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 Interim / Quarterly Report 2024

Aug 29, 2024

64630_rns_2024-08-29_a9f5d317-7651-43c4-a4a2-a64f476de614.pdf

Interim / Quarterly Report

Open in viewer

Opens in your device viewer

==> picture [124 x 34] intentionally omitted <==

Appendix 4D

Half-year report

1. Company details

Name of entity: Codeifai Limited (Formerly YPB Group Ltd) ACN: 108 649 421 Reporting period: For the half-year ended 30 June 2024 Previous period: For the half-year ended 30 June 2023

2. Results for announcement to the market

Half year
Half year to 30 June 2024 to 30 June
2023
$ $
Revenues from ordinary
activities Up 48,557 10% to 528,289 479,732
Loss from ordinary
activities after tax for
the half-year
attributable to the
owners of Codeifai
Limited Up (1,192,232) 147% to (2,005,358) (813,126)
Loss for the half-year
attributable to the
owners of Codeifai
Limited Up (1,192,232) 147% to (2,005,358) (813,126)

Comments Commentary see the attached Interim Report

3. Net tangible liabilities

30 June 2024 30 June 2023 Cents Cents Net tangible liabilities per (0.11) (0.19) ordinary security

1

Appendix 4D Half-year report

==> picture [124 x 34] intentionally omitted <==

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

None (30 June 2023: None).

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 2024 (30 June 2023: 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 2023. 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 interim 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 Codeifai Limited (Formerly YPB Group Ltd) for the half-year ended 30 June 2024 is attached.

11. Signed

John Houston

2

==> picture [124 x 34] intentionally omitted <==

Appendix 4D

Half-year report

Date: 30 August 2024

3

Codeifai Limited 30 June 2024

==> picture [204 x 55] intentionally omitted <==

Codeifai Limited

(Formerly YPB Group Ltd) ACN: 108 649 421

Interim Report – 30 June 2024

4

Codeifai Limited 30 June 2024

The directors present their report and the consolidated financial statements of Codeifai Limited (Formerly YPB Group Ltd) (the “Company”) and its controlled entities (the “Consolidated Entity”) for the half-year ended 30 June 2024.

1. Directors and Secretary

For the period under review and covered by this report, the following persons were directors 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

Joint Company Secretaries

Lucy Rowe Shelby Coleman

2. Principal Activities

The principal activities of the Consolidated Entity during the half-year was as a sales, marketing, and developer of product authentication, artificial intelligence 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 $2,005,358 (30 June 2023: $813,126). The operating loss includes a number of significant items such as share based payments, employee expenses, and research and development costs, which leaves an underlying cash outflow from operations of $910,947 (30 June 2023: $913,374). Revenue for the period was $528,289 (30 June 2023: $479,732), which represents a 10% increase over the comparative period.

As announced to the ASX, during the period the company launched ConnectQR to leverage viral global QR growth.

On 14 May 2024, the Company announced the release of AI based QR codes for the ConnectQR platform to drive subscriber growth.

The Consolidated Entity sees results improving into H2 2024 as marketing initiatives which commenced in the reporting period have seen improvements in revenue.

5

Codeifai Limited 30 June 2024

Significant Changes in State of Affairs

On 1 May 2024, 17,500,000 shares were issued to Dolphin Corporate Investments Pty Ltd (ATM) at a price of $0.00189 per share.

On 30 June 2024, 1,500,000,000 shares at a price of 0.0015 per share and 500,000,000 options with a strike price of $0.003 per option for a three-year term, were issued as partial settlement of a facilities loan from J F Houston Holdings Pty Limited for $2,250,000 with shareholder approval obtained 30 May 2024.

On 30 June 2024, 315,315,316 options with an exercise price at $0.005 per option, expired without exercise.

4. Events Subsequent to Balance Sheet Date

The following events have occurred since 30 June 2024:

  • On 1 July 2024, the company signed a subscription agreement for convertible notes of $25,000 and $20,000 with Certane CT Pty Limited as custodian for Flannery Foundation Pty Limited and The Bimm Corporation Pty Ltd interest at 25% per annum.

  • On 7 August 2024, The company changed its name from YPB Group Limited to Codeifai Limited. A special resolution was approved by shareholders at a General meeting on 30 May 2024.

  • On 8 August 2024, the company secured commitments to raise $600,000 in a placement to current Shareholders and sophisticated investors. $500,000 cash was received at the date of this report. The placement comprises 2 stages, firstly an issue of 333,333,333 fully paid ordinary shares at an issue price of $0.0015 with free attaching options of 333,333,333 subject to shareholder approval. A second stage will comprise the issue of 66,666,666 new shares at an issue price of $0.0015 with free attaching options of 66,666,666, subject to shareholder approval.

  • On 7 August 2024, 2 private placements totalling $3m were terminated by the Company.

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 dollar.

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.

6

Codeifai Limited 30 June 2024

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: 30 August 2024

7

PKF Brisbane Audit ABN 33 873 151 348 Level 2, 66 Eagle Street Brisbane, QLD 4000 Australia

==> picture [125 x 43] intentionally omitted <==

+61 7 3839 9733 [email protected] pkf.com.au

AUD ITOR’S INDEPENDENCE DECLARATION UNDER SECTION 307C OF THE CORPORATIONS ACT 2001 TO THE DIRECTORS OF CODEIFAI LIMITED

I declare that, to the best of my knowledge and belief, during the half-year ended 30 June 2024, 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.

This declaration is in respect of Codeifai Limited and the entities it controlled during the half year.

==> picture [55 x 32] intentionally omitted <==

PKF BRISBANE AUDIT

==> picture [102 x 39] intentionally omitted <==

SHAUN LINDEMANN PARTNER

30 AUGUST 2024

BRISBANE

PKF Brisbane Pty Ltd is a member of PKF Global, the network of member firms of PKF International Limited, each of which is a separately owned legal entity and does not accept any responsibility or liability for the actions or inactions of any individual member or correspondent firm(s). Liability limited by a scheme approved under Professional Standards Legislation.

Codeifai Limited Contents 30 June 2024

Contents

ontents
Consolidated statement of profit or loss and other comprehensive 10
income / (loss)
Consolidated statement of financial position 11
Consolidated statement of changes in equity 12
Consolidated statement of cash flows 14
Notes to the consolidated financial statements 15
Directors’ declaration 26
Independent auditor’s review report to the members of Codeifai Limited 27

9

Codeifai Limited

Consolidated statement of profit or loss and other comprehensive income / (loss) For the half-year ended 30 June 2024

Note
Revenue
4
Expenses
Consulting
Depreciation and amortisation expense
Directors’ fees
Employee benefits expense
Finance costs (share-based payment)
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)
Loss before income tax expense
Income tax expense
Loss after income tax expense for the
half-year attributable to the owners of
Codeifai Limited
Other comprehensive loss
Items that may be reclassified
subsequently to profit or loss
Exchange differences on translation of
foreign operations
Other comprehensive profit/(loss) for the
half-year, net of tax
Total comprehensive loss for the half-
year period attributable to the owners of
Codeifai Limited
Basic and diluted earnings per share
12
Half year to
Half year to
30 June 2024
30 June 2023
$
$
528,289
479,732
(135,776)
(325,907)
(4,901)
(13,896)
(40,000)
(40,000)
(408,211)
(320,553)
(419,653)
-
(192,775)
(85,557)
(11,909)
(7,963)
(72,461)
(69,450)
(414,712)
(340,154)
(178,963)
(28,928)
(22,891)
(78,066)
(11,291)
(36,683)
-
(144,000)
(31,600)
(51,486)
(155,074)
(104,284)
(215,129)
(257,696)
(218,301)
611,765
(2,005,358)
(813,126)
-
-
(2,005,358)
(813,126)
359,066
(489,168)
359,066
(489,168)
(1,646,291)
(1,302,294)
Cents
Cents
(0.25)
(0.16)

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

10

Codeifai Limited Consolidated statement of financial position As at 30 June 2024

Note
Assets
Current assets
Cash and cash equivalents
Trade and other receivables
Other assets
Inventories
Non-current assets
Plant and equipment
Intangibles
5
Total assets
Liabilities
Current liabilities
Trade and other payables
6
Financial liabilities
7
Total liabilities
Net assets
Equity
Issued capital
8
Reserves
9
Accumulated losses
Total equity
As at
As at
30 June
2024
31 December
2023
$
$
108,502
567,572
375,604
358,323
58,449
97,494
171,978
175,262
714,533
1,198,651
15,397
17,023
5,341,784
5,173,093
5,357,181
5,190,116
6,071,714
6,388,767
2,845,257
2,582,658
308,194
2,024,424
3,153,451
4,607,082
3,153,451
4,607,082
2,918,263
1,781,685
87,710,044
85,426,969
3,292,757
2,433,896
(88,084,538)
(86,079,180)
2,918,263
1,781,685

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

11

Codeifai Limited

Consolidated statement of changes in equity For the half-year ended 30 June 2024

odeifai Limited
onsolidated statement of changes in equity
or the half-year ended 30 June 2024
Consolidated
Balance at 1 January 2024
Loss after income tax benefit for the half-year
Other comprehensive profit for the half-year, net of
tax
Total comprehensive profit/(loss) for the half-year
Transactions with owners in their capacity as owners:
Shares issued, net of transaction costs
Options granted during the half-year – loan
settlement
Balance at 30 June 2024
Issued
capital
Foreign
currency
translation
reserve
Issued
options
Share-
based
payment
reserve
Accumulated
losses
Total equity
$
$
$
$
$
$
85,426,969
1,717,162
567,467
149,267
(86,079,180)
1,781,685
-
-
-
-
(2,005,358)
(2,005,358)
-
359,066
-
-
-
359,066
-
359,066
-
-
(2,005,358)
(1,646,292)
2,283,075
-
-
-
-
2,283,075
-
-
499,795
-
-
499,795
87,710,044
2,076,228
1,067,262
149,267
(88,084,538)
2,918,263

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

12

Codeifai Limited

Consolidated statement of changes in equity For the half-year ended 30 June 2024

odeifai Limited
onsolidated statement of changes in equity
or the half-year ended 30 June 2024
Consolidated
Balance at 1 January 2023
Loss after income tax benefit for the half-year
Other comprehensive profit for the half-year, net
of tax
Total comprehensive profit/(loss) for the half-year
Transactions with owners in their capacity as
owners:
Shares issued, net of transaction costs
Performance right exercised during the period
Performance right lapsed during the period
Performance right issued during the half-year
Balance at 30 June 2023
Issued
capital
Foreign
currency
translation
reserve
Issued
options
Share-
based
payment
reserve
Accumulated
losses
Total equity
$
$
$
$
$
$
83,877,039
-
-
1,777,530
-
(489,168)
210,000
-
-
418,827
-
-
(81,963,109)
(813,126)
-
4,320,287
(813,126)
(489,168)
-
(489,168)
-
-
(813,126)
(1,302,294)
1,450,000
70,000
-
-
-
-
-
-
-
-
-
-
-
(70,000)
(343,561)
144,000
-
-
343,561
-
1,450,000
-
-
144,000
85,397,039
1,288,362
210,000
149,266
(82,432,674)
4,611,993

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

13

Codeifai Limited Consolidated statement of cash flows For the half-year ended 30 June 2024

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 issue of convertible notes
Proceeds from borrowings
Net cash from financing activities
Net increase/(decrease) in cash and cash
equivalents
Cash and cash equivalents at the
beginning of the financial period
Effect on movements in exchange rates on
cash held
Cash and cash equivalents at the end of
the financial period
Half year to
Half year to
30 June 2024
30 June 2023
$
$
348,347
792,447
(1,151,995)
(1,623,646)
1,706
10,099
(109,005)
(92,274)
(910,947)
(913,374)
(3,332)
(54,145)
-
1,898
(3,332)
(52,247)
33,077
1,346,000
200,000
-
250,000
-
483,077
1,346,000
(431,202)
380,379
567,572
641,408
(27,868)
14,243
108,502
1,036,030

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

14

Codeifai Limited Notes to the consolidated financial statements For the half-year ended 30 June 2024

Note 1. General information

These consolidated financial statements and notes to the consolidated financial statements cover Codeifai Limited and the entities it controlled (the “Consolidated Entity” or “Group”) at the end of, or during, the half-year. The company was formerly known as YPB Group Ltd but changed its name to Codeifai Limited on 7 August 2024.

The separate financial statements of the parent entity, Codeifai 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 Codeifai Limited’s functional and presentation currency.

The company is a listed public company incorporated and domiciled in Australia. Its registered office in Australia is Level 5, 126 Phillip Street, Sydney NSW 2000.

The consolidated financial statements were authorised for issue, in accordance with a resolution of directors, on 30 August 2024.

Note 2. Material accounting policies

These general purpose consolidated financial statements for the half-year ended 30 June 2024 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 2023 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 2023.

The Group adopted all relevant new and amended accounting standards and interpretations issued by the Australian Accounting Standards Board that are effective for annual reporting periods beginning on or after 1 January 2024. None of the new standards or amendments to standards that are mandatory for the first time materially affected any of the amounts recognised in the period.

15

Codeifai Limited Notes to the consolidated financial statements For the half-year ended 30 June 2024

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.

MotifMicro requires further R&D, therefore, management has considered the carrying value of the patent licence rights to be supported through the expected future generation of cash flows from the early adopters program with the current partners and additional partners in the pipeline. In addition, the technological milestone achievements during the period have also enhanced the intrinsic value of MotifMicro. However, the ongoing impacts of production lines, staffing and the need for further development based on feedback from the paid early adopter program and the current global economy impact the commercialisation of MotifMicro. Management is exploring other strategies to accelerate the development of MotifMicro to further improve the carrying amount of the patent license rights including but not limited to outsourcing the AI/ML developments required for MM1 to be commercialised further.

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.

16

Codeifai Limited Notes to the consolidated financial statements For the half-year ended 30 June 2024

The group incurred an operating loss after tax for the half-year of $2,005,358, had net cash outflows from operating activities of $910,947 and a deficiency of current assets over current liabilities of $2,438,918. As at 30 June 2024, the Group has cash and cash equivalents of $108,502.

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 2024, showing positive cash balances which is supported by both the existing sales contracts as well as reflecting revenue growth expected from the sales pipeline.

  • Reliance on further capital raising activities which have been undertaken subsequent to balance date, of which an additional $500,000 has been received. A Capital raising mandate in an advanced stage of negotiation is expected to be finalised in the next 30 days. Once entered into, this mandate will trigger initially either a rights issue or a Share Purchase Plan anticipated to raise around $1,500,000. It is prudent at the current share price level to raise a smaller amount of $500,000, providing cash runway towards an expected higher share price and a larger raise at higher levels. The Directors believe the Group will continue to be able to access necessary funding as and when required.

  • 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.

17

Codeifai Limited Notes to the consolidated financial statements For the half-year ended 30 June 2024

(a) Geographical information

In $
Half-year to June 2024
External revenue
Interest income
Other income
Total revenue
Half-year to June 2023
External revenue
External 2022 credit
note
Interest income
Other income
Total revenue
Reportable segments
Australia
People’s
Republic
of China
Thailand
United
States of
America
Total
96,689
229,552
-
-
326,241
1,655
11
41
-
1,707
200,341
-
-
-
200,341
298,685
229,563
41
-
528,289
109,149
136,928
-
-
246,077
(73,144)
-
-
-
(73,144)
9,335
-
764
-
10,099
296,700
-
-
-
296,700
342,040
136,928
764
-
479,732

(b) Assets

In $
As at 30 June 2024
Current assets
Non-current assets
Total assets
As at 31 December 2023
Current assets
Non-current assets
Total assets
Reportable segments
Australia
People’s
Republic
of China
Thailand
United
States of
America
Total
160,658
378,806
102,072
72,997
714,533
2,799
10,160
2,367
5,341,855
5,357,181
163,457
388,966
104,439
5,414,852
6,071,714
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

18

Codeifai Limited Notes to the consolidated financial statements For the half-year ended 30 June 2024

Note 4. Revenue

ote 4. Revenue
Revenue
Sale of goods and services
Credit notes of sales
Other revenue
Interest
Other income
Half year
to
Half year
to
30 June
2024
30 June
2023
$
$
326,241
246,077
-
(73,144)
1,707
10,099
200,341
296,700
528,289
479,732

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
Licence Agreement – at cost
Less: Accumulated amortisation
Less: Accumulated impairment losses
30 June
2024
31 December
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)
-
-
8,997,585
8,713,450
(3,655,801)
(3,540,357)
5,341,784
5,173,093
350,000
350,000
(18,676)
(18,676)
(331,324)
(331,324)
-
-

19

Codeifai Limited Notes to the consolidated financial statements For the half-year ended 30 June 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
Effect
of
movement
in
exchange rates
Balance at 30 June 2024
Patent licence
rights
Licence
Agreement
Total
$
$
$
5,173,093
-
5,173,093
5,173,093
-
5,173,093
-
-
-
168,691
-
168,691
5,341,784
-
5,341,784

Intellectual Property

In 2018, in reviewing the recoverable amount of the intellectual property, the carrying value was written down to nil due to overhauls on the Group’s core products and upgrades to the underlying technologies.

Patent Licence Rights

As MotifMicro development and paid commercial trials persist during the period ended 30 June 2024, the patent licence rights have not commenced amortisation, however impairment adjustments have been recorded in prior years to its 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 exceeds the carrying amount and therefore no impairment is considered necessary as at 30 June 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 sales pipeline of nil for FY2024 with an annual long-term average growth rate of 33% until 2028 that follows the industry growth rate with a long-term annual growth rate of 2% thereafter;

  • Discounted cash flow modelling to 2036 (the expiry date of the patent licence) with no terminal value;

  • A WACC of 23.9% (post-tax) assuming a long-term debt/equity ratio of nil; and

20

Codeifai Limited Notes to the consolidated financial statements For the half-year ended 30 June 2024

  • The group securing sufficient funding in future periods to continue as a going concern.

The valuation methodology has been updated as at 30 June 2024 to reflect updated forecasts and progress made on the MotifMicro technology.

The total impairment loss recorded as at 30 June 2024 is $3,655,801(31 December 2023: $3,540,357), and this loss can be reversed in future periods to the extent that future recoverable amounts support a higher carrying value.

Note 6. Trade and other payables

ote 6. Trade and other payables
Trade payables
Other payables and accruals
As at
As at
30 June
2024
31 December
2023
$
$
1,211,311
945,774
1,633,946
1,636,884
2,845,257
2,582,658

Note 7. Financial liabilities

Convertible note - (i)
Related party convertible note - (i)
Related party loans - (ii)
As at
As at
30 June
2024
31 December
2023
$
$
153,185
-
52,226
-
102,783
2,024,424
308,194
2,024,424

(i): The convertible notes are from Certane CT Pty Limited as custodian for Flannery Foundation Pty Limited and a related party, has a maturity date of 60 days after execution which have been extended by 90 days to 27 November 2024 and attract interest of 25% per annum.

(ii): The short-term borrowings from a related party as at 30 June 2024 is $0 (31 December 2023: $2,000,000) due to a debt-equity conversion during the period. The remaining balance shown above is interest payable as at 30 June 2024, calculated at an interest of 17.48% per annum up until the date of conversion (31 December 2023: 17.48%).

21

Codeifai Limited Notes to the consolidated financial statements For the half-year ended 30 June 2024

Note 8. Equity – Issued Capital

30 June 31 December 30 June 31 December
2024 2023 2024 2023
Shares Shares $ $
Ordinary shares – fully paid 2,307,961,469 790,461,469 87,710,044
85,426,969
Movements in ordinary share capital
Details Date Shares $
Balance 1 January 2024 790,461,469
85,426,969
Issuance as
payment for ATM
subscription 1 May 2024 17,500,000 33,075
Issuance as
payment for partial
settlement of JH
loans 28 June 2024 1,500,000,000 2,250,000
Balance 30 June 2024 2,307,961,469
87,710,044
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 9. Equity – Reserves

ote 9. Equity – Reserves
Note
Issued options reserve
(a)
Share-based payment reserve
(b)
Foreign currency translation reserve
(c)
30 June
2024
31 December
2023
$
$
1,067,262
567,467
149,267
149,267
2,076,228
1,717,162
3,292,757
2,433,896

(a) Issued options reserve

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

22

Codeifai Limited Notes to the consolidated financial statements For the half-year ended 30 June 2024

Details
Date
Balance
1 January 2024
Options issued as
partial settlement
of the JH loans
28 June 2024
Options issued as
partial settlement
of the JH loans
28 June 2024
Options issued as
partial settlement
of the JH loans
28 June 2024
Options expired
30 June 2024
Balance
30 June 2024
Options
$
657,875,316
567,467
200,000,000
149,834
200,000,000
99,890
100,000,000
25,059
(315,315,316)
-
842,560,000
842,250

(b) Share-based payment reserve

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

Details
Date
Balance
1 January 2024
Balance
30 June 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 10. Dividends

There were no dividends paid, recommended or declared during the current or previous financial half-year.

23

Codeifai Limited Notes to the consolidated financial statements For the half-year ended 30 June 2024

Note 11. Events after the reporting period

  • On 1 July 2024, the company signed subscription agreements for convertible notes of $25,000 and $20,000 with an interest rate at 25% per annum.

  • On 7 August 2024, The company changed its name from YPB Group Limited to Codeifai Limited. A special resolution was approved by shareholders at a General meeting on 30 May 2024.

  • On 8 August 2024, the company secured commitments to raise $600,000 in a placement to current Shareholders and sophisticated investors. $500,000 cash was received. The placement comprises 2 stages, firstly an issue of 333,333,333 fully paid ordinary shares at an issue price of $0.0015 with free attaching options of 333,333,333 subject to shareholder approval. A second stage will comprise the issue of 66,666,666 new shares at an issue price of $0.0015 with free attaching options of 66,666,666 subject to shareholder approval.

  • On 8 August 2024, the Company announced the integration of ConnectQR into the Canva App.

  • On 7 August 2024, 2 private placements totalling $3m were terminated by the Company.

Note 12. Earnings per share

Loss after income tax attributable to the owners
of Codeifai 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 2024
30 June 2023
$
$
(2,005,358)
(813,126)
Number
Number
804,449,878
524,448,199
804,449,878
524,448,199
Cents
Cents
(0.25)
(0.16)

Note 13. Related party transactions

24

Codeifai Limited Notes to the consolidated financial statements For the half-year ended 30 June 2024

or the half-year ended 30 June 2024
Transaction Transaction
values for the values for the
period ended year 31
30 June 2024 December 2023
$ $
Manifest Capital Management Pty Ltd
(related entity of Gerard Eakin)
Investor Relations 20,000 39,993
J F Houston Holdings Pty Limited
(related entity of John Houston)
Loan Facility Agreement 102,783 2,196,293
Convertible note 52,226 -

Terms and conditions

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 2024.

Note 14. Contingent Liabilities

There were no contingent liabilities noted at balance date.

25

Codeifai Limited Directors’ declaration For the half-year ended 30 June 2024

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 2024 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: 30 August 2024

26

==> picture [125 x 43] intentionally omitted <==

PKF Brisbane Audit ABN 33 873 151 348 Level 2, 66 Eagle Street Brisbane, QLD 4000 Australia

+61 7 3839 9733 [email protected] pkf.com.au

INDEPENDENT AUDITOR’S REVIEW REPORT

TO THE MEMBERS OF CODEIFAI LIMITED

Conclusion

We have reviewed the accompanying half-year financial report of Codeifai Limited (formerly YPB Group Limited) (“the company”), which comprises the consolidated statement of financial position as at 30 June 2024, 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 en d 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 2024, 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 requirements 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.

PKF Brisbane Pty Ltd is a member of PKF Global, the network of member firms of PKF International Limited, each of which is a separately owned legal entity and does not accept any responsibility or liability for the actions or inactions of any individual member or correspondent firm(s). Liability limited by a scheme approved under Professional Standards Legislation.

==> picture [125 x 43] intentionally omitted <==

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 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 Financial 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 2024 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 [54 x 31] intentionally omitted <==

PKF BRISBANE AUDIT

==> picture [102 x 40] intentionally omitted <==

SHAUN LINDEMANN PARTNER

30 AUGUST 2024 BRISBANE