AI assistant
ELSIGHT LIMITED — Interim / Quarterly Report 2019
Aug 29, 2019
64836_rns_2019-08-29_f84449bb-a2a7-44d9-9881-ed77f3a78bf1.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [189 x 65] intentionally omitted <==
ASX APPENDIX 4D HALF-YEAR FINANCIAL REPORT TO 30 JUNE 2019
1. DETAILS OF REPORTING PERIOD
Name of Entity Elsight Limited (“the Company”) ABN 98 616 435 753 Reporting Period 30 June 2019 Previous Corresponding Period 30 June 2018
2. RESULTS FOR ANNOUNCEMENT TO THE MARKET
| 2. RESULTS FOR ANNOUNCEMENT TO THE |
MARKET | |||
|---|---|---|---|---|
| 30 June 2019 | 30 June 2018 | Increase/ |
Amount | |
| US$ | US$ | (Decrease) | change | |
| % | US$ | |||
| Revenues from ordinary activities | 863,655 | 675,241 | 28% | 188,414 |
| Profit/(Loss) after tax from ordinary | (1,601,109) | (2,239,345) | (29%) | (638,236) |
| activities attributable to members | ||||
| Profit/(Loss) after tax attributable to | (1,601,109) | (2,239,345) | (29%) | (638,236) |
| members | ||||
| Amount Per | Franked Amount | |||
| Security | Per Security | |||
| Final Dividend | Nil | Nil | ||
| Interim Dividend | Nil | Nil | ||
| Previous Corresponding Period | Nil | Nil | ||
| Record Date for Determining Entitlements | Not Applicable |
Commentary on results:
For further information, refer to the review of activities contained in the directors’ report, which forms part of the attached Interim Financial Report.
3. NET TANGIBLE ASSETS PER SHARE
| 3. NET TANGIBLE ASSETS PER SHARE |
||||
|---|---|---|---|---|
| 30 | June | 2019 | 30 June 2018 | |
| US$ | US$ | |||
| Net tangible asset backing per ordinary security | 3.22 | cents | 6.52 cents |
Elsight Limited ACN 616 435 753 T: +61 3 8689 9997 | A: Level 7, 330 Collins Street, Melbourne, VIC 3000
4. DETAILS OF ENTITIES OVER WHICH CONTROL HAS BEEN GAINED OR LOST DURING THE PERIOD
Control gained over entities
| Name of entity (or group of entities) | N/A |
|---|---|
| Date control gained | N/A |
| Contribution of such entities to the reporting entity’s profit/(loss) from ordinary | N/A |
| activities during the period (where material) | |
| Consolidated profit/(loss) from ordinary activities of the controlled entity (or group of | N/A |
| entities) whilst controlled during the whole of the previous corresponding period | |
| (where material) | |
| Loss of control over entities | |
| Name of entity (or group of entities) | N/A |
| Date control lost | N/A |
| Contribution of such entities to the reporting entity’s profit/(loss) from ordinary | N/A |
| activities during the period (where material) | |
| Consolidated profit/(loss) from ordinary activities of the controlled entity (or group of | N/A |
| entities) whilst controlled during the whole of the previous corresponding period | |
| (where material) |
5. DIVIDEND DETAILS
No dividend has been paid or recommended to be paid for the half-year ended 30 June 2019.
6. DETAILS OF DIVIDEND REINVESTMENT PLANS
Not Applicable
7 DETAILS OF ASSOCIATE AND JOINT VENTURE ENTITIES
N/A
8. FOREIGN ENTITIES
Not Applicable
9. AUDIT
This report has been based on accounts that have been subject to an audit review. There are no items of dispute with the auditor and the audit review is not subject to qualification.
Nir Gabay Managing Director
29 August 2019
Elsight Limited
Appendix 4D Page 2
==> picture [177 x 62] intentionally omitted <==
ELSIGHT LIMITED ABN 98 616 435 753
INTERIM FINANCIAL REPORT FOR THE HALF YEAR ENDED 30 JUNE 2019
ELSIGHT LIMITED ABN 98 616 435 753 INTERIM FINANCIAL REPORT 30 JUNE 2019
==> picture [118 x 41] intentionally omitted <==
CORPORATE DIRECTORY
Directors
Major General (ret) Ami Shafran – Non-Executive Chairman Mr Nir Gabay – Managing Director
Mr David Furstenberg – Non-Executive Director Mr Howard Digby – Non-Executive Director Mr Raj Logaraj – Non-Executive Director
Company Secretary
Mr Mark Licciardo
Registered Office
Level 7 330 Collins Street Melbourne VIC 3000 AUSTRALIA
Ph: +61 3 8689 9997 Email: [email protected] Web: www.el-sight.com
Auditor
BDO Audit (WA) Pty Ltd 38 Station Street PO Box 700 Subiaco WA 6008 AUSTRALIA
Legal Advisor
Afik & Co Level 2 103 Ha’hashmona’im Street P.O.B. 20144 Tel Aviv 6120101 ISRAEL
Share Registry
Automic Registry Services Level 2, 267 St Georges Terrace Perth WA 6000 AUSTRALIA
Phone: 1300 288 664 (within Australia) +61 2 9698 5414 (outside Australia) Fax: +61 8 9321 2337 Email: [email protected] Web: www.automic.com.au
Securities Exchange Listing
ASX Limited Level 40, Central Park 152-158 St Georges Terrace Perth WA 6000
ASX Code – ELS
- 2 -
ELSIGHT LIMITED ABN 98 616 435 753 INTERIM FINANCIAL REPORT 30 JUNE 2019
==> picture [118 x 41] intentionally omitted <==
| PAGE | |
|---|---|
| CONTENTS | |
| CORPORATE DIRECTORY | 2 |
| DIRECTORS’ REPORT | 4 |
| CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME | 6 |
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION | 7 |
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY | 8 |
| CONSOLIDATED STATEMENT OF CASH FLOWS | 9 |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS | 10 |
| DIRECTORS’ DECLARATION | 17 |
| AUDITOR’S INDEPENDENCE DECLARATION | 18 |
| INDEPENDENT AUDITOR’S REVIEW REPORT | 19 |
- 3 -
ELSIGHT LIMITED
ABN 98 616 435 753
INTERIM FINANCIAL REPORT 30 JUNE 2019
==> picture [119 x 42] intentionally omitted <==
DIRECTORS’ REPORT
The Directors of Elsight Limited (the Company ) and controlled entities (the Group or Consolidated Entity ) submit the following report for the half year ended 30 June 2019 ( Financial Period ).
DIRECTORS
The names and the particulars of the Directors of the Company during the half year and to the date of this report are:
| Name | Position | Appointed | Resigned |
|---|---|---|---|
| Major General (ret) Ami Shafran | Non-Executive Chairman | 2 June 2017 | - |
| Mr Nir Gabay | Managing Director | 2 June 2017 | - |
| Mr David Furstenberg | Non-Executive Director | 2 June 2017 | - |
| Mr Howard Digby | Non-Executive Director | 13 December 2016 | - |
| Mr Raj Logaraj | Non-Executive Director | 1 August 2018 | - |
| Mick KeeltyAO APM | Deputy Chairman | 12 December 2018 | 24 April 2019 |
COMPANY SECRETARY
Mr Mark Licciardo (appointed 15 March 2019)
Mr Peter Webse (resigned 15 March 2019)
REVIEW AND RESULTS OF OPERATIONS
The net loss of the Group after income tax for the half year ended 30 June 2019 amounted to US$1,601,109 (30 June 2018: loss of US$2,239,345). The half year ended 30 June 2019 loss included selling, general and administrative expenses of US$1,844,963 and non-cash share based payments of US$204,544.
The net assets of the Group have decreased by US$1,332,283 from net assets of US$4,500,060 at 31 December 2018 to net assets of US$3,167,777 at 30 June 2019.
As at 30 June 2019, the Group's cash and cash equivalents decreased from a balance of US$3,632,926 at 31 December 2018 to a balance of US$2,212,642.
As at 30 June 2019 the Group has working capital of US$2,759,842 (2018: working capital of US$4,288,342).
REVIEW OF ACTIVITIES
During the half year ended 30 June 2019 the following activities were undertaken:
The Group unveiled its new Halo communication platform at the world’s largest mobile technology conference and exhibition in February 2019. Halo’s breakthrough technology integrates Elsight’s high bandwidth totally secured data transmission technology while introducing a dramatically reduced form factor, weight, power consumption and heat index. The platform is offered in two main configurations: a highly compact standalone external device, or a lightweight internal board. The Halo 2000/4000 features multiple cellular modules, built in WiFi, and an optional video encoder and an internal battery. Halo is highly adaptable and able to integrate with any platform or device, making it ideal for future-forward OEMs, drones or other application that requires light weight, hi-bandwidth, highly secured and always-on solution.
In March 2019, the Group announced the receipt of repeat orders from key partners Traffilog and Alrena, key to the Company in endorsing satisfaction and demand and important for the Company’s goal of driving strong revenue growth in 2019.
During the half year, the Company focused on the development of its Halo technology towards commercialisation, involving a ramp up in the final testing, logistics, marketing and sales activities during the half year intended to secure and successfully deliver paid proof-of-concept (POC) ahead of aggressive sales starting 4Q 2019.
- 4 -
ELSIGHT LIMITED ABN 98 616 435 753 INTERIM FINANCIAL REPORT 30 JUNE 2019
==> picture [119 x 42] intentionally omitted <==
MATTERS SUBSEQUENT TO THE REPORTING PERIOD
On 1 August 2019 the Company issued 100,000 Ordinary Shares on the exercise of 100,000, A$0.30 unlisted options expiring 2 June 2020.
On 12 August 2019 the Company issued 215,000 unlisted options exercisable at A$0.35 on or before 23 June 2024, subject to the terms of the Company’s 2017 Employee Share Option Plan. The options will vest if the holder continues to provide services to the Company, its subsidiaries or affiliates with 50% vesting on 24 June 2021 and an additional 6.25% at the end of each quarter of continuous services thereafter.
On 27 August 2019 the Company announced that it has entered into a voluntary escrow agreement with existing shareholders of the Company with respect to a total of 44,002,974 Ordinary Shares held by those shareholders (Escrowed Shares), representing 45.85% of the Company’s total Shares on issue of 95,988,599. The restrictions on disposal of the Escrowed Shares under the Agreement give the Company a relevant interest in the Shares under section 608(1)(c) of the Corporations Act 2001 . The Company has no right to acquire the Escrowed Shares or to control the voting rights attached to the Escrowed Shares. The escrow period for 26,052,974 of the Escrowed Shares is from 8 August 2019 to 30 September 2020. The escrow period for the remaining 17,950,000 Escrowed Shares is from 8 August 2019 to 31 March 2020.
There have been no other matters or circumstances that have arisen since 30 June 2019.
AUDITOR’S INDEPENDENCE DECLARATION
The Auditor’s Independence Declaration to the Directors of the Consolidated Entity on page 18 forms part of the Directors’ Report for the half year ended 30 June 2019.
This report is signed in accordance with a resolution of the Board of Directors.
Mr Nir Gabay Managing Director 29 August 2019
- 5 -
ELSIGHT LIMITED ABN 98 616 435 753
INTERIM FINANCIAL REPORT 30 JUNE 2019
==> picture [119 x 42] intentionally omitted <==
CONSOLIDATED STATEMENT OF PROFIT OR LOSS
AND OTHER COMPREHENSIVE INCOME
FOR THE HALF YEAR ENDED 30 JUNE 2019
| Note Revenue Cost of sales Gross profit Other income Selling, administration and general expenses Share based payments 4 Loss before financing expenses Finance expenses Loss before income tax expense Income tax expense Loss for the half year Items that may be reclassified subsequently to profit or loss Foreign currency translation, net of tax Total comprehensive loss for the period net of tax Basic and diluted loss per share (cents) 6 |
Half year ended 30 June 2019 US$ Half year ended 30 June 2018 US$ 863,655 675,241 (416,322) (319,493) |
|---|---|
| 447,333 355,748 25,368 14,954 (1,844,963) (1,640,849) (204,544) (967,942) |
|
| (1,576,806) (2,238,089) (24,303) (1,256) |
|
| (1,601,109) (2,239,345) - - |
|
| (1,601,109) (2,239,345) 70,285 (427,918) |
|
| (1,530,824) (2,667,263) |
|
| (1.67) (2.47) |
The above Consolidated Statement of Profit or Loss and Other Comprehensive Income should be read in conjunction with the accompanying notes.
- 6 -
ELSIGHT LIMITED ABN 98 616 435 753
INTERIM FINANCIAL REPORT 30 JUNE 2019
==> picture [119 x 42] intentionally omitted <==
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2019
| Notes | 30 June 2019 US$ 31 Dec 2018 US$ |
|---|---|
| CURRENT ASSETS Cash and cash equivalents Trade and other receivables Inventory Other current assets TOTAL CURRENT ASSETS NON-CURRENT ASSETS Plant and equipment, net Intangible assets Right of use assets 2d TOTAL NON-CURRENT ASSETS TOTAL ASSETS CURRENT LIABILITIES Trade and other payables Borrowings Lease liabilities 2d TOTAL CURRENT LIABILITIES NON-CURRENT LIABILITIES Provision for employees’ severance benefits Borrowings Lease liabilities 2d TOTAL NON-CURRENT LIABILITIES TOTAL LIABILITIES NET ASSETS EQUITY Issued capital Reserves 3 Accumulated losses TOTAL EQUITY |
2,212,642 3,632,926 1,077,062 1,152,211 252,622 314,277 76,877 93,272 |
| 3,619,203 5,192,686 |
|
| 316,592 326,701 76,075 45,140 246,694 - |
|
| 639,361 371,841 |
|
| 4,258,564 5,564,527 |
|
| 657,057 883,882 21,507 20,462 180,797 - |
|
| 859,361 904,344 |
|
| 100,003 64,976 58,737 95,147 72,686 - |
|
| 231,426 160,123 |
|
| 1,090,787 1,064,467 |
|
| 3,167,777 4,500,060 |
|
| 11,667,737 11,667,737 1,888,694 1,613,865 (10,388,654) (8,781,542) 3,167,777 4,500,060 |
The above Consolidated Statement of Financial Position should be read in conjunction with the accompanying notes.
- 7 -
ELSIGHT LIMITED
ABN 98 616 435 753
==> picture [119 x 42] intentionally omitted <==
INTERIM FINANCIAL REPORT 30 JUNE 2019
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE HALF YEAR ENDED 30 JUNE 2019
| FOR THE HALF YEAR ENDED 30 JUNE 2019 | |
|---|---|
| Issued Capital US$ Accumulated Losses US$ Share Based Payment Reserve US$ Foreign Exchange Reserve US$ Predecessor Accounting Reserve US$ Total US$ |
|
| Balance as at 31 December 2018 Change in accounting policy (Note 2d) Restated total equity at 1 January 2019 Total Comprehensive Income Loss for the period Foreign currency translation differences Total comprehensive loss for the period Transactions with owners in their capacity as owners: Share based payments (Note 4) Balance as at 30 June 2019 |
11,667,737 (8,781,542) 2,677,670 (767,009) (296,796) 4,500,060 - (6,003) - - - (6,003) |
| 11,667,737 (8,787,545) 2,677,670 (767,009) (296,796) 4,494,057 - (1,601,109) - - - (1,601,109) - - - 70,285 - 70,285 |
|
| - (1,601,109) - 70,285 - (1,530,824) |
|
| - - 204,544 - - 204,544 |
|
| 11,667,737 (10,388,654) 2,882,214 (696,724) (296,796) 3,167,777 |
|
| Issued Capital US$ Accumulated Losses US$ Share Based Payment Reserve US$ Foreign Exchange Reserve US$ Predecessor Accounting Reserve US$ Total US$ |
|
| Balance as at 1 January 2018 Total Comprehensive Income Loss for the period Foreign currency translation differences Total comprehensive loss for the period Transactions with owners in their capacity as owners: Issue of shares Capital raising costs Share based payments Balance as at 30 June 2018 |
5,091,738 (4,574,570) 1,296,456 (152,005) (296,796) 1,364,823 - (2,239,345) - - - (2,239,345) - - - (427,918) - (427,918) |
| - (2,239,345) - (427,918) - (2,667,263) |
|
| 7,059,429 - - - - 7,059,429 (442,935) - - - - (442,935) - - 986,460 - - 986,460 11,708,232 (6,813,915) 2,282,916 (579,923) (296,796) 6,300,514 |
The above Consolidated Statement of Changes in Equity should be read in conjunction with the accompanying notes.
- 8 -
ELSIGHT LIMITED ABN 98 616 435 753
INTERIM FINANCIAL REPORT 30 JUNE 2019
==> picture [119 x 42] intentionally omitted <==
CONSOLIDATED STATEMENT OF CASHFLOWS
FOR THE HALF YEAR ENDED 30 JUNE 2019
| Half year ended 30 June 2019 US$ Half year ended 30 June 2018 US$ |
|
|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES Receipts from customers Interest received Interest paid Payments to suppliers and employees Net cash used for operating activities CASH FLOWS FROM INVESTING ACTIVITIES Purchase of fixed assets Payment for intangible assets Proceeds from investments Net cash (used for)/provided by investing activities CASH FLOWS FROM FINANCING ACTIVITIES Net proceeds from the issue of shares Repayment of borrowings Principal elements of lease payments Net cash (used for)/provided by financing activities Net (decrease)/increase in cash and cash equivalents held Cash and cash equivalents at the beginning of period Impact of movement in foreign exchange rates Cash and cash equivalents at the end of period |
966,707 562,153 26,257 11,817 (17,157) (3,778) (2,284,406) (2,119,099) |
| (1,308,599) (1,548,907) |
|
| (7,246) (153,103) (33,183) - - 44,612 |
|
| (40,429) (108,491) |
|
| - 6,593,671 (9,414) (80,348) (86,732) - |
|
| (96,146) 6,513,323 |
|
| (1,445,174) 4,855,925 3,632,926 1,093,853 24,890 (355,383) 2,212,642 5,594,395 |
The above Consolidated Statement of Cash Flows should be read in conjunction with the accompanying notes.
- 9 -
ELSIGHT LIMITED ABN 98 616 435 753 INTERIM FINANCIAL REPORT 30 JUNE 2019
==> picture [119 x 42] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE HALF YEAR ENDED 30 JUNE 2019
NOTE 1: REPORTING ENTITY
The interim financial report ( Report ) of Elsight Limited (the Company ) and it’s controlled entities (the Group ) ( Consolidated Entity ) for the half year ended 30 June 2019 was authorised for issue in accordance with a resolution of the Directors on 29 August 2019.
Elsight Limited is a listed public company, trading on the Australia Securities Exchange, limited by shares, incorporated and domiciled in Australia.
The Group’s registered office and principal place of business is Level 7, 330 Collins Street, Melbourne VIC 3000 Australia.
NOTE 2: BASIS OF PREPARATION
a) Statement of compliance
This interim financial report has been prepared in accordance with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Act 2001 .
This interim financial report does not include full disclosures of the type normally included in an annual financial report. Therefore, it cannot be expected to provide as full an understanding of the financial performance, financial position and cash flows of the Company as in the full financial report. It is recommended that this interim financial report be read in conjunction with any public announcements made by Elsight Limited up to the date of this report in accordance with the continuous disclosure requirements arising under the Corporations Act 2001 and the ASX Listing Rules.
b) Basis of measurement and reporting conventions including capital reorganisation
This interim financial report has been prepared on an accruals basis and is based on historical cost. The interim financial report is presented in United States dollars and all values are rounded to the nearest dollar unless otherwise stated.
The accounting policies adopted are consistent with the accounting policies adopted in the Company’s last annual financial statements for the year ended 31 December 2018 except for the adoption of new and amended accounting standards as set out below.
c) Adoption of new and amended accounting standards
The Group had to change its accounting policies as a result of the adoption of AASB 16 Leases from 1 January 2019. The impact of the adoption of this standard has had a material impact on the amounts presented in the Group’s financial statements as disclosed below.
d) Changes in accounting policies
This note explains the impact of the adoption of AASB 16 Leases on the group’s financial statements and discloses the new accounting policies that have been applied from 1 January 2019.
The Group has applied the Modified Retrospective Approach in its adoption of AASB 16. Comparative information has not been restated as permitted under the specific transitional provisions in the standard. The reclassifications and adjustments arising from the adoption of AASB 16 are recognised in the opening balance sheet at 1 January 2019, with the cumulative effect of initial application recognised as an adjustment to the opening retained earnings balance at that date.
- 10 -
ELSIGHT LIMITED ABN 98 616 435 753 INTERIM FINANCIAL REPORT 30 JUNE 2019
==> picture [119 x 42] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE HALF YEAR ENDED 30 JUNE 2019
NOTE 2: BASIS OF PREPARATION (CONTINUED)
d) Changes in accounting policies (continued)
AASB 16 Leases – Impact of Adoption
Lease liabilities
On adoption of AASB 16 the group recognised lease liabilities in relation to leases which had previously been classified as operating leases under the principles of AASB 117 Leases . These liabilities were measured at the present value of the remaining lease payments, discounted using the lessee’s incremental borrowing rate as of 1 January 2019. The weighted average lessee’s incremental borrowing rate applied to the lease liabilities on 1 January 2019 was 3.58%.
Lease liabilities recognised at 1 January 2019 are as follows:
| Operating lease commitments disclosed as at 31 December 2018 Less: Discount applied Operating lease commitments discounted using the lessee’s incremental borrowing rate at the date of initial application Add: finance lease liabilities recognised as at 31 December 2018 Less: short-term leases recognised on a straight-line basis as expense Lease liability recognised as at 1 January 2019 Of which are: 30 June 2019 US$ Current lease liabilities 180,797 Non-current lease liabilities 72,686 Total lease liability 253,483 |
2019 US$ 361,902 (36,970) |
|---|---|
| 324,932 - - |
|
| 324,932 | |
| 1 January 2019 US$ 189,618 135,314 324,932 |
Right of use assets
The associated right of use assets for property and vehicle leases were measured on a retrospective basis as if the new rules had always been applied. There were no other right of use assets and no onerous lease contracts that would have required an adjustment to the right of use assets at the date of initial application.
The recognised right of use assets relate to the following types of assets:
| Office space Motor vehicles Total right of use assets |
30 June 2019 1 January 2019 US$ US$ 197,194 250,155 49,500 68,774 246,694 318,929 |
|---|---|
The change in accounting policy affected the following items in the balance sheet on 1 January 2019:
-
Right of use assets – increase by US$318,929; and
-
Lease liabilities – increase by US$324,932.
The net impact on accumulated losses on 1 January 2019 was an increase of US$6,003.
- 11 -
ELSIGHT LIMITED ABN 98 616 435 753 INTERIM FINANCIAL REPORT 30 JUNE 2019
==> picture [119 x 42] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE HALF YEAR ENDED 30 JUNE 2019
NOTE 2: BASIS OF PREPARATION (CONTINUED)
d) Changes in accounting policies (continued)
Impact on segment disclosures and earnings per share
The adoption of AASB 16 had no impact on the group’s segment disclosures.
There was no impact on earnings per share for the six months to 30 June 2019 as a result of the adoption of AASB 16.
Practical expedients applied
In applying AASB 16 for the first time, the group has used the following practical expedients permitted by the standard:
-
The use of a single discount rate to a portfolio of leases; and
-
The use of hindsight in determining the lease term where the contract contains options to extend or terminate the lease.
The group has also elected not to reassess whether a contract is, or contains a lease, at the date of initial application. Instead, for contracts entered into before the transition date the group relied on its assessment made applying AASB 117 and Interpretation 4 Determining whether an Arrangement contains a Lease .
AASB 16 Leases – Accounting Policies Applied from 1 January 2019
The group leases office space and vehicles. Rental contracts are typically made for a fixed period of 3 years, with extension options available on the office lease. Lease terms are negotiated on an individual basis and contain a range of terms and conditions. The lease agreements do not impose any covenants, but leased assets may not be used as security for borrowing purposes.
Until the 2018 financial year, leases were classified as either finance or operating leases. Payments made under the group’s operating leases (net of any incentives received from the lessor) were charged to profit or loss on a straight-line basis over the period of the lease.
From 1 January 2019, leases are recognised as a right of use asset and a corresponding liability at the date at which the leased asset is available for use by the group. Each lease payment is allocated between the liability and finance cost. The finance cost is charged to profit or loss over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period. The right of use asset is depreciated over the shorter of the asset’s useful life and the lease term on a straight-line basis.
Assets and liabilities arising from a lease are initially measured on a present value basis. Lease liabilities include the net present value of fixed lease payments (including in-substance fixed payments), less any lease incentive receivable.
The lease payments are discounted using the interest rate implicit in the lease. If that rate cannot be determined, the lessee’s incremental borrowing rate is used, being the rate that the lessee would have to pay to borrow the funds necessary to obtain an asset of similar value in a similar economic environment with similar terms and conditions.
Right of use assets are measured at cost comprising the following:
-
The amount of the initial measurement of lease liability;
-
Any lease payments made at or before the commencement date less any lease incentives received;
-
Any initial direct costs; and
-
Restoration costs.
Payments associated with short-term leases and leases of low-value assets are recognised on a straight-line basis as an expense in profit or loss. Short-term leases are leases with a lease term of 12 months or less. Low-value may assets comprise IT-equipment and small items of office furniture.
e) Critical accounting judgements and estimates
The preparation of financial statements requires the use of certain critical accounting judgements and estimates. It also requires management to exercise its judgement in the process of applying the Group’s accounting policies. There are no areas involving a high degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements except for the following:
- 12 -
ELSIGHT LIMITED ABN 98 616 435 753 INTERIM FINANCIAL REPORT 30 JUNE 2019
==> picture [119 x 42] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE HALF YEAR ENDED 30 JUNE 2019
NOTE 2: BASIS OF PREPARATION (CONTINUED)
e) Critical accounting judgements and estimates (continued)
- Key estimate: Share based payments
The Group initially measures the cost of equity-settled transactions with employees by reference to the fair value of the equity instruments at the date at which they are granted. Estimating fair value for share-based payment transactions requires determination of the most appropriate valuation model, which is dependent on the terms and conditions of the grant.
This estimate also requires determination of the most appropriate inputs to the valuation model including the expected life of the share option, volatility and dividend yield and making assumptions about them, as well as an assessment of the probability of achieving non-market based vesting conditions.
The probability of achieving non-market based vesting conditions of performance options is assessed at each reporting period.
The assumptions and models used for estimating fair value for share-based payment transactions are disclosed in Note 4.
| 4. | |
|---|---|
| NOTE 3: RESERVES | 30 June 2019 US$ 31 Dec 2018 US$ |
| (a) Share Based Payment Reserve 47,278,360 (31 December 2018: 47,269,360) options on issue (b) Movement in Share Based Payment Reserve Opening balance at 1 January 2019 Pro-rata expense of options issued in prior periods Issue of ESOP options (Note 4) Cancellation of ESOP options on termination of employment Closing balance at 30 June 2019 (c) Foreign exchange reserve The foreign currency translation reserve records exchange differences arising presentation currency. (d) Predecessor Accounting Reserve |
2,882,214 2,677,670 No. $ 47,269,360 2,677,670 - 213,667 50,000 6,845 (41,000) (15,968) |
| 47,278,360 2,882,214 |
|
| US$ US$ (696,724) (767,009) on translation from functional currency to US$ US$ (296,796) (296,796) |
The reserve arises from the capital reorganisation and records the net liabilities of Elsight Limited as at the acquisition date of 2 June 2017.
- 13 -
ELSIGHT LIMITED
ABN 98 616 435 753 INTERIM FINANCIAL REPORT 30 JUNE 2019
==> picture [119 x 42] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE HALF YEAR ENDED 30 JUNE 2019
NOTE 4: SHARE BASED PAYMENTS
Summary of Options Issued in Prior Periods
Options issued in prior periods that impact the half year ended 30 June 2019 are as follows:
| Description | Grant date | Exercise | Expiry | Options | Options vested | Options | Options forfeited | Options that | Vesting | Net pro-rata |
|---|---|---|---|---|---|---|---|---|---|---|
| Price | Date | Granted | (i) | lapsed | on termination of | may vest at | condition | income/(expense) | ||
| employment(ii) | 30 June 2019 | recorded at 30 June 2019 | ||||||||
| A$ | No. | No. | No. | No. | No. | US$ | ||||
| ESOP Performance Options | 2-Jun-17 | $0.20 | 2-June-22 | 30,000,000 | (10,000,000) | - | - | 20,000,000 | (iii),(iv) | 50,065 |
| ESOP Options | 2-Jun-17 | $0.20 | 2-June-22 | 8,608,000 | - | - | - | 8,608,000 | (v) | (184,059) |
| ESOP Options | 10-Dec-17 | $0.60 | 9-Oct-22 | 211,000 | - | - | (86,000) | 125,000 | (v) | (12,291) |
| ESOP Options | 9-Jan-18 | $1.08 | 14-Nov-22 | 25,000 | - | - | - | 25,000 | (vi) | (1,306) |
| ESOP Options | 5-Feb-18 | $0.80 | 4-Feb-23 | 68,000 | - | - | (32,000) | 36,000 | (v) | (3,068) |
| ESOP Options | 26-Apr-18 | $0.745 | 4-Mar-23 | 42,000 | - | - | (30,000) | 12,000 | (vii) | (685) |
| Director Options | 28-May-18 | $0.60 | 9-Oct-22 | 460,000 | - | - | - | 460,000 | (viii) | (25,117) |
| ESOP Options | 1-Aug-18 | $0.675 | 31-Jul-23 | 194,000 | - | - | (57,000) | 137,000 | (v) | (7,106) |
| ESOP Options | 1-Aug-18 | $0.60 | 31-Jul-23 | 200,000 | - | - | - | 200,000 | (ix) | (14,132) |
| Total | 39,808,000 | (10,000,000) | - | (205,000) | 29,603,000 | (197,699) |
(i) 10,000,000 Class A Performance Options vested on 7 June 2018 upon achievement of the vesting milestone.
(ii) 164,000 options were forfeited as of 31 December 2018; an additional 41,000 options were forfeited during the half year to 30 June 2019.
(iii) 10,000,000 Class B Performance options vest and become exerercisable upon the Company achieving aggregate revenue of A$4,000,000 from total sale of products based on the Technology in a Year. The vesting probability for these options was determined to be 50% at 30 June 2019.
(iv) 10,000,000 Class C Performance Options will vest and and become exercisable upon the Company achieving aggregate revenue of A$10,000,000 from total sale of products based on the Technology in a Year. The implied value of Class C Performance Options is US$1,037,544 however the probability was determined to be nil at 30 June 2019 due to the uncertainty of meeting the performance milestone by 7 June 2020.
(v) 50% on the second anniversary of the grant date and an additional 6.25% at the end of each quarter of continuous service thereafter.
(vi) 50% on 15 November 2017 and an additional 3.125% at the end of each quarter of continuous service thereafter.
(vii) 50% on 5 March 2020 and an additional 6.25% at the end of each quarter of continuous service thereafter.
(viii) 50% on 10 October 2020 and an additional 6.25% at the end of each quarter of continuous service thereafter.
(ix) 50% vested immediately and 50% on 1 August 2019.
- 14 -
ELSIGHT LIMITED ABN 98 616 435 753 INTERIM FINANCIAL REPORT 30 JUNE 2019
==> picture [119 x 42] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE HALF YEAR ENDED 30 JUNE 2019
NOTE 4: SHARE BASED PAYMENTS (CONTINUED)
Summary of Share Based Payments Issued During the Half Year
During the half year ended 30 June 2019 the Company recorded the following share based payments:
- The issue of 50,000 Employee Share Plan Options exercisable at A$0.60, on or before 1 December 2023 to employees of the Group, exercisable after the satisfaction of the following vesting condition, 50% on 1 Decemebr 2019 and an additional 12.25% at the end of each quarter of continuous services thereafter, resulting in an expense of US$6,845 recorded at 30 June 2019.
Fair Value
The fair value of ASX listed options has been determined with reference to market price on the date of commencement of trade.
The Black Scholes option pricing model was used to determine the fair value of the unlisted options issued. The Black Scholes inputs and valuations were as follows:
| Options | ESOP Options |
|---|---|
| Number of options | 50,000 |
| Grant date | 1-Dec-18 |
| Issue date | 7-Feb-19 |
| Exercise price | A$0.60 |
| Expected volatility | 100.00% |
| Implied option life | 5 years |
| Expected dividend yield | nil |
| Risk free rate | 2.46% |
| Valuation per option A$ | $0.4164 |
| Exchange rate | $0.7015 |
| Valuation per option US$ | $0.2921 |
| Total valuation US$ | $14,605 |
Share Based Payments Expense
Share based payment expense at 30 June 2019 is comprised as follows:
| Expense of options issued in comparative and prior periods Issue of 50,000 ESOP options Total expense recognised in profit or loss Total expense recognised in equity Total share based payments expense |
30 June 2019 US$ 30 June 2018 US$ 197,699 967,942 6,845 - |
|---|---|
| 204,544 967,942 - 18,518 204,544 986,460 |
- 15 -
ELSIGHT LIMITED ABN 98 616 435 753 INTERIM FINANCIAL REPORT 30 JUNE 2019
==> picture [119 x 42] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE HALF YEAR ENDED 30 JUNE 2019
NOTE 5: DIVIDENDS
The Company did not pay or propose any dividends in the half year to 30 June 2019.
NOTE 6: LOSS PER SHARE
The following reflects income and share data used in the calculation of basic and diluted loss per share.
| 30 June 2019 | 30 June 2018 | |
|---|---|---|
| US$ | US$ | |
| Total loss for the period | (1,601,109) | (2,239,345) |
| No. | No. | |
| Weighted average number of ordinary shares in calculating basic and | ||
| diluted loss per share | 95,888,599 | 90,844,255 |
NOTE 7: COMMITMENTS
Apart from the impact of the adoption of AASB 16 Leases as disclosed at Note 2d there have been no changes to the Company’s commitments since 31 December 2018.
NOTE 8: SEGMENT INFORMATION
The Company has identified its operating segment based on internal reports that are reviewed by the Board and management. The company has one operating segment.
NOTE 9: CONTINGENT ASSET AND LIABILITIES
The directors are not aware of any contingent liabilities or assets as at 30 June 2019 or subsequent to period end.
NOTE 10 : RELATED PARTY TRANSACTIONS
Directors and their related parties continued to receive salaries and consulting fees during the period consistent with 31 December 2018.
NOTE 11: EVENTS OCCURRING AFTER THE REPORTING PERIOD
On 1 August 2019 the Company issued 100,000 Ordinary Shares on the exercise of 100,000, A$0.30 unlisted options expiring 2 June 2020.
On 12 August 2019 the Company issued 215,000 unlisted options exercisable at A$0.35 on or before 23 June 2024, subject to the terms of the Company’s 2017 Employee Share Option Plan. The options will vest if the holder continues to provide services to the Company, its subsidiaries or affiliates with 50% vesting on 24 June 2021 and an additional 6.25% at the end of each quarter of continuous services thereafter.
On 27 August 2019 the Company announced that it has entered into a voluntary escrow agreement with existing shareholders of the Company with respect to a total of 44,002,974 Ordinary Shares held by those shareholders (Escrowed Shares), representing 45.85% of the Company’s total Shares on issue of 95,988,599. The restrictions on disposal of the Escrowed Shares under the Agreement give the Company a relevant interest in the Shares under section 608(1)(c) of the Corporations Act 2001 . The Company has no right to acquire the Escrowed Shares or to control the voting rights attached to the Escrowed Shares. The escrow period for 26,052,974 of the Escrowed Shares is from 8 August 2019 to 30 September 2020. The escrow period for the remaining 17,950,000 Escrowed Shares is from 8 August 2019 to 31 March 2020.
There have been no other matters or circumstances that have arisen since 30 June 2019.
- 16 -
ELSIGHT LIMITED ABN 98 616 435 753 INTERIM FINANCIAL REPORT 30 JUNE 2019
DIRECTORS’ DECLARATION
The Directors of Elsight Limited declare that:
-
The financial statements and notes, as set out on pages 6 to 16 are in accordance with the Corporations Act 2001 and:
-
a) comply with Accounting Standard AASB 134: Interim Financial Reporting, the Corporations Regulations 2001 and other mandatory professional reporting requirements; and
-
b) give a true and fair view of the Consolidated Entity’s financial position as at 30 June 2019 and of its performance for the period ended on that date.
-
In the Directors’ opinion there are reasonable grounds to believe that the Group will be able to pay its debts as and when they become due and payable.
This declaration is made in accordance with a resolution of the Board of Directors.
Mr Nir Gabay Managing Director
-
29 August 2019
-
17 -
Tel: +61 8 6382 4600 38 Station Street Fax: +61 8 6382 4601 Subiaco, WA 6008 www.bdo.com.au PO Box 700 West Perth WA 6872 Australia
==> picture [77 x 30] intentionally omitted <==
DECLARATION OF INDEPENDENCE BY NAME OF ENGAGEMENT PARTNER TO THE DIRECTORS OF COMPANY NAME
As lead auditor for the review of Elsight Limited for the half-year ended 30 June 2019, I declare that, to the best of my knowledge and belief, there have been:
-
No contraventions of the auditor independence requirements of the Corporations Act 2001 in relation to the review; and
-
No contraventions of any applicable code of professional conduct in relation to the review.
This declaration is in respect of Elsight Limited and the entities it controlled during the period.
==> picture [127 x 42] intentionally omitted <==
Phillip Murdoch Partner
BDO Audit (WA) Pty Ltd
Perth, 29 August 2019
BDO Audit (WA) Pty Ltd ABN 79 112 284 787 is a member of a national association of independent entities which are all members of BDO Australia Ltd ABN 77 050 110 275, an Australian company limited by guarantee. BDO Audit (WA) Pty Ltd and BDO Australia Ltd are members of BDO International Ltd, a UK company limited by guarantee, and form part of the international BDO network of independent member firms. Liability limited by a scheme approved under Professional Standards Legislation.
- 18 -
Tel: +61 8 6382 4600 38 Station Street Fax: +61 8 6382 4601 Subiaco, WA 6008 www.bdo.com.au PO Box 700 West Perth WA 6872 Australia
==> picture [77 x 30] intentionally omitted <==
INDEPENDENT AUDITOR’S REVIEW REPORT
To the members of Elsight Limited
Report on the Half-Year Financial Report
Conclusion
We have reviewed the half-year financial report of Elsight Limited (the Company) and its subsidiaries (the Group), which comprises the consolidated statement of financial position as at 30 June 2019, the consolidated statement of profit or loss and other comprehensive income, the consolidated statement of changes in equity and the consolidated statement of cash flows for the half-year then ended, and notes comprising a statement of accounting policies and other explanatory information, and the directors’ declaration.
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 the Group is not in accordance with the Corporations Act 2001 including:
(i) Giving a true and fair view of the Group’s financial position as at 30 June 2019 and of its financial performance for the half-year ended on that date; and
(ii) Complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001 .
Directors’ responsibility for the Half-Year 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 Australian Accounting Standards and the Corporations Act 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 responsibility
Our responsibility is to express a conclusion on the half-year financial report based on our review. We conducted our review in accordance with the Auditing Standard on Review Engagements ASRE 2410 Review of a Financial Report Performed by the Independent Auditor of the Entity, in order to state whether, on the basis of the procedures described, 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 Group’s financial position as at 30 June 2019 and its financial performance for the half-year ended on that date and complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001. As the auditor of the Group, ASRE 2410 requires that we comply with the ethical requirements relevant to the audit of the annual financial report.
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.
BDO Audit (WA) Pty Ltd ABN 79 112 284 787 is a member of a national association of independent entities which are all members of BDO Australia Ltd ABN 77 050 110 275, an Australian company limited by guarantee. BDO Audit (WA) Pty Ltd and BDO Australia Ltd are members of BDO International Ltd, a UK company limited by guarantee, and form part of the international BDO network of independent member firms. Liability limited by a scheme approved under Professional Standards Legislation.
- 19 -
==> picture [78 x 30] intentionally omitted <==
Independence
In conducting review, we have complied with the independence requirements of the Corporations Act 2001. We confirm that the independence declaration required by the Corporations our Act 2001, which has been given to the directors of the Group, would be in the same terms if given to the directors as at the time of this auditor’s review report.
BDO Audit (WA) Pty Ltd
==> picture [112 x 47] intentionally omitted <==
Phillip Murdoch Director
Perth, 29 August 2019
- 20 -