AI assistant
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 viewerOpens 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