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 2020

Feb 25, 2021

64630_rns_2021-02-25_d21833de-9185-45b2-a735-b8744208589d.pdf

Annual Report

Open in viewer

Opens in your device viewer

1. Company details

Name of entity: YPB Group Ltd ACN: 108 649 421 Reporting period: For the year ended 31 December 2020 Previous period: For the year ended 31 December 2019

2. Results for announcement to the market

2020 2019
$’000 % $’000 $’000
Revenues from ordinary activities down 503 45.0% to 616 1,119
Loss from ordinary activities after
tax for the year attributable to
the owners of YPB Group Ltd up 2,737 34.3% to (10,724) (7,987)
Loss for the year attributable to
the owners of YPB Group Ltd up 2,737 34.3% to (10,724) (7,987)

Comments

The loss for the Consolidated Entity, after providing for income tax amounted to $10,724,000 (2019: $7,987,000). The operating loss includes a number of non-cash and significant items including fair value adjustments, share-based payments and foreign exchange losses which leaves an underlying cash outflow from operations of $3,462,000 (2019: $4,719,000). Revenue for the year was $616,000 (2019: $1,119,000) which represents a 45% decrease from the prior year.

3. Net tangible assets/(liabilities)

. Net tangible assets/(liabilities)
2020 2019
Cents Cents
Net tangible assets/(liabilities) per ordinary security (0.02) (0.08)

The net tangible assets/(liabilities) backing per ordinary security of (0.02) cents presented above is inclusive of right-of-use assets and lease liabilities. The net tangible asset/(liabilities) backing per security, as at 31 December 2020, would decrease to (0.019) cents if right-of-use assets were excluded, and lease liabilities were included in the calculation.

Net tangible assets are showing a negative value for the reporting and comparative periods due to the majority of recorded assets being intangible.

1

4. Gain and loss of control over entities

On 17 September 2020, the Consolidated Entity lost control of three non-operating dormant entities domiciled in Australia as these were deregistered with ASIC as of that date.

A further two non-operating dormant entities domiciled in Australia are currently under strike-off action with ASIC and the Consolidated Entity still maintains control over them.

On 29 December 2020, the Consolidated Entity lost control of one of the entities domiciled in USA as this was a non-operating dormant entity and deregistered with the California Secretary of State as of that date.

There were no gain and loss of control over entities for the year ended 31 December 2019.

Further details are contained in Note 15 to the financial statements.

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.

6. Dividend reinvestment plans

There are no dividend reinvestment plans for the year ended 31 December 2020 (2019: Nil).

7. Details of associates and joint venture entities

No changes since the previous annual report was released.

8. Foreign entities

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

There has been no change in foreign-owned subsidiaries to those reported for the year ended 31 December 2020 other than as outlined in item 4 above. All group entities comply with International Financial Reporting Standards (‘IFRS’).

9. Audit qualification or review

Details of audit/review dispute or qualification (if any):

The financial statements for the year ended 31 December 2020 are in the process of being audited.

2

10.Attachments

Details of attachment (if any): Not applicable.

11.Signed

==> picture [110 x 41] intentionally omitted <==

John Houston Date: 26 February 2021

3

==> picture [135 x 81] intentionally omitted <==

YPB Group Ltd ACN: 108 649 421

Full Year Preliminary Report 31 December 2020

4

YPB Group Ltd Contents For the year-ended 31 December 2020

Contents

Consolidated statement of profit or loss and other comprehensive income 6
Consolidated statement of financial position 7
Consolidated statement of changes in equity 8
Consolidated statement of cash flows 10
Notes to the consolidated financial statements 11

5

YPB Group Ltd Consolidated statement of profit or loss and other comprehensive income For the year ended 31 December 2020

Note
Revenue
2
Expenses
Consulting
Depreciation and amortisation expense
Directors’ fees
Employee benefits expense
Finance costs
3
Impairment of goodwill and other intangible assets
Marketing costs
Production costs
Professional fees
Rental expenses
Research and development costs
Regulatory expenses
Share-based payments
Travelling expenses
Other expenses
Gain/(loss) on extinguishment of financial liabilities via
equity settlement
Exchange loss
Loss before income tax (expenses)/benefit
4
Income tax (expense)/benefit
Loss after income tax (expense)/benefit from continuing
operations for the full-year attributable to the owners of
YPB Group Ltd
Other comprehensive income
Items that may be reclassified subsequently to profit or loss
Exchange differences on translation of foreign operations
Other comprehensive income for the full-year, net of tax
Total comprehensive loss for the year period attributable
to the owners of YPB Group Ltd
Basic and diluted earnings per share
17
2020
2019
$’000
$’000
616
1,119
(706)
(1,760)
(225)
(223)
45
(82)
(2,064)
(2,399)
(231)
(394)
-
(2,006)
(135)
(313)
(36)
(176)
(417)
(355)
(77)
(214)
(355)
(319)
(96)
(180)
(161)
(104)
(65)
(277)
(836)
(619)
(4,828)
261
(1,148)
(64)
(10,719)
(8,105)
(5)
118
(10,724)
(7,987)
1,011
6
1,011
6
(9,713)
(7,981)
Cents
Cents
(0.61)
(0.80)

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

6

YPB Group Ltd Consolidated statement of financial position As at 31 December 2020

Note
Assets
Current assets
Cash and cash equivalents
5
Trade and other receivables
6
Other assets
7
Inventories
8
Non-current assets
Plant and equipment
9
Right-of-use assets
9
Intangibles
10
Total assets
Liabilities
Current liabilities
Trade and other payables
11
Lease liabilities
Financial liabilities
12
Non-current liabilities
Lease liabilities
Total liabilities
Net assets
Equity
Issued capital
13
Reserves
14
Accumulated losses
Total equity
2020
2019
$’000
$’000
1,559
774
312
269
385
115
216
240
2,472
1,398
61
119
78
234
5,913
6,500
6,052
6,853
8,524
8,251
1,862
1,421
68
141
1,462
1,462
3,392
3,024
-
75
3,392
3,099
5,132
5,152
77,665
69,126
4,981
2,499
(77,514)
(66,473)
5,132
5,152

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

7

YPB Group Ltd Consolidated statement of changes in equity For the year ended 31 December 2020

Consolidated
Balance at 1 January 2020
Reclassification of prior periods foreign exchange gain/(loss)
relating to net investment entities
Prior period adjustment1
Adjusted balance at 1 January 2020
Loss after income tax benefit for the year
Other comprehensive income for the year, net of tax
Total comprehensive loss for the year
Transactions with owners in their capacity as owners:
Shares issued, net of transaction costs
Performance rights exercised during the year
Performance rights issued during the year
Options granted during the year
Options lapsed during the year
Balance at 31 December 2020
Issued
capital
Foreign
currency
translation
reserve
Issued
options
Share-
based
payment
reserve
Accumulated
losses
Total
equity
$’000
$’000
$’000
$’000
$’000
$’000
69,126
1,139
960
400
(66,950)
4,675
-
791
-
-
(791)
-
-
-
-
-
(9)
(9)
69,126
1,930
960
400
(67,750)
4,666
-
-
-
-
(10,724)
(10,724)
-
1,011
-
-
-
1,011
-
1,011
-
-
(10,724)
(9,713)
7,978
-
-
-
-
7,978
561
-
-
(561)
-
-
-
-
-
161
-
161
-
-
2,040
-
-
2,040
-
-
(960)
-
960
-
77,665
2,941
2,040
-
(77,514)
5,132

Note 1: The prior period adjustment arose from YPB Limited (“YPB HK”), a wholly-owned subsidiary of the Consolidated Entity, resulting from the audit of its financial statements for periods 1 April 2019 to 31 March 2020 completed during 2020.

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

8

YPB Group Ltd Consolidated statement of changes in equity For the year ended 31 December 2020

Consolidated
Balance at 1 January 2019
Adjustment on initial application of AASB 16, net of tax
Prior period adjustment2
Adjusted balance at 1 January 2019
Loss after income tax benefit for the year
Other comprehensive income for the year, net of tax
Total comprehensive loss for the year
Transactions with owners in their capacity as owners:
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
Foreign
currency
translation
reserve
Issued
options
Share-
based
payment
reserve
Accumulated
losses
Total
equity
$’000
$’000
$’000
$’000
$’000
$’000
61,980
1,133
1,106
1,146
(58,707)
6,658
-
-
-
-
9
9
-
-
-
-
(477)
(477)
61,980
1,133
1,106
1,146
(59,175)
6,190
-
-
-
-
(7,987)
(7,987)
-
6
-
-
-
6
-
6
-
-
(7,987)
(7,981)
5,950
-
-
-
-
5,950
-
-
(212)
-
212
-
-
-
66
-
-
66
1,146
-
-
(746)
-
400
50
-
-
-
-
50
69,126
1,139
960
400
(66,950)
4,675

Note 2: The prior period adjustment arose from YPB Limited (“YPB HK”), a wholly-owned subsidiary of the Consolidated Entity, resulting from the audit of its financial statements for periods 1 April 2014 to 31 March 2019 completed during 2020.

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

9

YPB Group Ltd Consolidated statement of cash flows For the year ended 31 December 2020

Note
Cash flows from operating activities
Receipts from customers
Payments to suppliers and employees
Interest received
Finance costs
Net cash used in operating activities
16
Cash flows from investing activities
Payments for plant and equipment
Funds on deposit in escrow
Net cash used in investing activities
Cash flows from financing activities
Proceeds from issue of shares (net of costs)
Proceeds from borrowings
Repayment of borrowings
Payment of lease liabilities
Net cash from financing activities
Net increase in cash and cash equivalents
Cash and cash equivalents at the beginning of the
financial year
Effect of movements in exchange rates on cash held
Cash and cash equivalents at the end of the
financial year
6
2020
2019
$’000
$’000
548
1,523
(3,780)
(5,856)
2
3
(219)
(370)
(3,449)
(4,700)
(24)
(14)
(130)
-
(154)
(14)
3,949
5,389
1,200
1,000
(600)
(1,207)
(148)
(162)
4,401
5,020
798
306
774
487
(13)
(19)
1,559
774

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

10

YPB Group Ltd Notes to the consolidated financial statements For the year ended 31 December 2020

Note 1. Operating segments

The Consolidated Entity 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 2020, 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.

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

  • 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 or smartphone mobile devices.

  • 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.

Geographical segment information

2020
In $’000
External revenue
Interest income
Other income
Total revenue
Geographical assets
2019
In $’000
External revenue
Interest income
Other income
Total revenue
Geographical assets
Reportable segments
Australia
People’s
Republic of
China
Thailand
United
States of
America
Total
201
328
45
-
574
2
7
-
-
9
33
-
-
-
33
236
335
45
-
616
1,809
352
435
5,928
8,524
Reportable segments
Australia
People’s
Republic of
China
Thailand
United
States of
America
Total
279
257
284
206
1,026
6
-
-
-
6
-
87
-
-
87
285
344
284
206
1,119
808
400
515
6,528
8,251

11

YPB Group Ltd Notes to the consolidated financial statements For the year ended 31 December 2020

Note 2. Revenue

Revenue
Sale of goods and services
Other revenue
Interest
Other income
Consolidated
2020
2019
$’000
$’000
574
1,029
2
3
40
87
616
1,119

During the year, the Group received a total of $40,000 (2019: nil) as subsidies from the government of local jurisdictions relating to the various COVID-19 financial assistance packages such as the Cash Flow Boosts 1 and 2 in Australia, and rental and social security insurance subsidies in China.

Note 3. Finance cost

Note
Interest and finance charges paid/payable for lease
liabilities and financial liabilities not at fair value through
profit or loss
4
Consolidated
2020
2019
$’000
$’000
231
394
231
394

Note 4. Loss for the year

The loss for the year includes the following expenses:

Note
Finance costs
3
Research and development costs
Depreciation and amortisation
Inventories written off
Bad debts written off
Impairment of intangible assets
Rental expense on operating leases – minimum lease
payments
Loss/(gain) on extinguishment of financial liabilities via
equity settlement
Consolidated
2020
2019
$’000
$’000
231
394
355
319
225
223
13
-
33
-
-
2,006
77
214
4,828
(261)
5,762
2,895

12

YPB Group Ltd Notes to the consolidated financial statements For the year ended 31 December 2020

Note 5. Cash and cash equivalents

Cash on hand
Cash at bank
Undeposited funds
Consolidated
2020
2019
$’000
$’000
2
2
1,545
772
12
-
1,559
774

Note 6. Trade and other receivables

Trade receivables
Less: allowance for doubtful debts
GST/VAT receivables
Other receivables
Consolidated
2020
2019
$’000
$’000
137
128
(53)
(56)
84
72
205
147
23
50
312
269

Note 7. Other assets

Escrow account – (i)
Rental deposits
Prepaid rent
Prepayments
Other receivables
Consolidated
2020
2019
$’000
$’000
130
-
58
80
4
16
192
14
1
5
385
115

(i): On 6 October 2020, the Group deposited $130,000 into an escrow account for the purpose of a commercial dispute against an external party. The monies are placed in an interest-bearing account for a period of six months from the date of deposit.

Note 8. Inventories

Finished goods – at cost
Less: provision for slow-moving stock
Consolidated
2020
2019
$’000
$’000
218
312
(2)
(72)
216
240

13

YPB Group Ltd Notes to the consolidated financial statements For the year ended 31 December 2020

Note 9. Plant and equipment & Right-of-use assets

Plant and equipment – at cost
Less: accumulated depreciation
Consolidated
2020
2019
$’000
$’000
552
804
(491)
(451)
61
353

Reconciliations

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

Right-of-use Plant and Total
assets equipment
Consolidated $’000 $’000 $’000
Balance at 1 January 2019 - 184 184
Recognition of initial application of AASB 16 381 - 381
Adjusted balance at 1 January 2019 381 184 565
Additions - 14 14
Depreciation expense (147) (76) (223)
Exchange differences - (3) (3)
Balance at 31 December 2019 234 119 353
Balance at 1 January 2020 234 119 353
Additions - 27 27
Depreciation expense (144) (81) (225)
Exchange differences (12) (4) (16)
Balance at 31 December 2020 78 61 139

14

YPB Group Ltd Notes to the consolidated financial statements For the year ended 31 December 2020

Note 10. Intangibles

Goodwill – at cost
Less: Accumulated impairment losses
Intellectual property – at cost
Less: Accumulated amortisation
Less: Accumulated impairment losses
Customer relationships – at cost
Less: Accumulated amortisation
Less: Accumulated impairment losses
Patent licence rights – at cost
Less: Accumulated impairment losses
Consolidated
2020
2019
$’000
$’000
3,089
3,089
(3,089)
(3,089)
-
-
16,250
16,250
(4,942)
(4,942)
(11,308)
(11,308)
-
-
206
206
(28)
(28)
(178)
(178)
-
-
7,738
8,506
(1,825)
(2,006)
5,913
6,500

Reconciliations

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

Consolidated
Balance at 31 December 2019
Balance at 1 January 2020
Effect of movement in exchange rates
Balance at 31 December 2020
Patent licence
rights
Total
$’000
$’000
6,500
6,500
6,500
6,500
(586)
(586)
5,914
5,914

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 consolidated statement of profit or loss and other comprehensive income.

15

YPB Group Ltd Notes to the consolidated financial statements For the year ended 31 December 2020

Patent Licence Rights

Effective in December 2017, the Group acquired MotifMicro’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 MotifMicro under which an additional $851,000 was payable to the vendors. The corresponding payable was settled via the issue of ordinary shares in October 2018.

As the technology was still in the development phase and not commercially available for use during the year ended 31 December 2020, the patent licence rights have not been amortised. The progress of the MotifMicro development in 2020 was advanced through a number of technological achievements together with two customers that signed first-adopter agreements in 2019 to expedite its commercialisation in the market. The company is pursuing further opportunities to commercially release MotifMicro in the near future.

Management is in the process of obtaining an independent valuation of the Patent Licence Rights to support the carrying value as at 31 December 2020. Details of the valuation method and key assumptions will be disclosed in the audited annual report.

Note 11. Trade and other payables

Trade payables
Other payables and accruals
Consolidated
2020
2019
$’000
$’000
972
781
890
640
1,862
1,421

16

YPB Group Ltd Notes to the consolidated financial statements For the year ended 31 December 2020

Note 12. Financial liabilities

Convertible notes (Sophisticated investors) – (i) Consolidated
2020
2019
$’000
$’000
1,462
1,462
1,462
1,462

(i): These convertible notes will accrue interest on their 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.

As at 31 December 2020, $12,000 (2019: $12,000) of convertible loan notes interest was accrued.

(ii): During the year, the Consolidated Entity obtained a total of $1,200,000 (2019: Nil) of short-term borrowings from a related party to the Consolidated Entity, repayable within 180 days from the commencement date, and at an interest of 8% per annum (or part thereof).

$600,000 of the short-term borrowings was to be repaid via issuance of 600,000,000 shares at $0.001 per share, and 600,000,000 unquoted options at $0.002 per option. The remaining $600,000 of shortterm borrowing was to be repaid in cash.

On 31 July 2020, the first short-term borrowing of $600,000 was repaid by issue of shares. The fair value of the shares at the time of payment was $3,000,000, and the fair value of the unquoted options was valued at $1,494,000 using the Binomial Tree Method. This resulted in a net loss on settlement of $4,440,000 which is included in loss on extinguishment of financial liabilities via equity settlement in the consolidated statement of profit or loss.

The second short-term borrowing of $600,000 was repaid on 30 October 2020 in cash along with the accrued interest. No short-term borrowing is outstanding as at 31 December 2020 (2019: Nil).

Total interest cost of the two short-term borrowings paid during the year was $37,000 (2019: Nil).

Note 13. Equity – Issued capital

Consolidated 2020 2019 2020 2019
Shares Shares $’000 $’000
Ordinary shares – fully paid 4,228,358,979 1,694,369,386 77,665 69,126

17

YPB Group Ltd Notes to the consolidated financial statements For the year ended 31 December 2020

Movements in ordinary share capital

Details
Date
Balance
1 January 2020
Performance rights exercised and converted
22 June 2020
Share placements
13 July 2020
Issues to extinguish liabilities
13 July 2020
Performance rights exercised and converted
14 July 2020
Issued for repayment of loan
31 July 2020
Issues to extinguish liabilities
31 July 2020
Share placements
27 August 2020
Share placements
21 October 2020
Performance rights exercised and converted
5 November 2020
Issued under share-based payments
5 November 2020
Less: Transaction costs on shares issued, net of tax
Balance
31 December 2020
Shares
$’000
1,694,369,386
69,126
12,000,000
60
75,000,000
150
45,000,000
180
69,424,658
347
600,000,000
3,000
170,028,571
850
260,000,000
650
1,272,084,848
3,600
4,000,000
20
26,451,516
133
(451)
4,228,358,979
77,665

Ordinary shares

Ordinary shares entitle the holder to participate in dividends and the proceeds on the winding up of the company in proportion to the number of and amounts paid on the shares held. The fully paid ordinary shares have no par value and the company does not have a limited amount of authorised capital. On a show of hands every member present at a meeting in person or by proxy shall have one vote and upon a poll each share shall have one vote.

Note 14. Equity – Reserves

Note
Issued options reserve
(a)
Share-based payment reserve
(b)
Foreign currency translation reserve
(c)
Consolidated
2020
2019
$’000
$’000
2,040
960
-
400
2,941
1,139
4,981
2,499
  • (a) Issued options reserve

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

Details
Date
Balance
1 January 2020
Options lapsed
4 March 2020
Options lapsed
19 May 2020
Options granted
31 July 2020
Options lapsed
1 September 2020
Balance
Options
$’000
343,402,313
960
(1,000,000)
(60)
(272,846,758)
(893)
600,000,000
2,040
(5,555,555)
(7)
664,000,000
2,040

18

YPB Group Ltd Notes to the consolidated financial statements For the year ended 31 December 2020

  • (b) Share-based payment 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 rendered.

Details
Date
Balance
1 January 2020
Performance Rights exercised and converted to ordinary shares
22 June 2020
Performance rights lapsed
5 Feb 2020
Performance Rights issued under share-based payments
January to June
2020
Performance Rights exercised and converted to ordinary shares
14 July 2020
Performance Rights issued under share-based payments
July to December
2020
Performance Rights exercised and converted to ordinary shares
5 November 2020
Balance
31 December
2020
$’000
399
(60)
(1)
29
(347)
133
(153)
-
  • (c) Foreign currency translation reserve

The translation reserve comprises all foreign currency differences arising from the translation of the financial statements of foreign operations.

Note 15. Interests in subsidiaries

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

ubsidiaries:
Ownership Interest
Principal Place of Business / 2020 2019
Name Country of Incorporation % %
YPB Limited Hong Kong 100 100
YPB Technology (Beijing) Ltd People’s Republic of China 100 100
Product ID & Quality Systems (Beijing) Ltd People’s Republic of China 100 100
YPB Group (USA) Inc. USA 100 100
YPB Intellectual Product Protection Inc. USA 100 100
YPB Group International Co., Ltd Thailand 100 100
YPB Group Co., Ltd Thailand 100 100
nTouch Agency Pty Ltd Australia 100 100
nTouch Pty Ltd Australia 100 100
nTouch IP Pty Ltd Australia 100 100
YPB Product Development Pty Ltd Australia 100 100

19

YPB Group Ltd Notes to the consolidated financial statements For the year ended 31 December 2020

During the year, the Consolidated Entity restructured the legal entity organisation structure, and the following subsidiaries were deregistered as a result:

Principal Place of Ownership Interest
Date of Business / Country of
2020
2019
Name
Deregistration
Incorporation % %
Brand Reporter Pty Ltd
17 September 2020
Australia - 100
nTouch Holdings Pty Ltd
17 September 2020
Australia - 100
Wall Mall Pty Ltd
17 September 2020
Australia - 100
YPB Print Solutions Inc.
29 December 2020
USA - 100
ote 16. Reconciliation of loss after income tax to net cash used in operating activities
Consolidated
2020 2019
$’000 $’000
Loss after income tax benefit for the year (10,724) (7,987)
Adjustments for:
Foreign exchange differences 1,055 (58)
Depreciation and amortisation expense 225 223
Impairment of intangible assets - 2,006
Option expense - 67
Share-based payments 161 38
Finance costs 12 25
Equity-settled transactions 285 1,111
Net loss on settlement of debts 4,828 (261)
Provision for slow-moving stocks - 72
Change in operating assets and liabilities, net of the effects of
purchase and disposals of subsidiaries:
(Increase)/decrease in trade and other receivables (43) 342
(Increase)/decrease in other assets (140) (25)
Decrease/(increase) in inventories 24 42
Increase/(decrease) in deferred revenue - (144)
Increase/(decrease) in trade and other payables 868 (151)
Net cash used in operating activities (3,449) (4,700)

Note 16. Reconciliation of loss after income tax to net cash used in operating activities

20

YPB Group Ltd Notes to the consolidated financial statements For the year ended 31 December 2020

Note 17. Earnings per share

Loss after income tax attributable to the owners of YPB Group
Limited
Weighted average number of ordinary shares used in calculating
basic/diluted earnings per share
Basic/Diluted earnings per share
2020
2019
$’000
$’000
(10,724)
(7,987)
Number
Number
1,755,907,764
998,465,494
Cents
Cents
(0.61)
(0.80)

There are 664,000,000 in share options issued but not included in diluted earnings per share as these would have an antidilutive effect on earnings per share. These potential ordinary shares are antidilutive as their conversion to ordinary shares would decrease loss per share. If these share options were included in the calculation of diluted earnings per share, the weighted average number of shares used in the denominator would be 2,419,907,764.

21