - - - |
||||
| 590,000 | ||||
| (2,441,827) 3,818,763 |
||||
| 1,376,936 |
See accompanying notes to the consolidated financial statements
7
CLEARVUE TECHNOLOGIES LIMITED AND ITS CONTROLLED ENTITIES ABN 45 071 397 487
NOTES TO PRELIMINARY FINANCIAL REPORT FOR THE YEAR ENDED 30 JUNE 2020
These notes form an integral part of and should be read in conjunction with the accompanying financial report:
1. BASIS OF PREPARATION
This preliminary financial report has been prepared in accordance with Australian Securities Exchange Listing Rules as they relate to the Appendix 4E and in accordance with the recognition and measurement requirements of the Australian Accounting Standards, other authoritative pronouncements of the Australian Accounting Standards Board, Urgent Issues Group Interpretations and the Corporations Act 2001 .
As such, this preliminary financial report does not include all the notes of the type included in an annual financial report and accordingly, should be read in conjunction with the annual report for the year ended 30 June 2019 and with any public announcement made by Clearvue Technologies Limited during the period in accordance with the continuous disclosure requirements of the Corporations Act 2001 .
The principal accounting policies adopted in the preparation of the financial report are consistent with those of the previous financial year.
2. INTANGIBLE ASSETS
| Patents and trademarks Development asset Patents and trademarks Cost Less accumulated amortisation Carrying amount Cost Balance at 1 July Additions Balance at 30 June Accumulated amortisation Balance at 1 July Amortisation for the year Balance at 30 June Carrying amount at 30 June |
Consolidated 30 Jun 2020 $ 1,354,364 1,102,217 2,456,581 1,681,929 (327,565) 1,354,364 1,433,641 248,288 1,681,929 251,210 76,355 327,565 1,354,364 |
Consolidated 30 Jun 2019 $ 1,182,431 694,641 |
Consolidated 30 Jun 2019 $ 1,182,431 694,641 |
|---|---|---|---|
| 1,877,072 | |||
| 1,433,641 (251,210) |
|||
| 1,182,431 | |||
| 1,101,955 331,686 |
|||
| 1,433,641 | |||
| 189,816 61,394 |
|||
| 251,210 | |||
| 1,182,431 |
8
CLEARVUE TECHNOLOGIES LIMITED AND ITS CONTROLLED ENTITIES ABN 45 071 397 487
NOTES TO PRELIMINARY FINANCIAL REPORT FOR THE YEAR ENDED 30 JUNE 2020
2 . INTANGIBLE ASSETS (CONTINUED)
| Development asset Cost Balance at 1 July Additions Balance at 30 June Accumulated amortisation Balance at 1 July Amortisation for the year Balance at 30 June Carrying amount at 30 June Net carrying amount |
Consolidated 30 Jun 2020 $ 694,641 407,576 1,102,217 - - - 1,102,217 2,456,581 |
Consolidated 30 Jun 2019 $ 581,020 113,621 |
Consolidated 30 Jun 2019 $ 581,020 113,621 |
|---|---|---|---|
| 694,641 | |||
| - - |
|||
| - | |||
| 694,641 | |||
| 1,877,072 |
Intangible assets are stated at cost. The useful life of these patents and trademarks is estimated to be finite.
3. PLANT AND EQUIPMENT & RIGHT-OF-USE ASSET
| PLANT AND EQUIPMENT Office Equipment Cost Less accumulated depreciation Carrying amount Cost Balance at 1 July Additions Balance at 30 June Accumulated depreciation Balance at 1 July Depreciation for the year Balance at 30 June Carrying amount at 30 June |
Consolidated 30 Jun 2020 $ 208,109 (97,079) 111,030 182,205 25,904 208,109 54,183 42,896 97,079 111,030 |
Consolidated 30 Jun 2019 $ 182,205 (54,183) |
Consolidated 30 Jun 2019 $ 182,205 (54,183) |
|---|---|---|---|
| 128,022 | |||
| 127,967 54,238 |
|||
| 182,205 | |||
| 19,591 34,592 |
|||
| 54,183 | |||
| 128,022 |
9
CLEARVUE TECHNOLOGIES LIMITED AND ITS CONTROLLED ENTITIES ABN 45 071 397 487
NOTES TO PRELIMINARY FINANCIAL REPORT FOR THE YEAR ENDED 30 JUNE 2020
3. PLANT AND EQUIPMENT & RIGHT-OF-USE ASSET (CONTINUED)
| RIGHT-OF-USE ASSET Leased assets Movements for the year Cost: Balance at 1 July Adjustment on transition to AASB 16 Additions Balance at 30 June Accumulated depreciation: Balance at 1 July Depreciation for the period Balance at 30 June Carrying amount: Balance at 30 June 4. TRADE AND OTHER PAYABLES Trade payables Other payables Accruals 5. SHARE CAPITAL 30 Jun 2020 NO. OF SHARES Share issued and fully paid Balance at 1 July 97,730,300 Options exercised - Issue of shares to KMP - Issue of shares SPP1 13,422,744 Share issue costs - Balance at 30 June 111,153,044 |
Consolidated 30 Jun 2020 $ 169,800 - 216,157 - 216,157 - 46,357 46,357 169,800 Consolidated 30 Jun 2020 $ 378,801 429,466 23,206 831,473 30 Jun 2019 30 Jun 2020 NO. OF SHARES $ 95,020,300 10,681,302 2,360,000 - 350,000 - - 2,000,000 - (160,121) 97,730,300 12,521,181 |
Consolidated 30 Jun 2020 $ 169,800 - 216,157 - 216,157 - 46,357 46,357 169,800 Consolidated 30 Jun 2020 $ 378,801 429,466 23,206 831,473 30 Jun 2019 30 Jun 2020 NO. OF SHARES $ 95,020,300 10,681,302 2,360,000 - 350,000 - - 2,000,000 - (160,121) 97,730,300 12,521,181 |
Consolidated 30 Jun 2020 $ 169,800 - 216,157 - 216,157 - 46,357 46,357 169,800 Consolidated 30 Jun 2020 $ 378,801 429,466 23,206 831,473 30 Jun 2019 30 Jun 2020 NO. OF SHARES $ 95,020,300 10,681,302 2,360,000 - 350,000 - - 2,000,000 - (160,121) 97,730,300 12,521,181 |
Consolidated 30 Jun 2020 $ 169,800 - 216,157 - 216,157 - 46,357 46,357 169,800 Consolidated 30 Jun 2020 $ 378,801 429,466 23,206 831,473 30 Jun 2019 30 Jun 2020 NO. OF SHARES $ 95,020,300 10,681,302 2,360,000 - 350,000 - - 2,000,000 - (160,121) 97,730,300 12,521,181 |
Consolidated 30 Jun 2020 $ 169,800 - 216,157 - 216,157 - 46,357 46,357 169,800 Consolidated 30 Jun 2020 $ 378,801 429,466 23,206 831,473 30 Jun 2019 30 Jun 2020 NO. OF SHARES $ 95,020,300 10,681,302 2,360,000 - 350,000 - - 2,000,000 - (160,121) 97,730,300 12,521,181 |
Consolidated 30 Jun 2019 $ - |
Consolidated 30 Jun 2019 $ - |
Consolidated 30 Jun 2019 $ - |
Consolidated 30 Jun 2019 $ - |
|
|---|---|---|---|---|---|---|---|---|---|---|
| - - - |
||||||||||
| - - - |
||||||||||
| - | ||||||||||
| - | ||||||||||
| Consolidated 30 Jun 2019 $ 578,333 47,522 - |
||||||||||
| 625,855 | ||||||||||
| 30 Jun 2019 $ 9,993,302 590,000 98,000 - - |
||||||||||
| $ 10,681,302 - - 2,000,000 (160,121) |
||||||||||
| 12,521,181 | 10,681,302 |
1 Shares issued under Share Purchase Plan – on 18 October 2019 at 14.9 cents.
10
CLEARVUE TECHNOLOGIES LIMITED AND ITS CONTROLLED ENTITIES ABN 45 071 397 487 NOTES TO PRELIMINARY FINANCIAL REPORT FOR THE YEAR ENDED 30 JUNE 2020
5. SHARE CAPITAL (CONTINUED)
The share capital of the Company consists only of fully paid ordinary shares, the shares do not have a par value. All shares are equally eligible to receive dividends and the repayment of capital and represent one vote at the shareholders’ meeting of the Company. The 39,026,956 fully paid ordinary shares that were held in escrow were released from escrow on 25 May 2020.
6. SHARE-BASED PAYMENTS RESERVE
| Share plan for Directors * Options issued to Lead Manager Offer Options issued to Consultants Performance shares to Directors |
Consolidated 30 Jun 2020 $ 536,900 225,635 1,380,492 2,080,000 4,223,027 |
Consolidated 30 Jun 2019 $ 536,900 225,635 1,380,492 2,080,000 |
Consolidated 30 Jun 2019 $ 536,900 225,635 1,380,492 2,080,000 |
|---|---|---|---|
| 4,223,027 |
- The share plan arises on the grant of loan for a term of 10 years to Directors and related parties for the purchase of the Company’s ordinary shares under the Clearvue Loan Funded Share Plan in 2017. Amounts are transferred out of the reserve and into share capital when the loans are settled.
| Movement in Options Balance at 1 July 2018 Options exercised (Note 8) Options issued to consultants (Note 8) Balance at 1 July 2019 No movement Balance at 1 July 2020 THER INCOME Government grant Other grants Rebates and refunds Insurance recovery Interest received |
NO. OF OPTIONS 56,958,024 (2,360,000) 8,550,000 63,148,024 - 63,148,024 Consolidated 30 Jun 2020 $ 538,765 18,347 554,542 17,733 2,422 1,131,809 |
$ 762,535 - 1,380,492 |
$ 762,535 - 1,380,492 |
|---|---|---|---|
| 2,143,027 - |
|||
| 2,143,027 | |||
| Consolidated 30 Jun 2019 $ 423,735 55,042 1,095,548 - 9,761 |
|||
| 1,584,087 |
7. OTHER INCOME
11
CLEARVUE TECHNOLOGIES LIMITED AND ITS CONTROLLED ENTITIES ABN 45 071 397 487 NOTES TO PRELIMINARY FINANCIAL REPORT FOR THE YEAR ENDED 30 JUNE 2020
8. SHARE-BASED PAYMENTS EXPENSE
Shares Issued
No share-based payments were made during the year ended 30 June 2020.
Performance Shares
On 16 January 2018, 13,000,000 performance shares were issued to two of the Directors on achievement of certain milestones. Mr V Rosenberg was issued 1,000,000 Class A Performance Shares, 3,000,000 Class B Performance Shares and 6,000,000 Class C Performance Shares. Mr Lyford was issued 1,000,000 Class D Performance Shares, 1,000,000 Class E Performance Shares and 1,000,000 Class F Performance Shares. Performance shares are subject to escrow for 24 months from the date of official quotation. No additional performance shares were issued during the year.
Each Class A Performance Share, Class B Performance Share, Class C Performance Share, Class D Performance Share, Class E Performance Share and Class F Performance Share (together and each being a Performance Share) is a share in the capital of the Company.
The conversion of shares are dependent on the following: Class A Performance Shares
-
(A) In the event that the aggregate of the value of the ClearVue Orders and the ClearVue Payments is equal to or greater than $2,000,000 within a period of 24 months commencing on the date the Company is admitted to the Official List (Listing Date) (Class A Milestone 1), each Class A Performance Share will convert into one Share; or
-
(B) In the event that Class A Milestone 1 is not satisfied but the aggregate of the value of the ClearVue Orders and the ClearVue Payments is equal to or greater than $7,000,000 within a period of 36 months from the Listing Date (Class A Milestone 2), each Class A Performance Share will convert into one Share; or
-
(C) In the event that neither Class A Milestone 1 or Class A Milestone 2 is satisfied but the aggregate of the value of the ClearVue Orders and the ClearVue Payments is equal to or greater than $17,000,000 within a period of 48 months from the Listing Date, each Class A Performance Share will convert into one Share.
Class B Performance Shares
-
(A) In the event that the aggregate of the value of the ClearVue Orders and the ClearVue Payments is equal to or greater than $5,000,000 within a period of 24-36 months from the Listing Date (Class B Milestone 1), each Class B Performance Share will convert into one Share; or
-
(B) In the event that Class B Milestone 1 is not satisfied but the aggregate of the value of the ClearVue Orders and the ClearVue Payments is equal to or greater than $7,000,000 within a period of 36 months from the Listing Date (Class B Milestone 2), each Class B Performance Share will convert into one Share; or
-
(C) In the event that neither Class B Milestone 1 or Class B Milestone 2 is satisfied but the aggregate of the value of the ClearVue Orders and the ClearVue Payments is equal to or greater than $17,000,000 within a period of 48 months from the Listing Date, each Class B Performance Share will convert into one Share.
12
CLEARVUE TECHNOLOGIES LIMITED AND ITS CONTROLLED ENTITIES ABN 45 071 397 487
NOTES TO PRELIMINARY FINANCIAL REPORT FOR THE YEAR ENDED 30 JUNE 2020
8. SHARE-BASED PAYMENTS EXPENSE (CONTINUED)
Class C Performance Shares
-
(A) In the event that the aggregate of the value of the ClearVue Orders and the ClearVue Payments is equal to or greater than $10,000,000 within a period of 36-48 months from the Listing Date (Class C Milestone 1), each Class C Performance Share will convert into one Share; or
-
(B) In the event that Class C Milestone 1 is not satisfied but the aggregate of the value of the ClearVue Orders and the ClearVue Payments is equal to or greater than $17,000,000 within a period of 48 months from the Listing Date, each Class C Performance Share will convert into one Share.
Class D Performance Shares
-
(A) In the event the Company executes two Agreements within a period of 12 months from the Listing Date (Class D Milestone 1), each Class D Performance Share will convert into one Share; or
-
(B) In the event that the Class D Milestone 1 is not satisfied but the Company executes four Agreements within a period of 24 months from the Listing Date, each Class D Performance Share will convert into one Share (Class D Milestone 2); or
-
(C) In the event that neither Class D Milestone 1 or Class D Milestone 2 is satisfied but the Company executes six Agreements within a period of 36 months from the Listing Date, each Class D Performance Share will convert into one Share.
Class E Performance Shares
-
(A) In the event the Company executes two Agreements within a period of 12-24 months from the Listing Date (Class E Milestone 1), each Class E Performance Share will convert into one Share; or
-
(B) In the event that Class E Milestone 1 is not satisfied but the Company executes four Agreements within a period of 24 months from the Listing Date, each Class E Performance Share will convert into one Share (Class E Milestone 2); or
-
(C) In the event that neither Class E Milestone 1 or Class E Milestone 2 are satisfied but the Company executes six Agreements within a period of 36 months from the Listing Date, each Class E Performance Share will convert into one Share.
Class F Performance Shares
-
(A) In the event the Company executes two Agreements within a period of 24-36 months from the Listing Date (Class F Milestone 1), each Class F Performance Share will convert into one Share; or
-
(B) In the event that Class F Milestone 1 is not satisfied but the Company executes six Agreements within a period of 36 months from the Listing Date, each Class F Performance Share will convert into one Share.
13
CLEARVUE TECHNOLOGIES LIMITED AND ITS CONTROLLED ENTITIES ABN 45 071 397 487
NOTES TO PRELIMINARY FINANCIAL REPORT FOR THE YEAR ENDED 30 JUNE 2020
8. SHARE-BASED PAYMENTS EXPENSE (CONTINUED)
At 30 June 2020, the conversion milestones for the Performance Shares have not been met and therefore no Performance Shares have been converted into fully paid ordinary shares.
| Grant Date | Performance Shares | Issue Price | $ | |
|---|---|---|---|---|
| 16 | January 2018 | 13,000,000 | $0.16 | 2,080,000 |
Options
On the 21 December 2018, 8,550,000 unlisted options exercisable at $0.25 per option, with a total fair value of $1,380,492, were issued to consultants of the Company for services provided. All the options vested on grant date.
The Company has measured the fair value of the options granted during the current financial year by adapting a Black-Scholes option pricing model using the following inputs:
| Grant | Date Expiry Date |
Date Expiry Date |
Exercise Price | Share Price | Share Price | Volatility | Volatility | Risk | Free Rate |
|---|---|---|---|---|---|---|---|---|---|
| 21 Dec | 2018 21 |
Jun 2021 | $0.25 | $0.28 | 96.65% | 1.97% | |||
| 020 | |||||||||
| Balance at | Expired / | Balance at |
|||||||
| Expiry | Exercise | the start |
Forfeited | the end of |
|||||
| Grant Date | Date | Price | of the year | Granted | Exercised |
/ | Other | the year | |
| 21/06/2017 | 21/06/2021 | $0.25 |
52,098,024 | - | - | - | 52,098,024 |
||
| 16/05/2018 | 21/06/2021 | $0.25 |
2,500,000 | - | - | - | 2,500,000 |
||
| 21/12/2018 | 21/06/2021 | $0.25 |
8,550,000 | - | - | - | 8,550,000 |
||
| 63,148,024 | - | - | - | 63,148,024 |
2020
2019
| Grant Date Expiry Date Exercise Price 21/06/2017 21/06/2021 $0.25 16/05/2018 21/06/2021 $0.25 21/12/2018 21/06/2021 $0.25 |
Balance at the start of the year Granted Exercised Expired / Forfeited / Other Balance at the end of the year 54,458,024 - (2,360,000) - 52,098,024 2,500,000 - - - 2,500,000 - 8,550,000 - - 8,550,000 |
|---|---|
| 56,958,024 8,550,000 (2,360,000) - 63,148,024 |
14
CLEARVUE TECHNOLOGIES LIMITED AND ITS CONTROLLED ENTITIES ABN 45 071 397 487
NOTES TO PRELIMINARY FINANCIAL REPORT FOR THE YEAR ENDED 30 JUNE 2020
| 9. LOSS PER SHARE |
||
|---|---|---|
| Consolidated | Consolidated | |
| 30 Jun 2020 | 30 Jun 2019 | |
| $ | $ | |
| Loss after income tax used in calculating basic and diluted earnings per share |
(2,049,191) | (3,852,963) |
| No. | No. | |
| Weighted average number or ordinary shares used in | 102,255,748 | 96,974,766 |
| calculating basic and diluated earnings per share | ||
| Cents | Cents | |
| Basic loss per share | (1.84) | (3.97) |
| Diluted loss per share | (1.84) | (3.97) |
15