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 2024

Feb 27, 2025

64630_rns_2025-02-27_da567989-6f46-4f0e-b427-e290ac909c0b.pdf

Annual Report

Open in viewer

Opens 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:

  1. 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