AI assistant
CODEIFAI LIMITED — Annual Report 2024
Feb 27, 2025
64630_rns_2025-02-27_da567989-6f46-4f0e-b427-e290ac909c0b.pdf
Annual Report
Open in viewerOpens in your device viewer
1. Company details
Name of entity: Codeifai Limited (Formerly YPB Group Ltd) ACN: 108 649 421 Reporting period: For the year ended 31 December 2024 Previous period: For the year ended 31 December 2023
2. Results for announcement to the market
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| $ | % | $ | $ | |||
| Revenues from ordinary | ||||||
| activities | Up | 132,409 | 20% | to | 810,297 | 677,888 |
| Loss from ordinary activities | ||||||
| after tax for the year | ||||||
| attributable to the owners of | ||||||
| Codeifai Limited | Down | 1,879,206 | 42% | to | (2,580,426) | (4,459,632) |
| Loss for the year attributable | ||||||
| to the owners of Codeifai | ||||||
| Limited | Down | 1,879,206 | 42% | to | (2,580,426) | (4,459,632) |
Comments
The loss for the Consolidated Entity, after providing for income tax for the year ended 31 December 2024 amounted to $2,580,426 (2023: $4,459,632). Revenue for the year was $810,297 (2023: $677,888) which represents a 20% increase from the prior year.
3. Net tangible assets/(liabilities)
| . Net tangible assets/(liabilities) | ||
|---|---|---|
| 2024 | 2023 | |
| Cents | Cents | |
| Net tangible assets/(liabilities) per ordinary security | (0.081) | (0.429) |
Net tangible assets are showing a negative value for the current and comparative periods due to many recorded assets being intangible.
4. Gain and loss of control over entities
There was no gain or loss of control of entities during the year.
1
5. Dividends
Current year
There were no dividends paid, recommended or declared during the current financial year.
Previous year
There were no dividends paid, recommended or declared during the previous financial year.
6. Dividend reinvestment plans
There are no dividend reinvestment plans for the year ended 31 December 2024 (2023: Nil).
7. Details of associates and joint venture entities
No changes.
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 prior year. 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 consolidated financial statements for the year ended 31 December 2024 are in the process of being audited.
10. Attachments
Details of attachment (if any):
Not applicable.
Signed
==> picture [76 x 10] intentionally omitted <==
----- Start of picture text -----
John Houston
----- End of picture text -----
Date: 28 February 2025
2
==> picture [173 x 48] intentionally omitted <==
Codeifai Limited ACN: 108 649 421
Full Year Preliminary Report 31 December 2024
3
Codeifai Limited Contents For the year-ended 31 December 2024
Contents
| ontents | |
|---|---|
| Consolidated statement of profit or loss and other comprehensive | 5 |
| income | |
| Consolidated statement of financial position | 6 |
| Consolidated statement of changes in equity | 7 |
| Consolidated statement of cash flows | 9 |
| Notes to the consolidated financial statements | 10 |
4
Codeifai Ltd Consolidated statement of profit or loss and other comprehensive income For the year ended 31 December 2024
| Note Revenue 3 Expenses Consulting Depreciation and amortisation expense Directors’ fees Employee benefits expense Finance costs 4 Impairment of goodwill and other intangible assets 10 Marketing costs Investor relations Production costs Professional fees Rental and short-term lease expenses Research and development costs Regulatory expenses Share-based payments Travelling expenses Other expenses Foreign exchange (loss)/gain Loss before income tax 5 Income tax (expense)/benefit Loss after income tax from continuing operations for the year attributable to the owners of Codeifai Limited 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 attributable to the owners of Codeifai Limited Basic and diluted earnings per share 17 |
2024 2023 $ $ 810,297 677,888 (400,509) (367,625) (8,039) (38,032) (71,889) (80,000) (748,639) (886,281) (736,874) (648,577) (685,696) (907,797) (327,183) (104,398) (44,390) (101,668) (79,900) (17,322) (255,262) (211,782) (116,707) (139,288) (803,859) (804,885) (86,288) (90,232) - (50,667) (26,836) (73,907) (327,296) (585,184) 1,328,644 (29,875) |
|---|---|
| (2,580,426) (4,459,632) - - |
|
| (2,580,426) (4,459,632) (464,690) (60,368) |
|
| (464,690) (60,368) |
|
| (3,045,116) (4,520,000) |
|
| Cents Cents (0.15) (0.69) |
The above consolidated statement of profit or loss and other comprehensive income should be read in conjunction with the accompanying notes.
5
Codeifai Ltd Consolidated statement of financial position As at 31 December 2024
| Note Assets Current assets Cash and cash equivalents 6 Trade and other receivables 7 Other assets 8 Inventories 9 Non-current assets Plant and equipment Intangibles 10 Total assets Liabilities Current liabilities Trade and other payables 11 Financial liabilities 12 Total liabilities Net assets Equity Issued capital 13 Reserves 14 Accumulated losses Total equity |
2024 2023 $ $ 385,901 567,572 632,195 358,323 106,803 97,494 137,503 175,262 |
|---|---|
| 1,262,402 1,198,651 |
|
| 12,886 17,023 5,005,796 5,173,093 |
|
| 5,018,682 5,190,116 |
|
| 6,281,084 6,388,767 |
|
| 3,064,455 2,582,658 747,190 2,024,424 |
|
| 3,811,645 4,607,082 |
|
| 3,811,645 4,607,082 |
|
| 2,469,439 1,781,685 |
|
| 88,660,044 85,426,969 2,259,001 2,433,896 (88,449,606) (86,079,180) |
|
| 2,469,439 1,781,685 |
The above consolidated statement of financial position should be read in conjunction with the accompanying notes.
6
Codeifai Ltd
Consolidated statement of changes in equity For the year ended 31 December 2024
| Consolidated Balance at 1 January 2024 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 lapsed during the year Performance rights issued during the year Options granted during the year Options lapsed during the year Balance at 31 December 2024 |
Issued capital Foreign currency translation reserve Issued options reserve Performa nce rights reserve Accumulated losses Total equity $ $ $ $ $ $ 85,426,969 1,717,162 567,467 149,267 (86,079,180) 1,781,685 - - - - (2,580,426) (2,580,426) - (464,690) - - - (464,690) |
|---|---|
| - (464,690) - - (2,580,426) (3,045,116) 3,233,075 - - - - 3,233,075 - - - - - - - - - - - - - - - - - - - - 499,795 - - 499,795 - - (210,000) - 210,000 - |
|
| 88,660,044 1,252,472 857,262 149,267 (88,449,606) 2,469,439 |
The above consolidated statement of changes in equity should be read in conjunction with the accompanying notes.
7
Codeifai Ltd
Consolidated statement of changes in equity For the year ended 31 December 2024
| Consolidated Balance at 1 January 2023 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 exercised during the year Performance rights lapsed during the year Performance rights issued during the year Options granted during the year Options lapsed during the year Balance at 31 December 2023 |
Issued capital Foreign currency translation reserve Issued options reserve Performa nce rights reserve Accumulated losses Total equity $ $ $ $ $ $ 83,877,039 1,777,530 210,000 418,827 (81,963,109) 4,320,287 - - - - (4,459,632) (4,459,632) - (60,368) - - - (60,368) |
|---|---|
| - (60,368) - - (4,459,632) (4,520,000) 1,479,930 - - - - 1,479,930 70,000 - - (70,000) - - - - - (343,560) 343,561 1 - - - 144,000 - 144,000 - - 357,467 - - 357,467 - - - - - - |
|
| 85,426,969 1,717,162 567,467 149,267 (86,079,180) 1,781,685 |
The above consolidated statement of changes in equity should be read in conjunction with the accompanying notes.
8
Codeifai Ltd Consolidated statement of cash flows For the year ended 31 December 2024
| 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 Payment for intangible assets Proceeds from disposal of plant and equipment Net cash used in investing activities Cash flows from financing activities Proceeds from issue of shares (net of costs) Proceeds from borrowings Net cash from financing activities Net (decrease)/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 |
2024 2023 $ $ 464,551 909,193 (2,428,384) (2,974,960) 2,360 16,550 (139,431) (207,628) |
|---|---|
| (2,100,904) (2,256,845) |
|
| (4,396) (6,025) - (300,000) 495 1,552 |
|
| (3,901) (304,473) |
|
| 703,075 1,499,930 875,000 1,000,000 |
|
| 1,578,075 2,499,930 |
|
| (526,730) (61,388) 567,572 641,408 345,059 (12,448) |
|
| 385,901 567,572 |
The above consolidated statement of cash flows should be read in conjunction with the accompanying notes.
9
Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2024
Note 1. Basis of Preparation
This preliminary report has been prepared in order to comply with ASX listing rules.
This report does not include all notes of the type normally included within the annual financial report and therefore cannot be expected to provide as full an understanding of the financial performance, financial position and financing and investment activities of the consolidated entity as the full financial report.
The financial report has been prepared on an accrual basis and is based on historical cost, except for financial instruments measured at fair value through profit or loss. All amounts are presented in Australian dollars and are rounded to the nearest dollar unless otherwise stated.
1(a) Going concern
The preliminary financial report has been prepared on the going concern basis, which contemplates continuity of normal business activities and the realisation of assets and settlement of liabilities in the normal course of business.
As disclosed in the preliminary financial report, the Group is in a net current liability position of $2,549,243 (31 December 2023: $3,408,431) and has net operating cash outflows of $2,100,904 (31 December 2023: $2,256,845). The Group generated a loss after tax for the year of $2,580,426 (31 December 2023: $4,459,632). The Group’s cash position decreased to $385,901 as at 31 December 2024 (31 December 2023: $567,572).
Notwithstanding the historical losses to date the directors believe that the going concern basis of preparation is appropriate due to the following reasons:
-
Continuing progress in sales pipeline. Subsequent to year end, the group signed a 3-year contract for Tracer sale with an expected minimum of $130k revenue a year
-
The group has the ability to make further reductions in expense if necessary.
-
Subsequent to year end, the group has strategically terminated the MIT licence which will further reduce cash outflows in future periods;
-
The chairman has provided a loan facility of $750,000 with a term of 12 months to the group commencing in January 2025;
-
The group has signed a loan facility agreement to provide up to $2 million (subject to shareholder approval) to assist working capital;
-
The Company is able to raise additional funding if required. The Company has demonstrated its ability to successfully raise capital in current and prior periods, and there is no evidence to suggest that the Company would not be able to raise necessary capital required to continue to funds its operations and obligations
10
Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2024
The above information will be updated for additional activity undertaken and disclosed in the full 2024 annual report.
Note 2. 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.
Geographical information
| 2024 In $ External revenue Interest income Other income Total revenue 2023 In $ External revenue Interest income Other income Total revenue |
Reportable segments Australia People’s Republic of China Thailand United States of America Total 143,098 464,370 - - 607,468 2,300 - 60 - 2,360 469 - - 200,000 200,469 |
|---|---|
| 145,867 464,370 60 200,000 810,297 |
|
| Reportable segments Australia People’s Republic of China Thailand United States of America Total 129,898 251,314 - - 381,212 16,478 - 72 - 16,550 280,126 - - - 280,126 |
|
| 426,502 251,314 72 - 677,888 |
11
Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2024
(a) Assets
| 2024 Reportable segments In $ Australia People’s Republic of China Thailand United States of America Total Current assets 557,788 385,836 235,111 83,667 1,262,402 Non-current assets 2,045 9,388 1,453 5,005,796 5,018,682 Total assets 559,833 395,224 236,564 5,089,463 6,281,084 2023 Reportable segments In $ Australia People’s Republic of China Thailand United States of America Total Current assets 638,070 297,377 186,808 76,396 1,198,651 Non-current assets 131,645 8,631 4,695 5,045,145 5,190,116 Total assets 769,715 306,008 191,503 5,121,541 6,388,767 ote 3. Revenue 2024 2023 $ $ Revenue Sale of goods and services 607,468 381,212 Other revenue Interest 2,360 16,550 Other income 200,469 280,126 810,297 677,888 ote 4. Finance cost Consolidated 2024 2023 Note $ $ Interest and finance charges paid/payable for financial liabilities 5 736,874 648,577 736,874 648,577 |
Reportable segments Australia People’s Republic of China Thailand United States of America Total 557,788 385,836 235,111 83,667 1,262,402 2,045 9,388 1,453 5,005,796 5,018,682 |
Reportable segments Australia People’s Republic of China Thailand United States of America Total 557,788 385,836 235,111 83,667 1,262,402 2,045 9,388 1,453 5,005,796 5,018,682 |
Reportable segments Australia People’s Republic of China Thailand United States of America Total 557,788 385,836 235,111 83,667 1,262,402 2,045 9,388 1,453 5,005,796 5,018,682 |
|---|---|---|---|
| 559,833 395,224 236,564 5,089,463 6,281,084 |
|||
| Reportable segments Australia People’s Republic of China Thailand United States of America Total 638,070 297,377 186,808 76,396 1,198,651 131,645 8,631 4,695 5,045,145 5,190,116 |
|||
| 769,715 306,008 191,503 5,121,541 6,388,767 |
|||
| 2024 2023 $ $ 607,468 381,212 2,360 16,550 200,469 280,126 |
|||
| 810,297 677,888 |
|||
| Consolidated 2024 2023 $ $ 736,874 648,577 736,874 648,577 |
Note 3. Revenue
Note 4. Finance cost
12
Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2024
Note 5. Loss for the year
The loss for the year includes the following expenses:
| Note Finance costs 4 Research and development costs Depreciation and amortisation Impairment of intangible assets Rental expense on operating leases – minimum lease payments Loss/(gain) on extinguishment of financial liabilities via equity settlement |
Consolidated 2024 2023 $ $ 736,874 648,577 803,859 804,885 8,039 38,032 685,696 907,797 116,707 139,288 - - |
|---|---|
| 2,351,175 2,538,579 |
Note 6. Cash and cash equivalents
| Cash on hand Cash at bank ote 7. Trade and other receivables Trade receivables Less: allowance for doubtful debts GST/VAT receivables Collateral shares Other receivables |
Consolidated 2024 2023 $ $ 1,721 1,786 384,180 565,786 |
|---|---|
| 385,901 567,572 |
|
| Consolidated 2024 2023 $ $ 299,138 178,677 (78,955) (72,218) |
|
| 220,183 106,459 158,523 101,882 164,965 69,930 88,524 80,052 |
|
| 632,195 358,323 |
Note 7. Trade and other receivables
13
Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2024
Note 8. Other assets
| ote 8. Other assets | |
|---|---|
| Escrow account Rental deposits Prepaid rent Prepayments |
Consolidated 2024 2023 $ $ - 929 35,550 34,070 4,408 10,384 66,845 52,111 |
| 106,803 97,494 |
Note 9. Inventories
| ote 9. Inventories | |
|---|---|
| Finished goods – at cost Less: provision for slow-moving stock |
Consolidated 2024 2023 $ $ 137,503 175,262 - - |
| 137,503 175,262 |
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 NVISO licence Agreement – at cost Less: Accumulated amortisation Less: Accumulated impairment losses |
Consolidated 2024 2023 $ $ 3,089,466 3,089,466 (3,089,466) (3,089,466) |
|---|---|
| - - |
|
| 16,250,550 16,250,550 (4,942,153) (4,942,153) (11,308,397) (11,308,397) |
|
| - - |
|
| 206,000 206,000 (28,000) (28,000) (178,000) (178,000) |
|
| - - |
|
| 9,586,618 8,713,450 (4,580,822) (3,540,357) |
|
| 5,005,796 5,173,093 |
|
| 350,000 350,000 (18,676) (18,676) (331,324) (331,324) |
|
| - - |
14
Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2024
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 2023 Balance at 1 January 2024 Additional during period Accumulated amortisation Impairment loss Effect of movement in exchange rates Balance at 31 December 2024 |
Patent licence rights License Agreement Total $ $ $ 5,173,093 - 5,173,093 |
|---|---|
| 5,173,093 - 5,173,093 - - - - - - (685,696) - (685,696) 518,399 - 518,399 |
|
| 5,005,796 - 5,005,796 |
Patent Licence Rights
As MotifMicro development and paid commercial trials persist during the year ended 31 December 2024, the patent licence rights have not commenced amortisation, however impairment adjustments have been recorded to reflect its assessed carrying amount. MotifMicro’s development in 2023/24 has advanced through a number of technological achievements together with customers that signed first-adopter agreements to expedite its commercialisation in the market. The company is pursuing further opportunities to commercially sell MotifMicro in the future.
Impairment testing indicated that the recoverable amount of the patent licence rights were lower than the carrying amount and therefore an impairment adjustment was considered necessary as at 31 December 2024. The valuation methodology (‘value in use’ or ‘VIU’) model reflects updated forecasts and progress made on the MotifMicro technology.
The following key assumptions and results arising from the VIU methodology applied are as follows:
-
Revenue growth from conversion of forecast sales pipeline for FY2025 with an annual long-term growth rate of 12.5% until 2029 that follows the industry growth rate with a long-term annual growth rate of 2% thereafter;
-
Discounted cash flow modelling to 2037 with no terminal value;
-
A WACC of 25% (post-tax) assuming a long-term debt/equity ratio of nil; and
-
The group securing sufficient funding in future periods to continue as a going concern.
15
Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2024
Licence Agreement
The Board has determined an impairment provision against the entire value of the NVISO licence as there is little prospect of a viable product being created from that licence in a reasonable time frame given our current focus on existing projects especially ConnectQR and roadmap priorities. We do not foresee allocating technical resources to this endeavour in the foreseeable future.
Note 11. Trade and other payables
| ote 11. Trade and other payables | |
|---|---|
| Trade payables Other payables and accruals |
Consolidated 2024 2023 $ $ 1,358,651 945,774 1,705,804 1,636,884 |
| 3,064,455 2,582,658 |
Note 12. Financial liabilities
| Convertible note - (i) Related party convertible note - (i) Related party loans - (ii) |
Consolidated 2024 2023 $ $ 200,223 - 81,034 - 465,933 2,024,424 |
|---|---|
| 747,190 2,024,424 |
(i): The convertible notes for $150,000 and $25,000 dated May 29th and June 27th 2024 respectively with Flannery Foundation Pty Limited, each have a maturity date of November 1st 2025 and have an interest rate of 25% payable on maturity. The notes have a face value of $1.00 per note and are convertible subject to shareholder approval at 0.0015 per share.
(ii): The short-term borrowings from a related party as at 31 December 2024 is $380,000 (31 December 2023: $2,000,000) at the interest of 27.61% per annum (31 December 2023: 17.48%) (or part thereof) for a total of $380,000 as at balance date. 750,000,000 options are expected to be issued as a facility fee, subject to shareholders’ approval at an upcoming EGM expected before May 2025.
16
Codeifai Limited
Notes to the consolidated financial statements For the year ended 31 December 2024
Note 13. Equity – Issued capital
| Consolidated 2024 2023 Shares Shares Ordinary shares – fully paid 3,150,314,015 790,461,469 Movements in ordinary share capital Details Date Balance 1 January 2024 Share issued to ATM subscription 1 May 2024 Share placements 28 June 2024 Share placements 9 August 2024 Share issued to ATM subscription 19 November 2024 Share placements 26 November 2024 Share placements 10 December 2024 Issuance as payment to service provider 20 December 2024 Less: Transaction costs on shares issued Balance 31 December 2024 |
2024 2023 Shares Shares 3,150,314,015 790,461,469 |
2024 2023 $ $ 88,660,044 85,426,969 Shares $ 790,461,469 85,426,969 17,500,000 33,075 1,500,000,000 2,250,000 333,333,333 500,000 130,000,000 130,000 121,115,538 121,116 107,903,675 99,271 150,000,000 150,000 (50,387) |
|---|---|---|
| 3,150,314,015 88,660,044 |
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 14. Equity – Reserves | |
|---|---|
| Note Issued options reserve (a) Share-based payment reserve (b) Foreign currency translation reserve (c) |
Consolidated 2024 2023 $ $ 857,262 567,467 149,267 149,267 1,252,472 1,717,162 |
| 2,259,001 2,433,896 |
(a) Issued options reserve
The option reserve records items recognised as expenses on valuation of share options issued.
17
Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2024
| Details Date Balance 1 January 2024 Options issued to related parties for loan establishment fee 28 June 2024 Options lapsed 30 June 2024 Options lapsed 5 July 2024 Options lapsed 5 July 2024 Balance 31 December 2024 |
Options $ 657,875,316 567,467 500,000,000 499,795 (315,315,316) - (70,000,000) - (70,000,000) (210,000) |
|---|---|
| 702,560,000 857,262 |
(b) Performance rights 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 2024 Balance 31 December 2024 |
$ 149,267 |
|---|---|
| 149,267 |
(c) Foreign currency translation reserve
The translation reserve comprises all foreign currency differences arising from the translation of the financial statements of foreign operations. Monetary items receivable from or payable to foreign operations whereby settlements to these receivables and payables are not planned nor likely to occur in the foreseeable future are classified as net investment in foreign operations. Exchange differences arising from monetary items that forms part of the Group’s net investment in foreign operations are recognised as foreign currency translation reserve in equity.
Note 15. Interests in subsidiaries
The consolidated financial statements incorporate the assets, liabilities, and results of the following subsidiaries:
| he following subsidiaries: | |||
|---|---|---|---|
| Ownership | |||
| Interest | |||
| Principal Place of Business | 2024 | 2023 | |
| 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 Pty Ltd | Australia | 100 | 100 |
| YPB Product Development Pty Ltd | Australia | 100 | 100 |
18
Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2024
Note 16. Reconciliation of loss after income tax to net cash used in operating activities
| Consolidated | Consolidated | ||
|---|---|---|---|
| 2024 | 2023 | ||
| $ | $ | ||
| Loss after income tax benefit for the year | (2,580,426) | (4,459,632) | |
| Adjustments for: | |||
| Foreign exchange differences | (1,328,644) | 11,833 | |
| Depreciation and amortisation expense | 8,039 | 38,032 | |
| Impairment of intangible assets | 685,696 | 907,767 | |
| Assets written off | - | 18,761 | |
| Share-based payments | - | 50,667 | |
| Significant non-cash finance costs | 572,777 | 3,340 | |
| Equity-settled transactions | 150,000 | 357,467 | |
| Other non-cash income | (200,000) | - | |
| Change in operating assets and liabilities, net of the | |||
| effects of purchase and disposals of subsidiaries: | |||
| (Increase)/decrease in trade and other receivables | (143,386) | (29,337) | |
| (Increase)/decrease in other assets | (9,309) | 277,191 | |
| (Increase)/decrease in inventories | 37,759 | 18,201 | |
| Increase/(decrease) in trade and other payables | 706,590 | 548,865 | |
| Net cash used in operating activities | (2,100,904) | (2,256,845) | |
| ote 17. Earnings per share | |||
| 2024 | 2023 | ||
| $ | $ | ||
| Loss after income tax attributable to the owners of | |||
| YPB Group Limited | (2,580,426) | (4,459,632) | |
| Number | Number | ||
| Weighted average number of ordinary shares used in | |||
| calculating basic/diluted earnings per share | 1,732,770,270 | 641,712,423 | |
| Cents | Cents | ||
| Basic/Diluted earnings per share | (0.15) | (0.69) |
Note 17. Earnings per share
There are 702,560,000 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 anti-dilutive as their conversion to ordinary shares would decrease loss per share.
19
Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2024
Note 18. Subsequent events
The following events have occurred since 31 December 2024:
- On 30 January 2025, Codeifai and M.I.T. (Massachusetts Institute of Technology) agreed to mutually terminate the exclusive Patent licences over the following Patents and Patent families:
M.I.T Case No. 11917 US Patent No 7709544 including various non-US Patents M.I.T. Case No 15231L US Patent 14/214594 including various non-US Patents And initiate a strategic review of its material science Division in accordance with the Company's previously announced strategy of "Digital & Engagement First strategy.
The Directors consider that the termination of the M.I.T. license does not impact the carrying value of the intangible asset as the Company wholly owns the following Patents which we consider to be valuable and a blocker to competitors launching smartphone readable technologies:
-
Patent covering the use of a mobile device to interact with a physical security material which comprises a phosphor (U.S. app 14/441,470 with a priority date of 2013) GRANTED October 5th 2021
-
China SIPO Patent (201310109929.3) covers two or more light energy responsive materials GRANTED December 2021
-
Loan facility from Executive Chairman
On January 2[nd] 2025 the Company announced that the Executive Chairman provided the Company with a $750,000 loan facility with a term of 12 months.
Other than the above, no other matter or circumstance has arisen since 31 December 2024 that has significantly affected, or may significantly affect the Consolidated Entity's operations, the results of those operations, or the Consolidated Entity's state of affairs in future financial years.
20