AI assistant
CODEIFAI LIMITED — Interim / Quarterly Report 2021
Aug 30, 2021
64630_rns_2021-08-30_2b481c8a-8a3f-4c10-a4cc-4df3c97192e3.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [96 x 40] intentionally omitted <==
ASX ANNOUNCEMENT ASX:YPB | 31 August 2021
H1 advances prospect of transformative breakthroughs in H2
-
MotifMicro1 completed as market ready product
-
CONNECT upgraded with advanced analytics and track & trace
-
MotifMicro1 global launch achieving strong potential partner engagement
-
New customers signed and range extensions with existing customers
-
Financial results broadly steady on pcp with strong cost control
Anti-counterfeit and consumer engagement solutions provider YPB Group Limited (ASX: YPB) presents highlights of the half year ended 30 June 2021 (H1 2021).
MM1 advances in H1 2021 position for commercial breakthroughs in H2 2021
H1 2021 saw important technical and business advances that see YPB on the cusp of transformative commercial breakthroughs in H2 2021.
The most important of these advances was completing MotifMicro1 (MM1) to “market ready” status. MM1 is YPB’s breakthrough forensic, smartphone-readable, anti-counterfeit technology for mass markets.
Achieving a market ready product after two years of development allowed the first concerted product launch in the company’s history, targeting high value potential partners in key international geographies. The launch consisted of self-drive demonstration materials (MM! infused demo cards) and controlled access to the MM1 App allowing direct user experience of the ease of use, speed and accuracy of the MM1 App in detecting MM1 particles in demo cards.
The launch has exceeded expectations, resulting in strong engagement with a range of partners who are expected to conduct paid commercial trials, the next step in the path to market, in H2 2021. The trials have negligible technical risk as MM1 has already been tested in full production line conditions on and in a variety of packaging surfaces and substrates, greatly increasing the probability of successful trials.
Should the paid trials be successfully concluded, the prospect of moving to full commercial relationships is solid as:
-
Companies of the calibre in the target group agreeing to pay to trial a new product from a small Australian company is most uncommon and demonstrates recognition of MM1’s originality and commercial potential, as well as creating product champions for MM1 within the trialling organisation; and
-
A number are expressing interest in MM1 as a unique competitive tool in pitching for identified new work opportunities.
YPB Group Limited Suite 1, 295 Rokeby Road Subiaco, Western Australia 6008, AUSTRALIA
ypbsystems.com
==> picture [96 x 40] intentionally omitted <==
The prospect of commencing a number of paid trials in H2 2021 is very good. The prospect of then being able to achieve full commercial relationships prior to the end of 2021 is less clear but still good.
The majority of the engaged prospects have very high potential value for YPB and achieving a full relationship would prove the greatest commercial breakthrough in the company’s history. A number of the targets are ultra-high-volume entities with the potential to singularly transform YPB’s finances.
Very significantly, MM1 also achieved its first revenues in H1 2021. This was from channel partner WAPL introducing MM1 into the USA sneaker reseller market, a +$ billion market with a high need for anti-counterfeit protection. This contract is worth $1m over 5 years but starts small and is envisaged to progressively build over the contract life. This project is being implemented in two phases with the first completed, but a faster rollout and more rapid market penetration has been hampered by COVID-19.
Advanced analytics and track & trace broaden CONNECT prospects
During the half year ended 30 June 2021, YPB’s consumer engagement and digital anti-counterfeit software platform, CONNECT, saw further functionality added that increases its value to customers in a range of industries.
Advanced analytics were added that present brands with greater insight into the dynamics of their markets and end consumers including:
-
Demographics;
-
First party data capture (compliant with privacy laws);
-
Detailed product performance; and
-
Detailed geographic analysis.
Track & Trace was also added at the request of a prospective customer. Its development was completed on time and budget and will see the customer replace a global multi-national’s solution in its supply chain. Track & Trace opens other avenues for CONNECT.
Commercial progress behind plan due to COVID-19
Commercial performance was behind plan in H1 2021 as COVID-19 continued hindering normal business development, slowing or halting contract start-ups, and impacting consumer demand for products that use YPB’s solutions as well as “lockdowns” hindering normal production schedules of YPB’s customers.
The frustrations of the situation are well illustrated by an example from China (where COVID-19 restrictions and constraints are greater than is generally understood). Early in H1 2021, YPB China signed a significant channel partner for the tobacco and liquor industries with a 3-year contract under, which YPB would achieve receive revenues of ~A$200k per annum. Due to no fault of the customer, however, COVID-19 restrictions hurt its business development and demand in the end markets it serves. Although this deal remains on foot, YPB has granted the customer leeway in fulfilling its obligations due to circumstances beyond its control. This contract is still expected to prove a meaningful revenue contributor, but timing is opaque presently.
YPB Group Limited Suite 1, 295 Rokeby Road Subiaco, Western Australia 6008, AUSTRALIA
ypbsystems.com
==> picture [96 x 40] intentionally omitted <==
COVID-19 continued to restrict business development in Australia but nonetheless prominent Natural Health and Beauty product manufacturer and marketer, Pytologic, became a CONNECT customer in the half.
Other existing Australian CONNECT customers expanded CONNECT coverage of their product ranges in the half, demonstrating value added by the product.
Financial results broadly steady on pcp
H1 2021 recorded a net loss after tax of $1.795m in line with $1.712m in the pcp.
Revenue fell $60k due primarily to COVID-19 impacts on end-demand for the products of YPB’s customers. Modest decrements per customer aggregated to this more significant figure.
Gross margin was an extremely strong 94.1%. The minor decline from the 97.2% in the pcp followed increased production costs following higher tracer sales. The enviable gross margins YPB is now consistently achieving reflects the value of its intellectual property and are a key element in the company moving quickly to profit as products gain traction and revenues grow. Each incremental revenue dollar is almost entirely pure profit.
Costs were tightly controlled during the half and despite movements in various line items total costs were flat on pcp at $2.071m.
R&D costs rose 40% with deliberately increased investment resulting in the key technical advances in the half discussed above.
Net cash used in operations was up $0.25m on pcp, due to the timing of various receipts and payments. The cash holding at balance date was $1.354m. The net asset position of the company remained largely unchanged on pcp.
Corporate
Phillip Wade resigned as director in H1 2021 due to other personal and professional commitments. There is presently no plan to add to the three-person board.
YPB Group CEO John Houston said: “Given the very real impediment of COVID-19 to our and our customers’ businesses, our financial results for the half are acceptable. The lack of revenue growth has been disappointing but cost control remains intense.
More importantly, the progress made with MM1 in particular in the half, although not externally obvious, has been profound. The response of tier 1 global leaders in various segments and geographies to the launch of MM1 has exceeded expectations and convinced me that it is a matter of when, not if, we achieve commercial breakthroughs with high value partners that can prove transformative for the company.
I look forward to reporting such developments as they occur.”
This announcement has been authorised by the Board of YPB Group Limited.
Ends.
YPB Group Limited Suite 1, 295 Rokeby Road Subiaco, Western Australia 6008, AUSTRALIA
ypbsystems.com
==> picture [96 x 40] intentionally omitted <==
For further information please contact:
Investor enquiries
[email protected]
About YPB Group
YPB Group Limited (ASX:YPB) is an Australia-based product authentication and consumer engagement solutions provider. YPB's proprietary smartphone enabled technology suite allows consumers to confirm product authenticity and, for brands, that triggers consumers’ engagement.
The combination of YPB’s smartphone authentication solutions and its SaaS CONNECT platform, creates ‘smart’ product packaging, opening cost-effective, digital and direct marketing channels between brands and their consumers. CONNECT gathers actionable data on consumer preferences. It can then host tailored marketing campaigns directly back to the scanning smartphone.
YPB is currently focused on the rapidly growing Australian, South East Asian, and Chinese markets. Its focus is dairy, cannabis, alcohol and cosmetics where the viral growth of fake products, particularly in Asia, affects brand value and endangers consumers. To learn more please visit: ypbsystems.com
YPB Group Limited Suite 1, 295 Rokeby Road Subiaco, Western Australia 6008, AUSTRALIA
ypbsystems.com
1. Company details
Name of entity: YPB Group Ltd ACN: 108 649 421 Reporting period: For the half-year ended 30 June 2021 Previous period: For the half-year ended 30 June 2020
2. Results for announcement to the market
| Half year | ||||||
|---|---|---|---|---|---|---|
| Half year | to 30 June 2021 | to 30 June | ||||
| 2020 | ||||||
| $’000 | $’000 | $’000 | ||||
| Revenues from ordinary | ||||||
| activities | down | 60 |
16.9% | to | 293 | 353 |
| Loss from ordinary activities | ||||||
| after tax for the half-year | ||||||
| attributable to the owners of | ||||||
| YPB Group Ltd | up | 83 | 4.8 % | to | (1,795) | (1,712) |
| Loss for the half-year | ||||||
| attributable to the owners of | ||||||
| YPB Group Ltd | up | 83 | 4.8 % | to | (1,795) | (1,712) |
Comments
The loss for the Consolidated Entity, after providing for income tax for the half year ended 30 June 2021 amounted to $1,795,000 (30 June 2020: $1,712,000). The operating loss includes significant items such as employee expenses, and research and development costs, which leaves an underlying cash outflow from operations of $1,608,000 (30 June 2020: $1,351,000). Revenue for the period was $293,000 (30 June 2020: $353,000) which represents a 16.9% decrease on the prior period.
3. Net tangible liabilities
| . Net tangible liabilities | ||
|---|---|---|
| 30 June | 30 June | |
| 2021 | 2020 | |
| Cents | Cents | |
| Net tangible liabilities per ordinary security | (0.02) | (0.19) |
The net tangible assets backing per ordinary security of (0.02) cents presented above is inclusive of right-of-use assets and lease liabilities. The net tangible asset backing per security, as at 30 June 2021, remains the same (0.02) 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
During the period ended 30 June 2021, the Consolidated Entity restructured the legal entity organisation structure, and as a result, nTouch IP Pty Ltd was deregistered (30 June 2020: NIL).
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 half-year ended 30 June 2021 (30 June 2020: 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. 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 were subject to a review by the auditors and the review report is attached as part of the Interim Report.
10. Attachments
Details of attachment (if any):
The Interim Report of YPB Group Ltd for the half-year ended 30 June 2021 is attached.
11. Signed
John Houston Date: 31 August 2021
2
==> picture [135 x 81] intentionally omitted <==
YPB Group Ltd ACN: 108 649 421
Interim Report – 30 June 2021
3
YPB Group Ltd Directors’ report 30 June 2021
The directors present their report and the consolidated financial statements of YPB Group Ltd (the “Company”) and its controlled entities (the “Consolidated Entity”) for the half-year ended 30 June 2021.
1. Directors and Secretary
For the period under review and covered by this report, the following persons were director of the Company. Directors have been in office since the start of the halfyear to the date of this report, unless otherwise stated.
Executive Chairman
John Houston
Non-Executive Directors
Su (George) Su Gerard Eakin Philip Wade - Resigned 2 March 2021
Company Secretary
Sebastian Andre
2. Principal Activities
The principal activity of the Consolidated Entity during the half-year was as a sales, marketing, and developer of anti-counterfeiting, product authentication, and consumer engagement solutions to brand owners globally.
3. Review of Operations
The consolidated loss of the Consolidated Entity after providing for income tax amounted to $1,795,000 (30 June 2020: $1,712,000). The operating loss includes a number of significant cash items such as employee expenses, and research and development costs, which leaves an underlying cash outflow from operations of $1,608,000 (30 June 2020: $1,351,000). Revenue for the period was $293,000 (30 June 2020: $353,000), which represents a 16.9% decrease over the comparative period.
The COVID-19 pandemic has had an adverse global economic impact and the Consolidated Entity has been actively working with its customers to assist them wherever possible and to monitor the potential risk for its revenue base. There does not appear to be either any significant impact upon the financial statements or any significant uncertainties with respect to events or conditions which may impact the Consolidated Entity unfavourably as at reporting date or subsequently as a result of the COVID-19 Pandemic. The Board continues to actively monitor the situation.
4
YPB Group Ltd Directors’ report 30 June 2021
Significant Changes in State of Affairs
On 29 January 2021, John Houston exercised 375,000,000 options at an exercise price of $0.002 per option into 375,000,000 of ordinary shares. The proceeds of $750,000 from this exercising of options was received on 29 January 2021. Subsequently, the 375,000,000 shares were issued to John Houston on 2 February 2021.
On 24 February 2021, 1,729,007,903 of quoted options with at $0.005 per option, were issued to investors who participated in the 24 August 2020 and 21 October 2020 capital raises. Total value of these options, should they be fully exercised before the expiry date of 23 February 2022 is $8,645,000.
On 1 March 2021, firm commitments from sophisticated, professional, and institutional investors were received to raise up to $750,000. Under the placement, YPB will issue 250,000,000 fully paid ordinary shares at an issue price of $0.003 per share and one free attaching option (exercisable at $0.005 per option on or before 23 February 2022) for each share issued under the placement. Total value of these options, should they be fully exercised before the expiry date is $1,250,000.
On 20 May 2021, YPB established a small shareholding sale facility for shareholders who hold less than A$500 worth of fully paid ordinary YPB shares.
4. Events Subsequent to Balance Sheet Date
On 4 August 2021, the Company completed the small shareholding sale facility for shareholders who hold less than A$500 worth of fully paid ordinary YPB shares.
Other than the above, no matter or circumstance has arisen since 30 June 2021 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.
5. Rounding of Amounts
The Company is an entity to which ASIC Corporations (Rounding in Financial / Directors’ Reports) Instrument 2016/191 applies, and accordingly, amounts in the consolidated financial statements and directors’ report have been rounded to the nearest thousand dollars.
6. Auditor’s Independence Declaration
A copy of the auditor’s independence declaration as required under Section 307C of the Corporations Act 2001 is set out on the following page.
5
YPB Group Ltd Directors’ report 30 June 2021
This report is made in accordance with a resolution of directors, pursuant to Section 306(3)(a) of the Corporations Act 2001.
On behalf of the directors
John Houston Executive Chairman Dated: 31 August 2021
6
==> picture [596 x 84] intentionally omitted <==
AUD ITOR’S INDEPENDENCE DECLARATION UNDER SECTION 307C OF THE CORPORATIONS ACT 2001 TO THE DIRECTORS OF YPB GROUP LIMITED
I declare that, to the best of my knowledge and belief, during the half-year ended 30 June 2021, there have been:
-
(a) no contraventions of the auditor independence requirements of the Corporations Act 2001 in relation to the review; and
-
(b) no contraventions of any applicable code of professional conduct in relation to the review.
==> picture [42 x 25] intentionally omitted <==
PKF BRISBANE AUDIT
==> picture [104 x 40] intentionally omitted <==
SHAUN LINDEMANN PARTNER
31 AUGUST 2021
BRISBANE
==> picture [595 x 119] intentionally omitted <==
YPB Group Ltd Contents 30 June 2021
Contents
| ontents | |
|---|---|
| Consolidated statement of profit or loss and other comprehensive | 9 |
| income / (loss) | |
| Consolidated statement of financial position | 10 |
| Consolidated statement of changes in equity | 11 |
| Consolidated statement of cash flows | 13 |
| Notes to the consolidated financial statements | 14 |
| Directors’ declaration | 26 |
| Independent auditor’s review report to the members of YPB Group Ltd | 27 |
8
YPB Group Ltd Consolidated statement of profit or loss and other comprehensive income / (loss) For the half-year ended 30 June 2021
| Note Revenue 4 Expenses Consulting Depreciation and amortisation expense Directors’ fees Employee benefits expense Finance costs Production costs Rental expenses Research and development costs Marketing costs Investor Relations Travelling expenses Share-based payments Regulatory expenses Professional fees Other expenses Exchange gain Loss before income tax expense Income tax expense Loss after income tax expense for the half-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 half- year, net of tax Total comprehensive loss for the half- year period attributable to the owners of YPB Group Ltd Basic and diluted earnings per share 12 |
Half year to Half year to 30 June 2021 30 June 2020 $’000 $’000 293 353 (164) (320) (80) (114) (40) (150) (812) (870) (138) (111) (17) (10) (22) (55) (202) (144) (20) (28) (188) - (6) (30) - (29) (102) (20) (103) (133) (343) (339) 149 290 |
|---|---|
| (1,795) (1,710) - (2) |
|
| (1,795) (1,712) (14) (187) |
|
| (14) (187) |
|
| (1,809) (1,899) |
|
| Cents Cents (0.04) (0.17) |
The above consolidated statement of profit or loss and other comprehensive income / (loss) should be read in conjunction with the accompanying notes.
9
YPB Group Ltd Consolidated statement of financial position As at 30 June 2021
| Note Assets Current assets Cash and cash equivalents Trade and other receivables Other assets Inventories Non-current assets Plant and equipment Right-of-use assets Intangibles 5 Total assets Liabilities Current liabilities Trade and other payables 6 Lease liabilities Financial liabilities 7 Total liabilities Net assets Equity Issued capital 8 Reserves 9 Accumulated losses Total equity |
As at As at 30 June 2021 31 December 2020 $’000 $’000 1,354 1,559 295 312 232 385 209 216 |
|---|---|
| 2,090 2,472 |
|
| 52 61 11 78 5,716 5,580 |
|
| 5,779 5,719 |
|
| 7,869 8,191 1,683 1,862 9 68 1,605 1,598 |
|
| 3,297 3,528 |
|
| 3,297 3,528 4,572 4,663 |
|
| 78,818 77,665 3,463 4,981 (77,709) (77,983) |
|
| 4,572 4,663 |
The above consolidated statement of financial position should be read in conjunction with the accompanying notes.
10
YPB Group Ltd Consolidated statement of changes in equity For the half-year ended 30 June 2021
| Consolidated Balance at 1 January 2021 Prior periods audit adjustments1 Adjusted balance at 1 January 2021 Loss after income tax benefit for the half-year Other comprehensive loss for the half-year, net of tax Total comprehensive loss for the half-year Transactions with owners in their capacity as owners: Shares issued, net of transaction costs Options lapsed during the half-year Options granted during the half-year Options exercised during the half-year Balance at 30 June 2021 |
Issued capital Foreign currency translation reserve Issued options Share- based payment reserve Accumulated losses Total equity $’000 $’000 $’000 $’000 $’000 $’000 77,665 2,941 2,040 - (77,983) 4,663 - - - - 29 29 77,665 2,941 2,040 - (77,954) 4,692 - - - - (1,795) (1,795) - (14) - - - (14) |
|---|---|
| - (14) - - (1,795) (1,809) 403 - - - - 403 - - (765) - 765 - - - 536 - - 536 750 - (1,275) - 1,275 750 |
|
| 78,818 2,927 536 - (77,709) 4,572 |
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 the period 1 April 2020 to 31 December 2020 that was completed during 2021.
The above consolidated statement of changes in equity should be read in conjunction with the accompanying notes.
11
YPB Group Ltd Consolidated statement of changes in equity For the half-year ended 30 June 2021
| Consolidated Balance at 1 January 2020 Loss after income tax benefit for the half-year Other comprehensive loss for the half-year, net of tax Total comprehensive loss for the half-year Transactions with owners in their capacity as owners: Shares issued, net of transaction costs Options lapsed during the half-year Options granted during the half-year Options exercised during the half-year Balance at 30 June 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 1,139 961 399 (66,472) 5,153 - - - - (1,712) (1,712) - (187) - - - (187) |
|---|---|
| - (187) - - (1,712) (1,899) - - - - - - - - (954) (1) 954 (1) - - - 29 - 29 60 - - (60) - - |
|
| 69,186 952 7 367 (67,230) 3,282 |
The above consolidated statement of changes in equity should be read in conjunction with the accompanying notes
12
YPB Group Ltd Consolidated statement of cash flows For the half-year ended 30 June 2021
| Note Cash flows from operating activities Receipts from customers Payments to suppliers and employees Interest received Finance costs Net cash used in operating activities Cash flows from investing activities Payments for plant and equipment Proceeds on disposal of PPE Net cash used in investing activities Cash flows from financing activities Proceeds from issue of shares (net of costs) Proceeds from exercise of options Proceeds from borrowings Payment of lease liabilities Net cash from financing activities Net 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 |
Half year to Half year to 30 June 2021 30 June 2020 $’000 $’000 346 364 (1,847) (1,639) - 1 (107) (77) |
|---|---|
| (1,608) (1,351) |
|
| (7) (4) 7 - |
|
| - (4) |
|
| 705 - 750 - - 1,200 (52) (93) |
|
| 1,403 1,107 |
|
| (205) (248) 1,559 774 |
|
| 1,354 526 |
The above consolidated statement of cash flows should be read in conjunction with the accompanying notes.
13
YPB Group Ltd Notes to the consolidated financial statements For the half-year ended 30 June 2021
Note 1. General information
These consolidated financial statements and notes to the consolidated financial statements cover YPB Group Ltd and the entities it controlled (the “Consolidated Entity” or “Group”) at the end of, or during, the half-year. The separate financial statements of the parent entity, YBP Group Limited, have not been presented within this financial report as permitted by the Corporations Act 2001. The consolidated financial statements are presented in Australian dollars, which is YPB Group Ltd’s functional and presentation currency.
The company is a listed public company incorporated and domiciled in Australia. Its registered office in Australia is Suite 1, 295 Rokeby Road, Subiaco, WA 6008.
The consolidated financial statements were authorised for issue, in accordance with a resolution of directors, on 31 August 2021.
Note 2. Significant accounting policies
These general purpose consolidated financial statements for the half-year ended 30 June 2021 have been prepared in accordance with Australian Accounting Standard AASB 134 'Interim Financial Reporting' and the Corporations Act 2001 , as appropriate for for-profit oriented entities. Compliance with AASB 134 ensures compliance with International Financial Reporting Standard IAS 34 'Interim Financial Reporting'.
These general purpose consolidated financial statements do not include all the notes of the type normally included in annual consolidated financial statements. Accordingly, these consolidated financial statements are to be read in conjunction with the annual report for the year ended 31 December 2020 and any public announcements made by the company during the interim reporting period in accordance with the continuous disclosure requirements of the Corporations Act 2001 .
The principal accounting policies adopted are consistent with those of the previous financial year, except as stated below.
New, revised or amending Accounting Standards and Interpretations adopted
The accounting policies applied in these interim financial statements are the same as those applied in the Group’s consolidated financial statements as at and for the year ended 31 December 2020. A number of new standards are effective from 1 January 2021 but they do not have a material effect on the Group’s financial statements.
14
YPB Group Ltd Notes to the consolidated financial statements For the half-year ended 30 June 2021
Critical Accounting Judgments and Key Sources of Estimation and Uncertainty
The preparation of the consolidated financial statements requires management to make judgements, estimates and assumptions that affect the reported amounts in the consolidated financial statements. Management continually evaluates its judgements and estimates in relation to assets, liabilities, contingent liabilities, revenue and expenses. Management bases its judgements, estimates and assumptions on historical experience and on other various factors, including expectations of future events, management believes to be reasonable under the circumstances. The resulting accounting judgements and estimates will seldom equal the related actual results. The following are the critical judgements, estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts recognised in the consolidated financial statements.
Impairment of Intangible Assets other than Goodwill
In the process of evaluating the potential impairment of intangible assets other than goodwill, the Consolidated Entity is required to make subjective judgments in determining the independent cash flows, useful lives, expected future revenue and expenses related to the specific asset groups with the consideration of the nature of the industry that is applicable to the underlying technology. Any changes in these estimates based on changed economic conditions or business strategies could result in significant impairment charges or reversal in future years. The recoverable amounts of cash-generating units have been determined based on value-in-use calculations. These calculations require the use of assumptions, including estimated discount rates based on the current cost of capital and growth rates of the estimated future cash flows.
The underlying technology of MotifMicro is still under constant development and therefore management has considered the carrying value of the patent licence rights to be supported through expected future generation of cash flows from the first-time adoption program with the current partners and additional partners in the pipeline. In addition, the technological milestone achievements during the period has also enhanced the intrinsic value of MotifMicro. However, the ongoing negative effects of COVID-19 on the business and global economy is causing a delay in the commercialisation of MotifMicro technology and therefore the ramp-up in revenues is expected to occur in FY2022. Furthermore, management is exploring other business strategies to accelerate the development of MotifMicro that would support the carrying amount of the patent license rights.
Going concern
The financial statements have been prepared on a going concern basis.
The Directors note that the Group has continued to incur operating losses as it establishes its business model throughout various markets, performs internal restructuring, and improves the conversion rate of its order pipeline.
15
YPB Group Ltd Notes to the consolidated financial statements For the half-year ended 30 June 2021
The group incurred an operating loss after tax for the half-year of $1,795,000, had net cash outflows from operating activities of $1,608,000 and a deficiency of current assets over current liabilities of $1,207,000. As at 30 June 2021, the Group has cash and cash equivalents of $1,354,000.
Notwithstanding this, the Group believes there are reasonable grounds that it will be able to pay its debts as and when they fall due, and on that basis the preparation of the consolidated financial statements on a going concern basis is dependent on the following points:
-
The Directors have completed a reforecast of the cash flow for the remainder of the financial year, and for a period being not less than 12 months from the date of signing this report. This includes reliance on further capital raising activities via new equity placements by the end of 2021, showing positive cash balances which is supported by both the existing sales contracts as well as reflecting revenue growth expected from the sales pipeline.
-
The Group is continuing to explore alternative funding mechanisms including securing strategic partnerships.
Based on the above, the directors consider the going concern basis of the Group is appropriate.
Note 3. 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 half year ended 30 June 2021, management considers the Group 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.
16
YPB Group Ltd Notes to the consolidated financial statements For the half-year ended 30 June 2021
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; and
-
Brand protection labelling solutions effective for sellers, brands and product owners.
(a) Geographical information
| In $’000 Half-year to June 2021 External revenue Interest income Other income Total revenue Half-year to June 2020 External revenue Interest income Other income Total revenue |
Australia People’s Republic of China Thailand United States of America Total 106 167 - - 273 1 - - - 1 - 6 13 - 19 |
|---|---|
| 107 173 13 - 293 |
|
| 127 158 - 46 331 1 - - - 1 15 6 - - 21 |
|
| 143 164 - 46 353 |
(b) Assets
| b) Assets | |
|---|---|
| In $’000 As at 30 June 2021 Current assets Non-current assets Total assets As at 31 December 2020 Current assets Non-current assets Total assets |
Reportable segments Australia People’s Republic of China Thailand United States of America Total 1,388 367 334 1 2,090 - 6 45 5,728 5,779 |
| 1,388 373 379 5,729 7,869 |
|
| 1,808 345 318 1 2,472 - 7 118 5,594 5,719 |
|
| 1,808 352 436 5,595 8,191 |
17
YPB Group Ltd Notes to the consolidated financial statements For the half-year ended 30 June 2021
Note 4. Revenue
| ote 4. Revenue | |
|---|---|
| Revenue Sale of goods and services Other revenue Interest Other income |
Half year to Half year to 30 June 2021 30 June 2020 $’000 $’000 273 331 1 1 19 21 |
| 293 353 |
During the half year, the Group received nil subsidies (30 June 2020: $21,000) from the government of local jurisdictions relating to the various COVID-19 financial assistance packages.
Note 5. Intangibles
| Goodwill – at cost Less: Accumulated impairment losses Intellectual property – at cost Less: Accumulated amortisation Less: Accumulated impairment losses Customer relationship – at cost Less: Accumulated amortisation Less: Accumulated impairment losses Patent licence rights – at cost Less: Accumulated impairment losses |
As at As at 30 June 2021 31 December 2020 $’000 $’000 3,089 3,089 (3,089) (3,089) |
|---|---|
| - - |
|
| 14,795 16,250 (4,308) (4,942) (10,487) (11,308) |
|
| - - |
|
| 206 206 (28) (28) (178) (178) |
|
| - - |
|
| 7,927 7,919 (2,211) (2,339) |
|
| 5,716 5,580 |
18
YPB Group Ltd Notes to the consolidated financial statements For the half-year ended 30 June 2021
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 2020 Balance at 1 January 2021 Effect of movement in exchange rates Balance at 30 June 2021 |
Patent licence rights Total $’000 $’000 5,580 5,580 |
|---|---|
| 5,580 5,580 136 136 |
|
| 5,716 5,716 |
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.
Intellectual Property
In 2018, in reviewing the recoverable amount of the intellectual property, the carrying value was written to nil due to overhauls on the Group’s core products and upgrades to the underlying technologies.
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 period ended 30 June 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.
19
YPB Group Ltd Notes to the consolidated financial statements For the half-year ended 30 June 2021
An independent valuation was conducted by Nexia Brisbane Forensics Pty Ltd (‘Nexia’) to perform a Value in Use (‘VIU’) valuation of the patent licence rights of MotifMicro for the year ended 31 December 2020. The independent valuation provided a valuation of $5,580,000. As a result, an impairment loss expense of $333,000 was recognised to write-down the patent licence rights to $5,580,000.
The directors have applied the ‘value in use’ methodology to assess the carrying value of the patent licence rights at 30 June 2021. The half-year impairment assessment was based on a reforecast of the approved annual operating plan (‘AOP’) and the accompanying five-year outlook.
The key assumptions and results arising from the ‘value in use’ methodology, based on approved AOP, relating to the commercialisation of the technology include:
-
Revenue growth from conversion of sales pipeline revised to $0.187m for FY2021 with an annual long-term growth of 12% until 2026 that follows the industry growth rate with a long-term annual growth rate of 2% thereafter;
-
EBITDA loss of $571,000 to be achieved by the end of FY2021;
-
Discounted cash flow modelling to 2034 with no terminal value;
-
A WACC of 20.1% (post-tax) assuming a long-term debt/equity ratio of 30%; and
-
The group securing sufficient funding to continue as a going concern.
The valuation methodology has been updated as at 30 June 2021 to reflect updated forecasts and progress made on the MotifMicro technology.
The impairment testing indicated that the recoverable amount of the patent licence rights exceeds the carrying amount and therefore no impairment is considered necessary as at 30 June 2021. The sensitivity analysis conducted by the directors indicates that a downward variation of 10% of the budgeted FY2021 revenue streams still provides headroom but not enough for the directors to consider reversing any of the previous impairment losses.
Total impairment losses recorded as at 30 June 2021 is $2,212,000 (30 June 2020: $2,040,000), and this loss can be reversed in future accounting periods to the extent that future recoverable amounts support a higher carrying value.
The license rights are not yet being amortised over a useful life as the Directors have not yet determined that the rights are in their intended use.
20
YPB Group Ltd Notes to the consolidated financial statements For the half-year ended 30 June 2021
Note 6. Trade and other payables
| ote 6. Trade and other payables | |
|---|---|
| Trade payables Other payables and accruals |
As at As at 30 June 2021 31 December 2020 $’000 $’000 596 971 1,087 891 |
| 1,683 1,862 |
Note 7. Financial liabilities
| Convertible notes (Sophisticated investors) | As at As at 30 June 2021 31 December 2020 $’000 $’000 1,606 1,598 |
|---|---|
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 18 November 2021.
As at 30 June 2021, $155,318 (31 December 2020: $148,260) of convertible loan notes interest was accrued.
Note 8. Equity – Issued Capital
| Ordinary shares – fully paid | 30 June 2021 31 December 2020 30 June 2021 31 December 2020 Shares Shares $’000 $’000 4,991,820,518 4,228,358,979 78,818 77,665 |
|---|---|
21
YPB Group Ltd Notes to the consolidated financial statements For the half-year ended 30 June 2021
Movements in ordinary share capital
| Movements in ordinary share capital | |
|---|---|
| Details Date Balance 1 January 2021 Issuance as payment to service provider 29 January 2021 Conversion of options 29 January 2021 Share placements 11 March 2021 Issuance as payment to service provider 9 April 2021 Less: Transaction costs on shares issued, net of tax Balance 30 June 2021 |
Shares $’000 4,228,358,979 77,665 117,692,309 294 375,000,000 750 250,000,000 750 20,769,230 62 - (703) |
| 4,991,820,518 78,818 |
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 9. Equity – Reserves
| ote 9. Equity – Reserves | |
|---|---|
| Note Issued options reserve (a) Foreign currency translation reserve (b) |
30 June 2021 31 December 2020 $’000 $’000 536 2,040 2,927 2,941 |
| 3,463 4,981 |
22
YPB Group Ltd Notes to the consolidated financial statements For the half-year ended 30 June 2021
(a) Issued options reserve
The option reserve records items recognised as expenses on valuation of share options issued.
| Details Date Balance 1 January 2021 Options granted 23 February 2021 Options granted to Aug 2020 Capital raise investors (free attaching option) 23 February 2021 Options granted to Oct 2020 Capital raise investors (free attaching option) 23 February 2021 Options exercised 29 January 2021 Options expired 31 January 2021 Options granted 9 April 2021 Options granted to Mar 2021 Capital raise investors (free attaching option) 9 April 2021 Balance |
Options $’000 664,000,000 2,040 326,923,077 440 130,000,000 - 1,272,084,825 - (375,000,000) (1,275) (225,000,000) (765) 57,692,308 96 250,000,000 - |
|---|---|
| 2,100,700,210 536 |
(b) 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 10. Dividends
There were no dividends paid, recommended or declared during the current or previous financial half-year.
23
YPB Group Ltd Notes to the consolidated financial statements For the half-year ended 30 June 2021
Note 11. Events after the reporting period
On 4 August 2021, the Company completed the small shareholding sale facility for shareholders who hold less than A$500 worth of fully paid ordinary YPB shares.
Other than the above, no matter or circumstance has arisen since 30 June 2021 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.
Note 12. Earnings per share
| ote 12. 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 earnings per share Weighted average number of ordinary shares used in calculating diluted earnings per share Basic/Diluted earnings per share |
30 June 2021 30 June 2020 $’000 $’000 (1,795) (1,712) |
| Number Number 4,804,835,818 998,992,967 4,804,835,818 998,992,967 Cents Cents (0.04) (0.17) |
There are 2,036,700,210 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 6,841,536,028.
24
YPB Group Ltd Notes to the consolidated financial statements For the half-year ended 30 June 2021
Note 13. Related party transactions
| Note 13. Related party transactions | |
|---|---|
| Manifest Capital Management Pty Ltd (related entity of Gerard Eakin) Investor Relations J F Houston Holdings Pty Ltd (related entity of John Houston) Short-term borrowings to YPB Group Ltd Interest on short-term borrowings Terms and conditions |
Transaction values for the period ended 30 June 2021 Transaction values for the year 31 December 2020 $’000 $’000 40 - - 1,200 - 37 |
| - 1,237 |
|
All transactions were made on normal commercial terms and conditions and at market rates.
Other transactions with related parties
There were no other transactions with related parties for the half year ended 30 June 2021.
25
YPB Group Ltd Directors’ declaration For the half-year ended 30 June 2021
In the directors’ opinion:
-
the attached consolidated financial statements and notes comply with the Corporations Act 2001 , Australian Accounting Standard AASB 134 'Interim Financial Reporting', the Corporations Regulations 2001 and other mandatory professional reporting requirements;
-
the attached consolidated financial statements and notes give a true and fair view of the Consolidated Entity’s consolidated financial position as at 30 June 2021 and of its performance for the financial half-year ended on that date; and
-
there are reasonable grounds to believe that the Company will be able to pay its debts as and when they become due and payable.
Signed in accordance with a resolution of directors made pursuant to Section 303(5)(a) of the Corporations Act 2001.
For and on behalf of the directors
John Houston Executive Chairman
Date: 31 August 2021
26
==> picture [594 x 84] intentionally omitted <==
INDEPENDENT AUDITOR’S REVIEW REPORT
TO THE MEMBERS OF YPB GROUP LIMITED
Conclusion
We have reviewed the accompanying half-year financial report of YPB Group Limited (“the company”), which comprises the consolidated statement of financial position as at 30 June 2021, and the consolidated statement of profit or loss and other comprehensive income, consolidated statement of changes in equity and consolidated statement of cash flows for the half-year ended on that date, a statement of accounting policies, other selected explanatory notes, and the directors’ declaration of the consolidated entity, comprising the company and the entities it controlled at the half- year’s end or from time to time during the financial half-year.
Based on our review, which is not an audit, we have not become aware of any matter that makes us believe that the half-year financial report of YPB Group Limited is not in accordance with the Corporations Act 2001 including:
-
(a) giving a true and fair view of the consolidated entity’s financial position as at 30 June 2021, and of its financial performance for the half-year ended on that date; and
-
(b) complying with the Australian Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001 .
Basis for Conclusion
We conducted our review in accordance with ASRE 2410 Review of a Financial Report Performed by the Independent Auditor of the Entity . Our responsibilities are further described in the Auditor’s Responsibilities for the Review of the Financial Report section of our report. We are independent of the consolidated entity in accordance with the auditor independence requirements of the Corporations Act 2001 and the ethical re quirements of the Accounting Professional and Ethical Standards Board’s APES 110 Code of Ethics for Professional Accountants (including Independence Standards) (the Code) that are relevant to our audit of the annual financial report in Australia. We have also fulfilled our other ethical responsibilities in accordance with the Code.
Independence
In conducting our review, we have complied with the auditor independence requirements of the Corporations Act 2001 . In accordance with the Corporations Act 2001 , we have given the directors of the company a written Auditor’s Independence Declaration .
Material Uncertainty Related to Going Concern
We draw attention to Note 2 of the financial statements which describes the events and/or conditions which give rise to the existence of a material uncertainty that may cast significant doubt about the consolidated entity’s ability to continue as a going concern and therefore its ab ility to realise its assets
==> picture [594 x 119] intentionally omitted <==
==> picture [134 x 84] intentionally omitted <==
and discharge its liabilities in the normal course of business. Our conclusion is not modified in respect of this matter.
Responsibility of the Directors for the Financial Report
The directors of the company are responsible for the preparation of the half-year financial report that gives a true and fair view in accordance with the Australian Accounting Standards and the Corporations Regulations 2001 and for such internal control as the directors determine is necessary to enable the preparation of the half-year financial report that is free from material misstatement, whether due to fraud or error.
Auditor’s Responsibilities for the Review of the Fina ncial Report
Our responsibility is to express a conclusion on the half year financial report based on our review. ASRE 2410 requires us to conclude whether we have become aware of any matter that makes us believe that the half year financial report is not in accordance with the Corporations Act 2001 including giving a true and fair view of the consolidated entity’s financial position as at 30 June 2021 and its performance for the half year ended on that date, and complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001 .
A review of a half-year financial report consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Australian Auditing Standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
==> picture [46 x 27] intentionally omitted <==
PKF BRISBANE AUDIT
==> picture [108 x 41] intentionally omitted <==
SHAUN LINDEMANN PARTNER
31 AUGUST 2021 BRISBANE