Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

CODEIFAI LIMITED Annual Report 2019

Mar 1, 2020

64630_rns_2020-03-01_91c53ea7-79b6-405f-9d82-310279a5a38b.pdf

Annual Report

Open in viewer

Opens in your device viewer

YPB Group Ltd Appendix 4E Preliminary final report

1. Results for announcement to the market

$'000
Revenues from ordinary activities down 43.7% to 1,119
Loss from ordinary activities after tax attributable to the owners of YPB
Group Ltd down 15.2% to (6,169)
Loss for the year attributable to the owners of YPB Group Ltd down 15.2% to (6,169)

Dividends

There were no dividends paid, recommended or declared during the current financial period.

Comments

The loss for the Group after providing for income tax amounted to $6,169,000 (31 December 2018: $7,278,000).

2. Net tangible assets

Net tangible assets per ordinary security Reporting
period
Cents
(0.07)
Previous
period
Cents
(0.22)

3. Control gained over entities

Not applicable.

4. Loss of control over entities

Not applicable.

5. Dividends

Current period

There were no dividends paid, recommended or declared during the current financial period.

Previous period

There were no dividends paid, recommended or declared during the previous financial period.

YPB Group Ltd Appendix 4E Preliminary final report

6. Dividend reinvestment plans

Not applicable.

7. Details of associates and joint venture entities

Not applicable.

8. Foreign entities

Details of origin of accounting standards used in compiling the report:

Not applicable.

9. Audit qualification or review

The financial statements are in the process of being audited.

10. Signed

Signed _________

Date: 28 February 2020

YPB Group Ltd Consolidated statement of profit or loss and other comprehensive income For the year ended 31 December 2019

Note
Revenue
2
Expenses
Production costs
Consulting fees
Depreciation and amortisation expense
Directors' fees
Employee benefits expense
Finance costs
Rental expenses
Research and development
Marketing
Travelling expense
Options expense
Share-based payments
Regulatory expenses
Professional fees
Other expenses
Exchange gain/(loss)
Inventories written-off
Impairment of intangible assets
Loss before income tax benefit
3
Income tax benefit
Loss after income tax benefit for the year attributable to the owners of YPB
Group Ltd
Other comprehensive loss
Items that may be reclassified subsequently to profit or loss
Exchange differences on translation of foreign operations
Other comprehensive loss for the year, net of tax
Total comprehensive loss for the year attributable to the owners of YPB Group
Ltd
Basic earnings per share
15
Consolidated
2019
2018
$'000
$'000
1,119
1,987
(176)
(635)
(1,727)
(1,481)
(223)
(165)
(160)
(80)
(2,454)
(2,986)
(394)
(65)
(214)
(359)
(319)
(393)
(313)
(162)
(277)
(364)
(66)
(845)
(38)
(55)
(180)
(245)
(254)
(414)
(547)
(853)
(64)
1,913
-
(52)
-
(2,356)
(6,287)
(7,610)
118
332
(6,169)
(7,278)
6
(958)
6
(958)
(6,163)
(8,236)
Cents
Cents
(0.62)
(1.09)
Consolidated
2019
2018
$'000
$'000
1,119
1,987
(176)
(635)
(1,727)
(1,481)
(223)
(165)
(160)
(80)
(2,454)
(2,986)
(394)
(65)
(214)
(359)
(319)
(393)
(313)
(162)
(277)
(364)
(66)
(845)
(38)
(55)
(180)
(245)
(254)
(414)
(547)
(853)
(64)
1,913
-
(52)
-
(2,356)
(6,287)
(7,610)
118
332
(6,169)
(7,278)
6
(958)
6
(958)
(6,163)
(8,236)
Cents
Cents
(0.62)
(1.09)
Consolidated
2019
2018
$'000
$'000
1,119
1,987
(176)
(635)
(1,727)
(1,481)
(223)
(165)
(160)
(80)
(2,454)
(2,986)
(394)
(65)
(214)
(359)
(319)
(393)
(313)
(162)
(277)
(364)
(66)
(845)
(38)
(55)
(180)
(245)
(254)
(414)
(547)
(853)
(64)
1,913
-
(52)
-
(2,356)
(6,287)
(7,610)
118
332
(6,169)
(7,278)
6
(958)
6
(958)
(6,163)
(8,236)
Cents
Cents
(0.62)
(1.09)
(7,610)
332
(7,278)
(958)
(958)
(8,236)
Cents
(1.09)
(6,169)
6
6
(6,163)
Cents
(0.62)

The above statement of profit or loss and other comprehensive income should be read in conjunction with the accompanying notes

1

YPB Group Ltd Consolidated statement of financial position As at 31 December 2019

Note
Assets
Current assets
Cash and cash equivalents
4
Trade and other receivables
5
Inventories
6
Total current assets
Non-current assets
Plant and equipment
7
Intangibles
8
Total non-current assets
Total assets
Liabilities
Current liabilities
Trade and other payables
9
Deferred revenue
Financial liabilities
10
Total current liabilities
Non-current liabilities
Lease liabilities
Total non-current liabilities
Total liabilities
Net assets
Equity
Issued capital
11
Reserves
12
Accumulated losses
Total equity
Consolidated
2019
2018
$'000
$'000
774
487
384
701
312
282
Consolidated
2019
2018
$'000
$'000
774
487
384
701
312
282
1,470 1,470
353
8,506
184
8,443
8,859 8,627
10,329 10,097
1,421
-
1,462
1,572
144
1,723
2,883 3,439
216 -
216
3,099
-
3,439
7,230 6,658
69,386
2,499
(64,655)
61,980
3,385
(58,707)
7,230 6,658

The above statement of financial position should be read in conjunction with the accompanying notes

2

YPB Group Ltd Consolidated statement of changes in equity For the year ended 31 December 2019

Consolidated
Balance at 1 January 2018
Loss after income tax benefit
for the year
Other comprehensive loss for
the year, net of tax
Total comprehensive loss for
the year
Transactions with owners of
the Company
Shares issued, net of
transaction costs
Options lapsed during the year
Options granted during the
year
Share based payments
Warrant options issued
Balance at 31 December 2018
Issued
capital
$'000
49,124
-
-
Issued
options
$'000
302
-
-
Foreign
currency
translation
reserve
$'000
2,091
-
(958)

Warrant
Options
Reserve
$'000
256
-
-
Accumulat
ed losses
$'000
(51,726)
(7,278)
-
Share
based
payment
reserve
$'000
1,091
-
-
Total
equity
$'000
1,138
(7,278)
(958)
-
12,856
-
-
-
-
-
-
(41)
845
-
-
(958)
-
-
-
-
-
-
-
-
-
-
(256)
(7,278)
-
41
-
-
256
-
-
-
-
55
-
(8,236)
12,856
-
845
55
-
61,980 1,106 1,133 - (58,707) 1,146 6,658
Consolidated
Balance at 1 January 2019
Adjustment on initial
application of AASB 16, net of
tax
Adjusted balance at 1 January
2019
Loss after income tax benefit
for the year
Other comprehensive loss for
the year, net of tax
Total comprehensive loss for
the year
Transactions with owners of
the Company
Shares issued, net of
transaction costs
Options lapsed during the year
Options granted during the
year
Share based payments
Conversion of Convertible
Notes to equity
Balance at 31 December 2019
Issued
capital
$'000
61,980
-
61,980
-
-
-
6,210
-
-
1,146
50
69,386
Issued
options
$'000
1,106
-
Foreign
currency
translation
reserve
$'000
1,133
-

Warrant
Options
Reserve
$'000
-
-
Accumulat
ed losses
$'000
(58,707)
9
Share
based
payment
reserve
$'000
1,146
-
Total
equity
$'000
6,658
9
1,106
-
-
1,133
-
6
-
-
-
(58,698)
(6,169)
-
-
-
-
6,667
(6,169)
6
-
-
(212)
66
-
-
6
-
-
-
-
-
-
-
-
-
-
-
(6,169)
-
212
-
-
-
-
-
-
-
(746)
-
(6,163)
6,210
-
66
400
50
960 1,139 - (64,655) 400 7,230

The above statement of changes in equity should be read in conjunction with the accompanying notes

3

YPB Group Ltd Statement of cash flows For the year ended 31 December 2019

Note
Cash flows from operating activities
Receipts from customers
Payments to suppliers and employees
Interest received
Finance costs
Net cash used in operating activities
15
Cash flows from investing activities
Payments for plant and equipment
Payments for intangibles
Net cash used in investing activities
Cash flows from financing activities
Proceeds from issue of shares (net of costs)
Proceeds from short-term loans
Repayment of loan from related party
Proceeds from issue of convertible notes
Repayment of short-term loans
Repayment of borrowings
Payment of lease liabilities
Net cash received from financing activities
Net increase/(decrease) in cash and cash equivalents
Cash and cash equivalents at the beginning of the financial year
Cash and cash equivalents at the end of the financial year
4
Consolidated
2019
2018
$'000
$'000
1,523
2,116
(5,875)
(7,901)
3
17
(370)
(48)
Consolidated
2019
2018
$'000
$'000
1,523
2,116
(5,875)
(7,901)
3
17
(370)
(48)
(4,719) (5,816)
(14)
-
(50)
(1,444)
(1,494)
7,202
-
(102)
1,500
-
(1,648)
-
6,952

(358)
845
(14)
5,388
1,000
-
-
(1,000)
(207)
(161)
5,020
287
487
774 487

The above statement of cash flows should be read in conjunction with the accompanying notes

4

YPB Group Ltd Notes to the financial statements 31 December 2019

Note 1. Operating segments

Identification of reportable operating segments

The Consolidated is organised into operating segments as outlined below:

Management determines operating segments based on the internal reports that are reviewed and used by the Board of Directors (who are identified as the Chief Operating Decision Makers ('CODM') in assessing performance and in determining the allocation of resources.

The CODM reviews EBITDA (earnings before interest, tax, depreciation and amortisation). The accounting policies adopted for internal reporting to the CODM are consistent with those adopted in the consolidated financial statements.

Types of products and services

For the year ended 31 December 2019, management considers the company to offer its client base a complete end-to-end service and product offering, hence considering its main operations to be represented by one business segment apart from a specialised counterfeit printing operation.

The bundled “complete solution offering” encompasses a range of products and services which are available to customers, including:

  • Digital engagement platform that provides brand engagement with end consumers to promote product authenticity.

  • Covert forensic products which are invisible particles (‘tracers’) fused into a product or packaging during or after the manufacturing process and are detectable using YPB’s proprietary scanner.

  • Forensic laboratory services for the examination of counterfeit products.

  • Security consulting services provided to governments, corporations and intellectual property owners for the deterrence of counterfeiting, grey markets, product diversions and fraud.

  • Retail anti-theft and labelling solutions effective for mainstream retailers, boutiques and exporters to protect against theft.

The specialised printing operation provided its customers with a dedicated product range, however this segment ceased in late 2017 with no further activities since 2018 till financial year ended 31 December 2019.

Consolidated - 2019
Revenue
Sales to external customers
Interest revenue
Total revenue
EBITDA
Depreciation and amortisation
Impairment of assets
Finance costs
Loss before income tax benefit
Income tax benefit
Loss after income tax benefit
Print
Solutions
$'000
-
-
Other
segments
$'000
1,116
3
1,119
(5,670)
(223)
-
(394)
(6,287)
Total
$'000
1,116
3
- 1,119
-
-
-
-
(5,670)
(223)
-
(394)
- (6,287)
118
(6,169)

5

YPB Group Ltd Notes to the financial statements 31 December 2019

Note 1. Operating segments (continued)
Assets
Segment assets
Total assets
Liabilities
Segment liabilities
Total liabilities
Consolidated - 2018
Revenue
Sales to external customers
Interest revenue
Total revenue
EBITDA
Depreciation and amortisation
Impairment of intangibles
Inventories written-off
Finance costs
Loss before income tax benefit
Income tax benefit
Loss after income tax benefit
Assets
Segment assets
Total assets
Liabilities
Segment liabilities
Total liabilities
Print
Solutions
$'000
-
Other
segments
$'000
10,329
Total
$'000
10,329
3 3,096 10,329
3,099
Print
Solutions
$'000
-
-
Other
segments
$'000
1,970
17
3,099
Total
$'000
1,970
17
- 1,987 1,987
(4)
-
-
-
-
(4,968)
(165)
(2,356)
(52)
(65)
(4,972)
(165)
(2,356)
(52)
(65)
(4) (7,606) (7,610)
- 10,097 332
(7,278)
10,097
3 3,436 10,097
3,439
3,439

6

YPB Group Ltd Notes to the financial statements 31 December 2019

Note 1. Operating segments (continued)

Geographical information

Australia
Peoples Republic of China
Thailand
United States of America
Sales to external customers
Geographical assets
2019
2018
2019
2018
$'000
$'000
$'000
$'000
285
883
880
445
344
164
400
596
284
494
515
486
206
446
8,534
8,569
Sales to external customers
Geographical assets
2019
2018
2019
2018
$'000
$'000
$'000
$'000
285
883
880
445
344
164
400
596
284
494
515
486
206
446
8,534
8,569
Sales to external customers
Geographical assets
2019
2018
2019
2018
$'000
$'000
$'000
$'000
285
883
880
445
344
164
400
596
284
494
515
486
206
446
8,534
8,569
Sales to external customers
Geographical assets
2019
2018
2019
2018
$'000
$'000
$'000
$'000
285
883
880
445
344
164
400
596
284
494
515
486
206
446
8,534
8,569
1,119 1,987 10,329 10,096

Note 2. Revenue

Revenue
Sale of goods
Other revenue
Interest
Other income
Revenue
Consolidated
2019
2018
$'000
$'000
1,029
1,970
Consolidated
2019
2018
$'000
$'000
1,029
1,970
3
87
17
-
1,119 1,987

Note 3. Loss for the period

The loss for the period includes the following expenses:

Finance costs
Research and development costs
Depreciation and amortisation
Inventories written-off
Impairment of intangible assets
Rental expense on operating leases - minimum lease payments
Consolidated
2019
2018
$'000
$'000
394
65
319
393
223
165
-
52
-
2,356
214
359
Consolidated
2019
2018
$'000
$'000
394
65
319
393
223
165
-
52
-
2,356
214
359
1,150 3,390

7

YPB Group Ltd Notes to the financial statements 31 December 2019

Note 4. Current assets - cash and cash equivalents

Cash on hand
Cash at bank
Consolidated
2019
2018
$'000
$'000
2
3
772
484
Consolidated
2019
2018
$'000
$'000
2
3
772
484
774 487

Note 5. Current assets - trade and other receivables

Trade receivables
Less: allowance for doubtful debts
Sundry receivables
Consolidated
2019
2018
$'000
$'000
128
468
(56)
(54)
Consolidated
2019
2018
$'000
$'000
128
468
(56)
(54)
72
312
414
287
384 701

Note 6. Current assets - inventories

Finished goods - at cost

Consolidated Consolidated
2019 2018
$'000 $'000
312 282

8

YPB Group Ltd Notes to the financial statements 31 December 2019

Note 7. Non-current assets - plant and equipment

Plant and equipment - at cost
Less: Accumulated depreciation
Consolidated
2019
2018
$'000
$'000
804
521
(451)
(337)
Consolidated
2019
2018
$'000
$'000
804
521
(451)
(337)
353 184

Reconciliations

Reconciliations of the written down values at the beginning and end of the current and previous financial year are set out below:

Consolidated
Balance at 1 January 2018
Additions
Disposals
Exchange differences
Depreciation expense
Balance at 1 January 2019
Recognition on initial application of AASB 16
Additions
Disposals
Depreciation
Exchange differences
Balance at 31 December 2019
Right-of-
Use Assets
$’000
-
-
-
-
-
-
378
-
-
(144)
-
234
Plant and
equipment
Total
$'000
$'000
197
197
50
50
(1)
(1)
17
17
(79)
(79)
184
184
-
378
14
14
-
-
(86)
(230)
7
7
119
353

9

YPB Group Ltd Notes to the financial statements 31 December 2019

Note 8. Non-current assets - intangibles

Goodwill - at cost
Less: Accumulated impairment losses
Intellectual property - at cost
Less: Accumulated amortisation
Less: Accumulated impairment losses
Customer relationships
Less: Accumulated amortisation
Less: Accumulated impairment losses
Patent licence rights – at cost
Consolidated
2019
2018
$'000
$'000
3,089
3,089
(3,089)
(3,089)
Consolidated
2019
2018
$'000
$'000
3,089
3,089
(3,089)
(3,089)
- -
16,250
(4,942)
(11,308)
16,250
(4,942)
(11,308)
- -
206
(28)
(178)
206
(28)
(178)
- -
8,506 8,443
8,506 8,443

Reconciliations

Reconciliations of the written down values at the beginning and end of the current and previous financial year are set out below:

below:
Consolidated
Balance at 31 December 2018
Balance at 1 January 2019
Additions
Exchange differences
Impairment charge
Balance at 31 December 2019
Goodwill
Intellectual
property
Customer
relationships
Patent
licence
rights
Total
$'000
$'000
$'000
$'000
$'000
-
-
-
8,443
8,443
-
-
-
8,443
8,443
-
-
-
-
-
-
-
-
63
63
-
-
-
-
-
-
-
-
8,506
8,506

Intangible assets, other than goodwill, have finite useful lives. The current period amortisation charge for intangible assets is included under the depreciation and amortisation expense in the statement of profit or loss and other comprehensive income

10

YPB Group Ltd Notes to the financial statements 31 December 2019

Note 8. Non-current assets - intangibles (continued)

Patent Licence Rights

Effective in December 2017, the Group acquired Motif Micro’s patented licence rights to develop and commercialise its secure smartphone readable authentication technology. The non-replicable invisible micro-barcode technology works whereby the smartphone becomes the authentication device for uncopiable, invisible and indestructible physical marking technology.

In February 2018, a specific milestone under the agreement was successfully achieved with Motif Micro. The patent licence right was increased and a corresponding payable was settled via the issue of ordinary shares in 2018.

As the technology is still in the development phase and not available for use, the patent licence rights have not been amortised.

Management is in the process of obtaining an independent valuation of the Patent Licence Rights to support the carrying value as at 31 December 2019. Details of the valuation method and key assumptions will be disclosed in the audited annual report.

Note 9. Current liabilities - trade and other payables

Trade payables
Sundry payables and accruals
Consolidated
2019
2018
$'000
$'000
781
979
640
593
Consolidated
2019
2018
$'000
$'000
781
979
640
593
1,421 1,572

Note 10. Current liabilities - financial liabilities

Convertible notes (Bracknor facility) - (i)
Convertible notes (Sophisticated investors) - (ii)
Consolidated
2019
2018
$'000
$'000
-
205
1,462
1,518
Consolidated
2019
2018
$'000
$'000
-
205
1,462
1,518
1,462 1,723

11

YPB Group Ltd Notes to the financial statements 31 December 2019

Note 11. Current liabilities - financial liabilities (continued)

  • (i) On 2 January 2019, the Group made repayments totalling $205,000 (US$145,000) along with a signed deed that released and discharged the Group from any further obligations including the warrants outstanding.

  • (ii) In November 2018, the Group issued convertible loan notes with an aggregate face value of $1,500,000 to sophisticated investors. These convertible notes will accrue interest on its face value daily at an interest rate of 10% per annum, and the noteholders may elect by issuing a conversion notice to the Group to convert the note on or prior to, the maturity date of 22 October 2021.

On 21 February 2019, one of the convertible loan note holders elected to convert the principal sum of $50,000 into Ordinary Shares.

As at 31 December 2019, $12,000 (2018: $18,000) of convertible loan notes interest were accrued.

Note 11. Equity - issued capital

Ordinary shares - fully paid 2019
Shares
1,694,369,386
Consolidated
2018
2019
Shares
$'000
799,277,924
69,386
2018
$'000
61,980

12

YPB Group Ltd Notes to the financial statements 31 December 2019

Movements in ordinary share capital

Details

Balance

Issued as part of asset purchase Share placement Conversion of debt to equity Share placement Issuance as payment to service provider Share placement Issuance as payment to service provider Share placement Issuance as payment to service provider Issued under share-based payments Share placement Issued under share-based payments Share placement Conversion of debt to equity Issued as part of asset purchase Less: Transaction costs on shares issued, net of tax

Balance

Re-classification of share-based payments for shares issued in prior periods Conversion of Performance Rights

Placement to sophisticated and institutional investors Conversion of convertible notes

Placement to sophisticated and institutional investors

Issuance as payment to service provider Placement to sophisticated and institutional investors Placement to sophisticated and institutional investors Issuance as payment to service provider Less: Transaction costs on shares issued, net of tax

Balance

Date
1 January 2018
10 January 2018
22 January 2018
22 January 2018
31 January 2018
15 February 2018
5 March 2018
5 March 2018
27 March 2018
12 April 2018
30 June 2018
18 July 2018
29 August 2018
5 September 2018
30 October 2018
30 October 2018
31 December 2018
11 January 2019
20 February 2019
1 March 2019
6 August 2019
6 August 2019
27 September 2019
10 December 2019
10 December 2019
31 December 2019
Shares $'000
399,463,400
72,392,660
73,005,259
10,972,131
2,689,851
500,066
64,356,622
1,428,571
31,342,857
357,077
1,955,142
3,800,000
321,371
90,910,251
22,222,222
23,560,444
-
49,124
3,402
3,325
500
122
18
1,221
50
1,097
12
-
135
-
1,636
400
1,272
(334)
799,277,924
-
2,100,000
110,000,000
5,555,555
224,105,083
8,800,000
357,142,857
100,000,000
87,387,967
-
61,980
1,146
38
1,100
50
1,600
88
2,500
600
696
(412)
1,694,369,386 69,386

13

YPB Group Ltd Notes to the financial statements 31 December 2019

Note 11. Equity - issued capital (continued)

Movements in options on issue

Details
Date
Balance
1 January 2018
Options lapsed
27 April 2018
Options issued under share placement
18 July 2018
Options lapsed
1 August 2018
Options lapsed
27 October 2018
Options issued
30 October 2018
Options issued
04 December 2018
Balance
31 December 2018
Options lapsed
28 February 2019
Options issued
1 March 2019
Options lapsed
24 March 2019
Options lapsed
17 July 2019
Options issued
6 August 2019
Options issued
10 December 2019
Balance
31 December 2019
Options
72,534,000
(228,000)
3,800,000
(560,000)
(400,000)
120,769,473
6,363,000
202,278,473
(6,000,000)
5,555,555
(346,000)
(3,800,000)
110,000,000
35,714,285
$'000

302

(5)
13
(8)
(28)
805
27
1,106
(199)
6
(1)
(13)
60
1
343,402,313 960

Movements in share-based payments

Details

Balance

Issued under share-based payments Issued under share-based payments

Balance

Re-classification of share-based payments for shares issued in prior periods Issued under share-based payments

Balance

Date
1 January 2018
30 June 2018
29 August 2018
31 December 2018
31 December 2019
18 December 2019
31 December 2019
$'000
1,091
48
7
1,146
(1,146)
400
400

14

YPB Group Ltd Notes to the financial statements 31 December 2019

Note 12. Equity - reserves

Foreign currency translation reserve
Options reserve
Share-based payments reserve
Warrant options reserve
Consolidated
2019
2018
$'000
$'000
1,139
1,133
960
1,106
400
1,146
-
-
Consolidated
2019
2018
$'000
$'000
1,139
1,133
960
1,106
400
1,146
-
-
2,499 3,385

Foreign currency translation reserve

The foreign currency translation reserve is used to recognise exchange differences arising from the translation of the financial statements of foreign controlled subsidiaries to Australian dollars.

Issued options reserve

The option reserve records items recognised as expenses on valuation of share options issued.

Share-based payments reserve

The share-based payment reserve is used to recognise the value of equity benefits provided to employees and directors as part of their remuneration, and other parties as part of their compensation for services.

Warrant options reserve

The warrant options reserve has been used to recognise the warrants issued as part of the Bracknor facility. The warrant options lapsed with the final repayment of the facility on 2 January 2019 – refer to note 10.

Note 13. Interests in subsidiaries

The consolidated financial statements incorporate the assets, liabilities and results of the following subsidiaries:

Ownership interest
Principal place of business / 2019 2018
Name Country of incorporation %
YPB Limited (HK) Hong Kong 100.00% 100.00%
YPB Technology (Beijing) Limited PRC China 100.00% 100.00%
Product ID & Quality Systems (Beijing) Ltd PRC China 100.00% 100.00%
Brand Reporter Pty Ltd Australia 100.00% 100.00%
YPB Group (USA) Inc USA 100.00% 100.00%
YPB Intellectual Product Protection Inc USA 100.00% 100.00%
YPB Print Solutions Inc USA 100.00% 100.00%
YPB Group Co., International Ltd Thailand 100.00% 100.00%
YPB Group Co., Ltd Thailand 100.00% 100.00%
nTouch Holdings Pty Ltd Australia 100.00% 100.00%
nTouch Agency Pty Ltd Australia 100.00% 100.00%
nTouch Pty Ltd Australia 100.00% 100.00%
nTouch IP Pty Ltd Australia 100.00% 100.00%
Wall Mall Pty Ltd Australia 100.00% 100.00%
YPB Product Development Pty Ltd Australia 100.00% 100.00%

15

YPB Group Ltd Notes to the financial statements 31 December 2019

Note 14. Reconciliation of loss after income tax to net cash used in operating activities

Loss after income tax benefit for the year
Adjustments for:
Foreign exchange differences
Depreciation and amortisation expense
Inventories written-off
Impairment of intangible assets
Options expense
Share-based payments
Finance costs
Equity-settled transactions
Change in operating assets and liabilities; net of the effects of purchase and disposal of
subsidiaries
Decrease/(increase) in trade and other receivables
(Increase)/decrease in inventories
(Decrease)/increase in trade and other payables
Net cash used in operating activities
Consolidated
2019
2018
$'000
$'000
(6,169)
(7,278)
(77)
(1,456)
223
165
-
52
-
2,356
67
845
38
55
25
17
1,182
-
287
(193)
(30)
1
(265)
(380)
(4,719)
(5,816)
(4,719)

16

YPB Group Ltd Notes to the financial statements 31 December 2019

Note 15. Earnings per share


Loss after income tax attributable to the owners of YPB Group Ltd

Weighted average number of ordinary shares used in calculating basic earnings per share
Weighted average number of ordinary shares used in calculating diluted earnings per share

Basic earnings per share

Due to losses of the Group, diluted earnings per share have not been presented.
Consolidated
2019
2018
$'000
$'000
(6,169)
(7,278)
Consolidated
2019
2018
$'000
$'000
(6,169)
(7,278)
Number
998,465,494
Number
664,942,198
998,465,494 664,942,188
Cents
(0.62)
Cents
(1.09)

17