AI assistant
IKEGPS GROUP LIMITED — Audit Report / Information 2019
May 29, 2019
65113_rns_2019-05-29_4bc737b9-4f2b-4d9a-b62d-8f32f098b35b.pdf
Audit Report / Information
Open in viewerOpens in your device viewer
Contents
Independent auditor’s report……………………………………………………………………………………...………3 Consolidated statement of profit or loss and other comprehensive income…...........9 Consolidated statement of changes in equity.................................................................10 Consolidated balance sheet ..…………………………………………..………........................................11 Consolidated statement of cash flows.………………….........................................................12 Notes to the consolidated financial statements ..………….........................................13-47
==> picture [77 x 59] intentionally omitted <==
Independent auditor’s report
To the shareholders of ikeGPS Group Limited
We have audited the financial statements which comprise:
-
the consolidated balance sheet as at 31 March 2019;
-
the consolidated statement of profit or loss and other comprehensive income for the year then ended;
-
the consolidated statement of changes in equity for the year then ended;
-
the consolidated statement of cash flows for the year then ended; and
-
the notes to the consolidated financial statements, which include significant accounting policies.
Our opinion
In our opinion, the accompanying financial statements of ikeGPS Group Limited (the Company), including its subsidiaries (the Group), present fairly, in all material respects, the financial position of the Group as at 31 March 2019, its financial performance and its cash flows for the year then ended in accordance with New Zealand Equivalents to International Financial Reporting Standards (NZ IFRS) and International Financial Reporting Standards (IFRS).
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (New Zealand) (ISAs (NZ) and International Standards on Auditing (ISAs). Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
We are independent of the Group in accordance with Professional and Ethical Standard 1 (Revised) Code of Ethics for Assurance Practitioners (PES 1) issued by the New Zealand Auditing and Assurance Standards Board and the International Ethics Standards Board for Accountants’ Code of Ethics for Professional Accountants (IESBA Code), and we have fulfilled our other ethical responsibilities in accordance with these requirements.
Our firm carries out other services for the Group in the areas of assurance services relating to the Company’s research and development grant and tax compliance services in respect to annual income tax returns. The provision of these other services has not impaired our independence as auditor of the Group.
Material uncertainty related to going concern
We draw attention to note 2 in the financial statements, which indicates that the Group incurred an operating cash outflow of $4.0 million for the year ended 31 March 2019, and a further investing outflow of $1.1 million relating to capitalised internal development and the purchase of property, plant and equipment. The Group also incurred a net loss of $5.1 million for the year. The cash balance at 31 March 2019 was $3.5 million. If the Group fails to achieve its FY20 business plan (particularly forecast sales growth), manage costs or obtain alternative sources of financing it may not be able to meet its obligations as they fall due. As stated in note 2, these conditions, along with other matters as set forth in note 2, indicate that a material uncertainty exists that may cast significant doubt on the Group’s ability to continue as a going concern. Our opinion is not modified in respect of this matter.
PricewaterhouseCoopers, PwC Centre, 10 Waterloo Quay, Wellington 6011 T: +64 4 462 7000, F: +64 4 462 7001, pwc.co.nz
==> picture [77 x 59] intentionally omitted <==
Our audit approach
Overview
==> picture [180 x 289] intentionally omitted <==
An audit is designed to obtain reasonable assurance whether the financial statements are free from material misstatement.
Overall Group materiality: $363,000, which represents 5% of the 3-year average loss before tax.
We chose 3-year average loss before tax as the benchmark because, in our view, the level of ongoing losses is the benchmark against which performance of the Group is most commonly measured by users and utilisation of a 3- year average addresses the historical volatility of the benchmark.
Our key audit matter is the valuation of development assets.
Materiality
The scope of our audit was influenced by our application of materiality.
Based on our professional judgement, we determined certain quantitative thresholds for materiality, including the overall Group materiality for the financial statements as a whole as set out above. These, together with qualitative considerations, helped us to determine the scope of our audit, the nature, timing and extent of our audit procedures and to evaluate the effect of misstatements, both individually and in aggregate on the financial statements as a whole.
Audit scope
We designed our audit by assessing the risks of material misstatement in the financial statements and our application of materiality. As in all of our audits, we also addressed the risk of management override of internal controls including among other matters, consideration of whether there was evidence of bias that represented a risk of material misstatement due to fraud.
We tailored the scope of our audit in order to perform sufficient work to enable us to provide an opinion on the financial statements as a whole, taking into account the structure of the Group, the accounting processes and controls, and the industry in which the Group operates.
The financial statements are a consolidation of the Company and two subsidiaries, one based in New Zealand and one in the United States of America. The Company and both subsidiaries share one centralised group finance function.
We scoped our audit on a Group financial statement line item basis and completed audit work on Group balances at the materiality level for the Group. All audit procedures were conducted by the Group audit team.
PwC
==> picture [77 x 59] intentionally omitted <==
Key audit matters
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the financial statements of the current year. In addition to the matter described in the Material uncertainty related to going concern section, we have determined the matter described below to be the key audit matter to be communicated in our report. This matter was addressed in the context of our audit of the financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
PwC
==> picture [77 x 59] intentionally omitted <==
Key audit matter
Valuation of development assets
As disclosed in note 15, Intangible assets, the Group has $3.6 million of development assets related to the internal development of hardware and software products. Development assets are initially carried at cost. To determine whether the carrying value of the developed assets are reasonable, the Directors assessed whether any impairment indicators existed for each development asset Cash Generating Unit (CGUs) by considering, among other factors, sales achieved to date for the asset’s relevant product line(s) and the overall operating and cash performance of the entity. The Directors concluded the Group’s overall operating losses and difficulty in meeting budgeted sales levels for the Spike Business were indicators of impairment.
Management performed an impairment assessment of the overall business on a value in use basis and the Spike development assets on a value in use and fair value less costs of disposal basis. These assessments require significant judgement when identifying appropriate assumptions upon which to base the model, particularly forecasting future sales volumes . The impairment assessments were a key audit matter due to the significant judgement involved in assessing whether forecast future sales volumes would be achieved to support the conclusion on whether it is probable that future economic benefit will be generated and whether the carrying value was impaired. Based on management’s assessments, no impairment was recognised. Refer to notes 2 and 15 in the financial statements for disclosures on development assets.
How our audit addressed the key audit matter
We obtained an understanding and evaluated the Group’s processes and controls relating to the assessment of impairment indicators of development assets, the preparation and approval process of forecasts, and the execution of the impairment assessment. We completed the following audit procedures to assess the reasonableness of the impairment assessment:
-
We performed procedures to evaluate and challenge the Group’s determination of CGUs. This included reviewing internal management reporting to assess the level at which the Group monitors performance, comparing CGU’s to our knowledge of the Group’s operations and reporting systems, and reconciling assets allocated to CGU’s to those totals within the general ledger.
-
We obtained management’s assessment of impairment indicators and assessed whether the indicators identified were consistent with our understanding of the operations and environment of the business.
-
We obtained management’s impairment assessments and tested the mathematical accuracy of the impairment models, and used our internal valuation expert to challenge and assess the appropriateness of the assumptions underlying the impairment models.
-
We assessed the reasonableness of the forecast sales volumes within the Board-approved budget for the years ending 31 March 2020 to March 2023. Our assessment included completing look back procedures to evaluate the forecasting accuracy of previous forecasts against actual results to assess the reliability of historical forecasting. We also considered factors influencing forecast revenue growth, such as sales pipelines, previous growth achievements, and the Group’s strategic objectives and we performed a sensitivity analysis based on our independent determination of forecast sales volumes assumptions.
PwC
==> picture [77 x 59] intentionally omitted <==
| Key audit matter | How our audit addressed the key audit |
|---|---|
| matter | |
| Valuation of development assets | We assessed management’s valuation basis for |
| determining the fair value less costs of disposal | |
| of the Spike Business, and used our internal | |
| valuation expert to challenge and assess the | |
| appropriateness of the assumptions underlying | |
| the fair value calculation, including | |
| independently determining a valuation range | |
| for the Spike Business. | |
| Whilst recognising that the impairment assessment | |
| is inherently judgemental and there is a level of | |
| subjectivity involved in valuing CGUs, there is a | |
| range of values which can be considered reasonable | |
| when evaluating the carrying value of a CGU. Based | |
| on the above procedures there were no matters to | |
| report. |
Information other than the financial statements and auditor’s report
The Directors are responsible for the annual report. Our opinion on the consolidated financial statements does not cover the other information included in the annual report and we do not, and will not, express any form of assurance conclusion on other information. The directors have advised that no other information will be included in the annual report.
In connection with our audit of the consolidated financial statements, if other information is included in the annual report, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the consolidated financial statements or our knowledge obtained in the audit, or otherwise appears to be materially misstated. If, based on the work we have performed on the other information that we obtained prior to the date of our auditor’s report, we conclude that there is a material misstatement of this other information, we are required to report that fact.
Responsibilities of the Directors for the financial statements
The Directors are responsible, on behalf of the Company, for the preparation and fair presentation of the financial statements in accordance with NZ IFRS and IFRS, and for such internal control as the Directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the Directors are responsible for assessing the Group’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the Directors either intend to liquidate the Group or to cease operations, or have no realistic alternative but to do so.
Auditor’s responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements, as a whole, are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (NZ) and ISAs will always detect a material misstatement when it exists.
Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
PwC
==> picture [77 x 59] intentionally omitted <==
A further description of our responsibilities for the audit of the financial statements is located at the External Reporting Board’s website at:
https://www.xrb.govt.nz/standards-for-assurance-practitioners/auditors-responsibilities/auditreport-1/
This description forms part of our auditor’s report.
Who we report to
This report is made solely to the Company’s shareholders, as a body. Our audit work has been undertaken so that we might state those matters which we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company’s shareholders, as a body, for our audit work, for this report or for the opinions we have formed.
The engagement partner on the audit resulting in this independent auditor’s report is Christopher Ussher.
For and on behalf of:
==> picture [169 x 26] intentionally omitted <==
Chartered Accountants 30 May 2019
Wellington
PwC
Consolidated statement of profit or loss and other comprehensive income
other comprehensive income |
||||
|---|---|---|---|---|
| Year ended | 31 | March | ||
| Group | ||||
| 2019 | 2018 | |||
| Continuing operations | $'000's | $'000's | ||
| Operating revenue | 6 | 7,996 | 7,732 | |
| Cost of sales | (2,646) | (3,754) | ||
| Gross profit | 5,350 | 3,978 | ||
| Other income | 6 | 102 | 125 | |
| Operations cost | 6 | (643) | (477) | |
| Sales and marketing expenses | 6 | (3,226) | (3,231) | |
| Research and engineering expenses | 6 | (3,210) | (3,019) | |
| Corporate costs | 6 | (3,443) | (4,011) | |
| Foreign exchange(losses)/gains | (39) | (71) | ||
| Expenses | (10,561) | (10,809) | ||
| Operating loss | (5,109) | (6,706) | ||
| Net finance income | 17 | (20) | ||
| Net loss before income tax | (5,092) | (6,726) | ||
| Income tax (expense)/credit | 12 | 4 | (6) | |
| Loss attributable to owners of ikeGPS Group | (5,088) | (6,732) | ||
| Other comprehensive loss | ||||
| Items that may subsequently be recognised through profit or loss | ||||
| Exchange differences on translation of foreign operations | 168 | (31) | ||
| Comprehensive loss | (4,920) | (6,763) | ||
| Basic and diluted loss per share | 21 | $ (0.06) | $ | (0.09) |
The accompanying notes form part of, and should be read in conjunction with, these financial statements.
==> picture [66 x 34] intentionally omitted <==
p. 9
Consolidated statement of changes in equity
| Foreign | |||||
|---|---|---|---|---|---|
| Share based | currency |
||||
| Share | Accumulated | payment |
translation | ||
| capital | losses | reserve | reserve | Total | |
| $'000's | $'000's | $'000's | $'000's | $'000's | |
| Opening balance at 1 April 2017 | 45,252 | (34,763) | 399 | (252) | 10,636 |
| Loss for the year | - | (6,732) | - | - | (6,732) |
| Currency translation differences | - | - | - | (31) | (31) |
| Total comprehensive income/(loss) | - |
(6,732) | - | (31) | (6,763) |
| Issue of ordinary shares | 4,011 | - | - | - | 4,011 |
| Recognition of vesting of share-based options |
- | - | 68 | - | 68 |
| Share based payment reserve movement | - | 407 | (407) | - | - |
| Total transactions with owners | 4,011 | 407 | (339) | - | 4,079 |
| Balance at 31 March 2018 | 49,263 | (41,088) | 60 | (283) | 7,952 |
| Foreign | |||||
| Share capital |
Accumulated losses |
Share based payment reserve |
currency translation reserve |
Total | |
| $'000's | $'000's | $'000's | $'000's | $'000's | |
| Opening balance at 1 April 2018 | 49,263 | (41,088) | 60 | (283) | 7,952 |
| Change in accounting policy | - | 274 | - | - | 274 |
| Restated balance at 1 April 2018 | 49,263 | (40,814) | 60 | (283) | 8,226 |
| Loss for the year | - | (5,088) | - | - | (5,088) |
| Currency translation differences | - | - | - | 168 | 168 |
| Total comprehensive income/(loss) | - |
(5,088) | - | 168 | (4,920) |
| Issue of ordinary shares | 5,869 | - | - | - | 5,869 |
| Recognition of vesting of share-based options |
- | - | 188 | - | 188 |
| Share based payment reserve movement | - | 56 | (56) | - | - |
| Total transactions with owners | 5,869 | 56 | 132 | - | 6,057 |
| Balance at 31 March 2019 | 55,132 | (45,846) | 192 | (115) | 9,363 |
The accompanying notes form part of, and should be read in conjunction with, these financial statements.
==> picture [66 x 34] intentionally omitted <==
p. 10
Consolidated balance sheet
| Consolidated balancesheet | ||||
|---|---|---|---|---|
| Year ended | 31 | March | ||
| Group | ||||
| 2019 | 2018 | |||
| ASSETS | $'000's | $'000's | ||
| Current assets | ||||
| Cash and cash equivalents | 7 | 3,475 | 2,586 | |
| Trade and other receivables | 9 | 1,370 | 1,358 | |
| Prepayments | 294 | 273 | ||
| Inventory | 8 | 1,691 | 1,220 | |
| Total current assets | 6,830 | 5,437 | ||
| Non-current assets | ||||
| Property, plant and equipment | 14 | 944 | 842 | |
| Intangible assets | 15 | 3,604 | 3,928 | |
| Deferred tax asset | 12 | 17 | 13 | |
| Total non-current assets | 4,565 | 4,783 | ||
| Total assets | 11,395 | 10,220 | ||
| LIABILITIES | ||||
| Current liabilities | ||||
| Trade and other payables | 10 | 505 | 699 | |
| Employee entitlements | 226 | 364 | ||
| Contract liabilities | 6 | 1,246 | 1,205 | |
| Total current liabilities | 1,977 | 2,268 | ||
| Non-current liabilities | ||||
| Non-current contract liabilities | 6 | 55 | - | |
| Total non-current liabilities | 55 | - | ||
| Total liabilities | 2,032 | 2,268 | ||
| Total net assets | 9,363 | 7,952 | ||
| EQUITY | ||||
| Share capital | 13 | 55,132 | 49,263 | |
| Share based payment reserve | 192 | 60 | ||
| Accumulated losses | (45,846) | (41,088) | ||
| Foreign currency translation reserve | (115) | (283) | ||
| Total equity | 9,363 | 7,952 |
==> picture [125 x 35] intentionally omitted <==
==> picture [90 x 37] intentionally omitted <==
Director Date: 30 May 2019
Director Date: 30 May 2019
NZ (New Zealand Time)
NZ (New Zealand Time)
The accompanying notes form part of, and should be read in conjunction with, these financial statements.
==> picture [66 x 34] intentionally omitted <==
p. 11
Consolidated statement of cash flows
| Year ended 31 | March | ||
|---|---|---|---|
| Group | |||
| 2019 | 2018 | ||
| $'000's | $'000's | ||
| Cash flows from operating activities | |||
| Cash receipts from customers | 8,401 | 8,458 | |
| Cash paid to suppliers and employees | (12,422) | (11,241) | |
| Interest paid | (14) | (26) | |
| Net cash used in operating activities | 20 | (4,035) | (2,809) |
| Cash flows from investing activities | |||
| Purchases of property, plant and equipment | (477) | (26) | |
| Additions to intangible assets | (603) | (1,224) | |
| Interest received | 31 | 6 | |
| Net cash used in investing activities | (1,048) | (1,244) | |
| Cash flows from financing activities | |||
| Proceeds from issuance of shares on listing | 5,869 | 4,011 | |
| Net cash from financing activities | 5,869 | 4,011 | |
| Net (decrease)/increase in cash and cash equivalents | 785 | (42) | |
| Cash and cash equivalents at 1 April | 2,586 | 2,730 | |
| Effect of exchange rate fluctuations on cash held | 104 | (102) | |
| Cash and cash equivalents | 3,475 | 2,586 |
The accompanying notes form part of, and should be read in conjunction with, these financial statements.
==> picture [66 x 34] intentionally omitted <==
p. 12
Notes to the consolidated financial statements
1. Reporting Entity
ikeGPS Group Limited (the “Company”) is a limited liability company domiciled and incorporated in New Zealand, registered under the Companies Act 1993 and listed on the New Zealand Stock Exchange (“NZX”) and Australian Securities Exchange (“ASX”). The Company is an FMC reporting entity for the purposes of the Financial Markets Conduct Act 2013. The financial statements for the year ended 31 March 2019 comprise the Company and its subsidiaries (together referred to as the “Group”) which include ikeGPS Limited and ikeGPS Inc.
The principal activity of the Group is that of design, marketing and sale of integrated GPS data capture devices, related software and consulting solutions.
The financial statements were authorised for issue by the Directors on 30 May 2019.
2. Basis of preparation
The principal accounting policies applied in the preparation of these consolidated financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.
Statement of compliance
The consolidated financial statements have been prepared in accordance with the requirements of the Companies Act 1993 and Financial Reporting Act 2013.
The consolidated financial statements of the Group have been prepared in accordance with New Zealand Generally Accepted Accounting Practice (“NZ GAAP”). The Group is a for-profit entity for the purposes of complying with NZ GAAP. The consolidated financial statements comply with New Zealand equivalents to International Financial Reporting Standards (“NZ IFRS”), other New Zealand accounting standards and authoritative notices that are applicable to entities that apply NZ IFRS. The consolidated financial statements comply with International Financial Reporting Standards (IFRS).
Basis of measurement
The financial statements have been prepared on the historical cost basis with the exception of certain financial instruments which are measured in accordance with the specific relevant accounting policy.
Critical estimates and judgments
The preparation of financial statements requires management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates.
Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised and in any future periods affected.
==> picture [66 x 34] intentionally omitted <==
p. 13
Notes to the consolidated financial statements
2. Basis of preparation (continued)
Going concern
These financial statements have been prepared based on the Group being a going concern, which assumes the Group has the ability and intention to continue operations for a period of at least 12 months from the date of the financial statements. During the Group’s current growth phase, investment continues into increasing revenue by developing and expanding the Group’s product and service offerings. The Group has continued to incur net cash outflows from operating and investing activities during this phase. During fiscal year 2019 (FY19), the Group had cash outflows of $4,035,000 (2018: $2,809,000) relating to operations, and $1,048,000 (2018: $1,224,000) relating to capitalised internal development intangible assets and purchase of property plant and equipment for the 12 months ended 31 March 2019. The cash balance at 31 March 2019 was $3,475,000 (2018: $2,586,000). If the current level of cash outflows continued the Group would not be able to fund its operations without the need to raise additional capital or alternative funding.
The approved base business plan for fiscal year 2020 (FY20) includes the prudent management of costs while focusing effort on realising the significant sales opportunities for the entity’s products and services.
The plan takes into consideration:
-
forecast sales increases of IKE Solution, focused on sales into the utilities and telecommunications companies within the United States that are deploying fiber
-
continued subscription revenue associated with the IKE cloud platform
-
transaction revenue from the new IKE Analyze solution
-
continued prudent operational cost management
-
continued focus on optimising working capital
-
the ability of the Group to manage its growth activities and associated costs.
If one or more components of the plan are not realised further cost-cutting measures are available to the Group. To assess the degree of sensitivity, stress testing has been performed on the FY20 plan, reducing forecast receipts from customers by 17%. The impact being that the Group remains a going concern, albeit with reduced available cash funds. In FY19 the Group completed a Private Placement and Share Purchase Plan raising $5,869,000. The dual listing on the NZX and ASX provides the Company with the potential option to pursue capital raise opportunities from a wider market in order to among other things; expand existing business, access additional working capital, and acquire or establish new businesses. The Directors believe that additional capital could be raised should circumstances necessitate.
==> picture [66 x 34] intentionally omitted <==
p. 14
Notes to the consolidated financial statements
2. Basis of preparation (continued)
In FY19 sales by the core Utility & Communications business unit grew. The Directors acknowledge the difficulty of predicting certainty of sales due to long sales cycles associated with Enterprise level customers, however the Directors believe that the Group now has a closer understanding of the process requirements of Enterprise level sales cycles and the timing of forecasted revenue. On this basis, the Directors believe that the Group has sufficient funding tocontinue operations for at least the next 12 months from the date of authorising the financial statements, and hence consider the use of the going concern basis appropriate.
The Group’s ability to improve its financial capacity and cash flow generated from its operations cannot be assured. Should the Group fail to achieve its FY20 business plan (particularly forecast sales growth), manage costs or obtain alternative sources of financing, then this represents a material uncertainty that may cast significant doubt on the validity of the going concern assumption. The existence of this material uncertainty may result in the Group’s inability to realise its assets and settle its liabilities in the normal course of operations. These consolidated financial statements do not reflect adjustments in the carrying values of the assets and liabilities, the reported revenues and expenses, and the balance sheet classifications used, that would be necessary if the Group were unable to continue as a going concern.
Impairment
The carrying amounts of the Group’s assets were reviewed to determine whether there is any indication of impairment. The Directors concluded the Group’s operating losses as an indicator of impairment for the overall business, requiring an estimate of the Cash Generating Unit’s (CGU1) recoverable amount. Additionally, it determined that due to the low relative revenue from the Spike Business, an indicator of impairment existed requiring an estimate of the Cash Generating Unit’s (CGU2) recoverable amount of the intangible assets directly associated with the Spike Business.
CGU1 was determined to be the Group’s total intangible assets plus total property, plant & equipment. The useful life of the CGU was determined to be 6 years. A pre-tax discount rate of 12% was used to establish the net present value.
Sensitivity analysis was performed on key assumptions; Spike revenue is assumed at FY18 levels, Utilities & Communications average revenue growth rate is conservatively assumed to be 20%. Operating expenses reflect the FY20 business plan. The value in use assessment is sensitive to changes in each of these assumptions. This ‘downside scenario’ would result in the recoverable amount being in excess of the carrying value. A likely material impairment would need to be considered if any key assumption did not meet, substantially meet, or exceed that calculated.
The Directors have determined that no impairment is required as CGU1 continues to have a useful life and that the current carrying value of the CGU1 does not exceed its value in use.
==> picture [66 x 34] intentionally omitted <==
p. 15
Notes to the consolidated financial statements
2. Basis of preparation (continued)
The CGU2 was determined to be the intangible assets associated with the Spike Business totalling $1,381,000. The basis upon which CGU2 was determined has changed from that used in FY18. The assets relating to the software development kit were added to CGU2 on the basis that these assets now relate predominantly to the Spike Business.
Sensitivity analysis was performed on key assumptions; Spike revenue is assumed at FY18 levels as the Group more fully develops partner opportunities focused on the Geospatial and Enterprise application markets. An estimate of the cashflows required to market and sell the Group’s products was based on the business plan for FY20. A pre-tax discount rate of 12% was used to establish the net present value. This value in use assessment is sensitive to changes in each of these assumptions. A fair value approach, using revenue multiples to value CGU2, was also used to corroborate the output of the value in use assessment. A likely material impairment would need to be considered if any key assumption in the value in use or fair value assessments did not meet, substantially meet, or exceed that calculated.
The Directors have determined that no impairment is required as CGU2 continues to have a useful life and that the current carrying value of the CGU2 does not exceed its value in use.
Intangible Assets
Information about significant areas of estimation uncertainty and critical judgments in applying accounting policies that have the most significant effect on the amount recognised in the financial statements are the measurement and impairment of intangible assets.
Annually the Directors are required to assess the appropriateness of the asset’s amortisation period.
Amortisation is calculated to write off the cost of intangible assets less their estimated residual values using the straight-line method over their estimated useful lives and is recognised in the profit and loss.
For the current year the Directors have assessed the useful economic lives and determined that no change is required.
The current estimated useful lives:
-
ikeGPS platform – 6 years
-
IKE application and features – 6 years
-
Spike application and features - 6 years
==> picture [66 x 34] intentionally omitted <==
p. 16
Notes to the consolidated financial statements
2. Basis of preparation (continued)
In addition to the above, the Group makes judgments about the amount of costs to capitalise as part of the development asset. The Group’s intangible asset capitalisation policy is used to assist in making these judgements. The Group capitalises direct labour costs into its development asset. The costs applied are based on judgment as to the nature of work employees performed, and the amount of time spent on the task. This is assessed jointly by the engineering and finance functions. Information about significant areas of estimation uncertainty and critical judgments in applying accounting policies that have the most significant effect on the amount recognised in the financial statements are the measurement and impairment of intangible assets.
3. New and amended standards adopted by the Group
NZ IFRS 15 Revenue from Contracts with Customers
NZ IFRS 15 supersedes NZ IAS 11 Construction Contracts, NZ IAS 18 Revenue and Related Interpretations and it applies to all revenue arising from contracts with customers, unless those contracts are in the scope of other standards. The new standard establishes a five-step model to account for revenue arising from contracts with customers. Under NZ IFRS 15, revenue is recognised at an amount that reflects the consideration to which an entity expects to be entitled in exchange for transferring goods or services to a customer.
The standard requires entities to exercise judgement, taking into consideration all of the relevant facts and circumstances when applying each step of the model to contracts with their customers.
The five-step model for recognising revenue from contracts with customers requires consideration of the following steps:
-
Identifying the contract
-
Identifying the individual performance obligations within the contract
-
Determining the transaction price
-
Allocating the transaction price to distinct performance obligations
-
Recognising revenue
NZ IFRS 15 Revenue
We have provided the table below that provides the key judgements made on the application of NZ IFRS 15 across each revenue type with standardised terms and conditions. The Group has applied a practical expedient permitted by the standard; therefore, no significant financing component exists on contract liabilities less than one year.
==> picture [66 x 34] intentionally omitted <==
p. 17
Notes to the consolidated financial statements
- New and amended standards adopted by the Group (continued)
New Business
| Revenue Type |
Description | Key Judgements | Outcome | Timing of revenue recognition |
|---|---|---|---|---|
| Hardware Device | ikeGPS sells Spike devices through direct orders and online software. |
No major judgement required. | N/A | Point in time Recognised when the unit is received by the customer. |
Utility & Communication
| Revenue Type |
Description | Key Judgements | Outcome | Timing of revenue recognition |
|---|---|---|---|---|
| IKE4 Solution | The IKE4 Solution is marketed to the utility & communications market as an all-in-one package which includes the IKE4 device, preconfigured IKE Field Android mobile application and online access to IKE Office - a cloud-based software platform that enables customers to measure and analyse assets captured with the IKE4 device. |
The contract for an IKE4 Device, IKE Field and IKE Office is generally sold as a packaged solution. Management has determined the individual performance obligations within the contract. The total contract price is allocated to each performance obligation. Where possible management uses external comparatives to identify standalone performance obligations and respective price. Where an external comparative is not available, management’s judgement was applied. |
Management has determined that the IKE4 Device, Software licence (IKE Field) and Subscription (IKE Office) are distinct performance obligations of the IKE4 Solution. In determining this management has relied on market comparables to establish standalone performance obligations. |
Point in time Both the IKE4 device and IKE Field mobile application are recognised at the point in time when the device is sent to the customer. Over time IKE Office is recognised over the term of the contract. |
| Subscription | Customers are required to renew software subscriptions to allow continued access to the IKE Office online cloud functionality and the ability to customise and add new forms onto the IKE4 device. |
Determining when each performance obligation is fulfilled. |
Customers use the IKE Field and IKE Office solution to store and analyse data, customise and add new forms, for project management and to access to additional tools. Along with integration capability these performance obligations can be described as ‘stand ready’ services which can be recognised over time. |
Over time Subscription software recognised over time. |
| IKE Analyze Solution |
Providing an end to end technical solution for customers; performing pole loading analysis and make ready engineering assessments. |
Determining when each performance obligation is fulfilled. Initially the customer performs data collection, the customer also receives an annual subscription to access IKE Field and Office. Once customer data is collected it is uploaded into IKE Office where IKE performs the analysis and completes requested reports. |
The business is required to perform certain activities as per the scoping document for each customer. Once the activity is complete the Group will recognise the revenue. |
Point in time Each transaction (completed record) is recognised when the performance obligation has been completed. |
==> picture [66 x 34] intentionally omitted <==
p. 18
Notes to the consolidated financial statements
3. New and amended standards adopted by the Group (continued)
Impact of adoption
The Group has adopted the NZ IFRS 15 Revenue from Contracts with Customers from 1 April 2018 which resulted in changes in accounting policies and adjustments to the amounts recognised in the financial statements. In accordance with the transition provisions in NZ IFRS 15, the Group has elected to use themodified retrospective method and has recognised the cumulative effect of applying NZ IFRS 15 as an adjustment to the opening balance of retained earnings on 1 April 2018.
| The impact on the Group’s retained earnings as at 1 April 2018 | 2018 | |
|---|---|---|
| $'000's | ||
| Closing retained earnings 31 March 2018 | (41,088) | |
| IKE Field decrease in contract liabilities | (ref. “a.” below) | 274 |
| Opening retained earnings 1 April 2018 | (40,814) |
- On adoption of NZ IFRS 15 the IKE Field portion of IKE4 transactions are recognised at a point in time. The adjustment made to retained earnings reflects the amount of revenue deferred at 31 March 2018 related to IKE Field.
NZ IFRS 9 Financial Instruments
The new NZ IFRS 9 replaces the provisions of NZ IAS 39 that relate to the recognition, classification, measurement and impairment of financial assets. The Group has applied NZ IFRS 9 retrospectively and has chosen not to restate comparatives as there was no material impact.
Classification and measurement
The classification and measurement of the Group’s financial assets and liabilities upon adoption of NZ IFRS 9 is outlined below:
| NZ IAS 39 classification | NZ IAS 39 measurement |
NZ IFRS 9 classification and measurement |
|
|---|---|---|---|
| Financial Assets | |||
| Cash and cash equivalents | Loans and receivables | Amortised cost | Amortised cost |
| Trade and other receivables |
Loans and receivables | Amortised cost | Amortised cost |
| Financial Liabilities | |||
| Trade and other payables | Other financial liabilities at amortised cost |
Amortised cost | Amortised cost |
==> picture [66 x 34] intentionally omitted <==
p. 19
Notes to the consolidated financial statements
3. New and amended standards adopted by the Group (continued)
Impact of adoption
For trade receivables the Group has recognised expected credit losses by applying the simplified approach permitted by NZ IFRS 9, which requires expected lifetime losses to be recognised from initial recognition of the receivables.
The Group has reviewed the ageing analysis of trade receivables, historical credit loss experience, individual customer characteristics, customer market segment and economic environment to determine the expected credit loss rate. This rate is applied to outstanding gross trade receivables as at 31 March 2019 to calculate the allowance for expected credit losses.
New standards not yet adopted
The following standard has been published but is not yet effective and has not been adopted by the Group.
NZ IFRS 16, ‘Leases’, replaces the current guidance in NZ IAS 17. Under NZ IFRS 16, a contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Under NZ IAS 17, a lessee was required to
make a distinction between a finance lease (on balance sheet) and an operating lease (off balance sheet).
NZ IFRS 16 now requires a lessee to recognise a lease liability reflecting future lease payments and a ‘right-of-use asset’ for virtually all lease contracts. Included is an optional exemption for certain short-term leases and leases of low-value assets; however, this exemption can only be applied by lessees.
The Group is in the process of performing a detailed assessment of the financial impact of the standard. The application of the standard requires the Group to make several judgments. These include determining the lease term, the discount rate applicable and the underlying foreign exchange rate. We note that the Groups current lease commitments are included in note 19 Commitments and Contingencies.
The standard is effective for accounting periods beginning on or after 1 January 2019. The Group intends to adopt NZ IFRS 16 from 1 April 2019.
==> picture [66 x 34] intentionally omitted <==
p. 20
Notes to the consolidated financial statements
4. Significant accounting policies
Basis of consolidation
Subsidiaries
Subsidiaries are all entities (including structured entities) over which the Group has control. The Group controls an entity when the Group is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are deconsolidated from the date that control ceases.
Transactions eliminated on consolidation
Intra-Group transactions, balances, and any unrealised gains arising from intra-Group transactions, are eliminated in preparing the consolidated financial statements. Unrealised losses are eliminated in the same way as unrealised gains, but only to the extent that there is no evidence of impairment.
Foreign currency translation
Functional and presentation currency
Items included in the financial statements of each the Group’s subsidiaries are measured using the currency of the primary economic environment in which the entity operates ("the functional currency").
The functional currency of the Company is NZ dollars. The functional currency of the Group's USA subsidiary is US dollars. These financial statements are presented in NZ dollars, which is the Group's presentation currency.
Transactions and balances
Foreign currency transactions are initially translated to functional currencies at the rates of exchange prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the revaluation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss.
==> picture [66 x 34] intentionally omitted <==
p. 21
Notes to the consolidated financial statements
4. Significant accounting policies (continued)
Group companies
The results and financial position of the US subsidiary are translated into the presentation currency as follows:
-
assets and liabilities are translated at the closing rate at the date of the balance sheet;
-
income and expenses are translated at average exchange rates (unless this average is not a reasonable approximation of the cumulative effect of the rates prevailing on the transaction dates, in which case income and expenses are translated at the dates of the transactions); and
-
all resulting exchange differences are recognised in other comprehensive income.
When a foreign operation is sold, such exchange differences are reclassified to profit or loss in the consolidated statement of profit or loss and other comprehensive income.
Goods and Services Tax
All amounts are shown exclusive of Goods and Services Tax (GST) and other indirect taxes except for trade receivables and trade payables that are stated inclusive of GST.
Financial instruments
From 1 April 2018, the group classifies its financial assets as measured at amortised cost.
The classification depends on the entity’s business model for managing the financial assets and the contractual terms of the cash flows.
At initial recognition, the group measures a financial asset at its fair value plus, in the case of a financial asset not at fair value through profit or loss (FVPL), transaction costs that are directly attributable to the acquisition of the financial asset.
Amortised cost assets that are held for collection of contractual cash flows where those cash flows represent solely payments of principal and interest are measured at amortised cost.
Interest income from these financial assets is included in finance income using the effective interest rate method.
Any gain or loss arising on derecognition is recognised directly in profit or loss and presented in other gains/(losses) together with foreign exchange gains and losses. Impairment losses are presented as separate line item in the statement of profit or loss.
==> picture [66 x 34] intentionally omitted <==
p. 22
Notes to the consolidated financial statements
4. Significant accounting policies (continued)
A financial instrument is recognised if the Group becomes a party to the contractual provisions of the instrument. Regular purchases and sales of financial assets are accounted for at trade date, i.e. the date that the Group commits itself to purchase or sell the asset. Financial assets are derecognised if the Group’s contractual rights to the cash flows from the financial assets expire or if the Group transfers the financial asset to another party without retaining control or substantially all risks and rewards of the asset. Financial liabilities are derecognised if the Group’s obligations specified in the contract expire or are discharged or cancelled.
Financial assets are non-derivative financial instruments with fixed or determinable payments that are not quoted in an active market. They include trade and other receivables, cash and cash equivalents. They are included in current assets, except for loans and receivables greater than 12 months which are included in non-current assets.
Cash and cash equivalents
Cash and cash equivalents comprise cash balances and call deposits.
Trade and other receivables
Trade and other receivables arise when the Group provides money, goods and services directly to a debtor with no intention of selling the receivable. They are included in current assets, except for those with maturities greater than 12 months after the end of the reporting period which are classified as non-current assets.
They are recognised initially at their fair value and subsequently measured at amortised cost using the effective interest method
Financial liabilities
Financial liabilities measured at amortised cost are non-derivative financial liabilities, including trade and other payables.
Trade and other payables
Trade and other payables are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if payment is due within one year or less (or in the normal operating cycle of the business if longer). If not, they are presented as non-current liabilities.
They are recognised initially at their fair value and subsequently measured at amortised cost using the effective interest method.
==> picture [66 x 34] intentionally omitted <==
p. 23
Notes to the consolidated financial statements
4. Significant accounting policies (continued)
Property, plant and equipment
Recognition and measurement
Items of property, plant and equipment are measured at cost less accumulated depreciation and impairment losses.
Cost includes expenditures that are directly attributable to the acquisition of the asset.
Depreciation
Depreciation is recognised in profit or loss on a straight-line basis over the estimated useful lives of each part of an item of property, plant and equipment.
Depreciation methods, useful lives and residual values are reviewed and adjusted, if appropriate, at each reporting date.
| Office furniture and equipment | 20% - 33% |
|---|---|
| Plant and equipment | 20% - 50% |
| IT equipment | 33% - 50% |
Gain and losses on disposals are determined by comparing proceeds with the carrying amount. These are included in profit or loss.
Intangible assets
Research and development
All research costs are recognised as an expense when they are incurred.
Capitalised development costs
The Group capitalises employee and consultants’ costs directly related to development. The Group regularly reviews (at least annually) the carrying value of capitalised development costs to ensure they are not impaired. Management has reviewed the expected remaining useful life of assets and concluded that the development costs for all products are amortised over periods of 6 years to reflect the expected useful life of the assets.
==> picture [66 x 34] intentionally omitted <==
p. 24
Notes to the consolidated financial statements
4. Significant accounting policies (continued)
Development costs that are directly attributable to the design and testing of identifiable and unique software products controlled by the Group are recognised as intangible assets when the following criteria are met:
-
it is technically feasible to complete the software product so that it will be available for use;
-
management intends to complete the software product and use or sell it;
-
there is an ability to use or sell the software product;
-
it can be demonstrated how the software product will generate probable future economic benefits;
-
adequate technical, financial and other resources to complete the development and to use or sell the software product are available; and
-
the expenditure attributable to the software product during its development can be reliably measured.
Other development expenditures that do not meet these criteria are recognised as an expense as incurred. Development costs previously recognised as an expense are not recognised as an asset in a subsequent period.
Impairment of non-financial assets
Intangible assets under development are not subject to amortisation and are tested annually for impairment, or more frequently if events or changes in circumstances indicate that they might be impaired. The carrying amount of the Group’s other assets are reviewed at each balance date to determine whether there is any indication of impairment or objective evidence of impairment. If any such indication exists, the assets recoverable amount is estimated.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pretax discount rate that reflects current market assessments for the time value of money and the risks specific to the asset for which estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (cash generating unit) is reduced to its recoverable amount. An impairment loss is recognised in profit or loss immediately. Where an impairment loss subsequently reverses, the carrying amount of the asset (cash generating unit) is increased to the revised estimate of its recoverable amount, but only to the extent that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (cash generating unit) in prior years. A reversal of an impairment loss is recognised in profit or loss immediately.
==> picture [66 x 34] intentionally omitted <==
p. 25
Notes to the consolidated financial statements
4. Significant accounting policies (continued)
Impairment of financial assets
From 1 April 2018 the Group assesses impairment on a forward-looking basis, the expected credit loss associated with its financial assets carried at amortised cost. The Group will assess if there has been a significant increase in credit risk by assessing market conditions, forward looking estimates and previous financial history of counterparts.
For trade receivables the Group applies the simplified approach permitted by NZ IFRS 9, which requires expected lifetime losses to be recognised from initial recognition of the receivables.
The expected credit losses on these financial assets are assessed using a provision matrix, adjusted for factors that are specific to the receivables including customers historical credit loss experience, individual customer characteristics, customer market segment and economic environment.
The Group write’s off a financial asset when there is information indicating default or delinquency in payments, the probability that they will enter bankruptcy, liquidation or other financial reorganisation and there is no real prospect of recovery.
Leased assets
Leases in which a significant portion of the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases (net of any incentives received from the lessor) are charged to profit or loss on a straight-line basis over the term of the lease.
Inventory
Inventories are measured at the lower of cost and net realisable value. The cost of inventories is based on a weighted average cost, and includes expenditure incurred in acquiring the inventories and bringing them to their existing location and condition. Cost comprises direct materials, direct labour and production overhead. Net realisable value is the estimated selling price in the ordinary course of business less the estimated costs of completion and the estimated costs necessary to make the sale.
Government grants
Government grants relate to assistance by Callaghan Innovation who manage the Business Research and Development (R&D) grants scheme on behalf of the New Zealand Government.
When the grant relates to an expense item, it is recognised as income on a systematic basis over the periods necessary to match the grant to the costs that it is intended to compensate.
Government grants are recognised at their fair value where there is reasonable assurance that the grants will be received, and all attaching conditions will be complied with.
==> picture [66 x 34] intentionally omitted <==
p. 26
Notes to the consolidated financial statements
4. Significant accounting policies (continued)
Employee benefits
Liabilities for wages and salaries, including non-monetary benefits and accumulating sick leave that are expected to be settled wholly within 12 months after the end of the period in which the employees render the related service are recognised in respect of employees’ services up to the end of the reporting period and are measured at the amounts expected to be paid when the liabilities are settled. The liabilities are presented as current employee benefit obligations in the consolidated balance sheet.
The Group recognises a liability and an expense for bonuses where contractually obliged or where there is a past practice that has created a constructive obligation.
For defined contribution plans, the group pays contributions to publicly or privately administered pension insurance plans on a mandatory, contractual or voluntary basis. The group has no further payment obligations once the contributions have been paid. The contributions are recognised as employee benefit expense when they are due. Prepaid contributions are recognised as an asset to the extent that a cash refund or a reduction in the future payments is available.
Share-based payment
The Group operates an employee option scheme (equity-settled) under which employees receive the option to acquire shares at a predetermined exercise price. The options are measured at fair value at grant date using the Black Scholes model with the fair value recognised as an employee benefit expense in profit or loss with a corresponding increase in equity. The total expense is recognised over the vesting period, which is the period over which all of the specified vesting conditions are to be satisfied. At the end of each period, the Group revises its estimate of the number of options that are expected to vest based on the service conditions. It recognises the impact of the revision to original estimates, if any, in share-based payment reserve with a corresponding change to share based compensation reserve in equity.
Revenue
The Group derives its revenue from the sale of product and related services, subscription revenue and end to end technical pole data analysis. Revenue is recognised when performance obligations have been satisfied. A performance obligation has been satisfied when control of the good or service associated with the performance obligation has been transferred to the customer’.
Effective from 1 April 2018 the Group adopted NZ IFRS 15 Revenue from contracts with Customers. The change in accounting policies and key judgements are set out in section 3 above.
==> picture [66 x 34] intentionally omitted <==
p. 27
Notes to the consolidated financial statements
4. Significant accounting policies (continued)
The Group has applied the modified retrospective method of adopting NZ IFRS 15. Therefore, prior year revenue is measured at fair value of the consideration received or receivable. Sale of product revenue is recognised when the products are shipped, and significant risks and rewards of ownership have been transferred or when the services are provided to the customer.
Sale of product
Revenue from the sale of product is derived from the sale of the Group’s laser measurement devices, associated software, accessories and warranty support. Revenue is recognised when
the products are shipped to the customer being the point at which control is considered to have transferred to the customer.
IKE4 rental revenue
IKE 4 rental revenue is derived from fees charged to customer on a monthly basis for the use of an IKE4 unit and for access to IKE Field and Office.
Leases of the IKE 4 unit are considered operating leases as the Group retains the significant portion of the risks and rewards of ownership Rental payments received (net of any incentives) are recognised as lease revenue in profit or loss on a straight-line basis over the period of the lease.
Subscription revenue for access to IKE Field and Office is recognised in accordance with the policy below on subscription revenue.
Subscription revenue
is recognised as the services are provided to the customers. Consideration received in advance (of the service being provided), is recognised in the balance sheet as contract liabilities.
IKE Analyze solution revenue
IKE Solution revenue is derived from our end to end pole and wire analysis solution. The complete solution offering provides mobile field devices to capture data, software to support the collection of fast standardised data, completion of pole annotation analysis, completion of pole loading analysis and performing make ready engineering analysis. Revenue is recognised when the data has been analysed and the customer requirements outlined in the engagement statement of work have been completed.
Other operating revenue
Other operating revenue includes consulting and training revenue. Revenue is recognised when the services are performed.
Consideration received prior to the service being provided is recognised in the balance sheet as deferred revenue.
==> picture [66 x 34] intentionally omitted <==
p. 28
Notes to the consolidated financial statements
4. Significant accounting policies (continued)
Finance income and expenses
Interest income is recognised as it accrues, using the effective interest method. Finance expenses comprise interest expense on borrowings, recognised using the effective interest method.
Current and deferred income tax
The current income tax charge is calculated on the basis of the tax laws enacted or substantively enacted at the balance sheet date in the countries where the Company and its subsidiaries operate and generate taxable income. Management periodically evaluates positions taken in tax returns with respect to situations in which
applicable tax regulation is subject to interpretation. It establishes provisions where appropriate on the basis of amounts expected to be paid to the tax authorities.
Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the consolidated financial statements.
Deferred income tax is determined using tax rates (and laws) that have been enacted or substantively enacted by the balance sheet date and are expected to apply when the related deferred income tax asset is realised, or the deferred income tax liability is settled.
Deferred income tax assets are recognised only to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilised.
Current and deferred tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, the tax is also recognised in other comprehensive income or directly in equity, respectively.
Earnings per share
The Group presents earnings per share (“EPS”) data for its ordinary shares.
Basic EPS is calculated by dividing the profit or loss attributable to ordinary shareholders of the Company by the weighted average number of ordinary shares outstanding during the year.
Diluted EPS is determined by adjusting the profit or loss attributable to ordinary shareholders and the weighted average number of shares that would be issued on conversion of all of the dilutive potential ordinary shares into ordinary shares.
==> picture [66 x 34] intentionally omitted <==
p. 29
Notes to the consolidated financial statements
4. Significant accounting policies (continued)
Other reserves
Share-based payments reserve
The share-based payments reserve is used to recognise the grant date fair value of options issued to employees but not exercised.
Foreign currency translation reserve
Exchange differences arising on translation of the foreign controlled entity are recognised in other comprehensive income as described in the foreign currency translation accounting policy and accumulated in a separate reserve within equity. The cumulative amount is reclassified to profit or loss when the net investment is disposed of.
5. Operating segments
The CEO and senior management team are the Group’s operating decision makers. During FY19 the Group’s selling activities were focused and organised into two customer segments namely Utility & Communications and New Business. The Utility & Communications segment includes sales to companies involved in the broadband fiber roll out in the United States. New Business includes Signage, Architecture Engineering and Construction (AEC) and Geospatial.
Within the Utilities & Communications segment the Group sold the IKE4 device and corresponding annual subscription revenue. The Group also offered an end to end technical solution to customers performing make ready engineering (MRE) projects. Revenue related to this solution has increased during the period and is now reported on separately to management.
The segment reporting format reflects the Group’s management and internal reporting structure. Contribution is after allocating cost of goods sold. Reporting of overheads and balance sheet position is not undertaken at a level lower than the Group as a whole. Geographically, revenue is substantially generated in the United States.
==> picture [66 x 34] intentionally omitted <==
p. 30
Notes to the consolidated financial statements
5. Operating segments (continued)
| 2019 | 2018 | |||||
|---|---|---|---|---|---|---|
| Utility & | New | Utility & | New | |||
| Communication | Business | Group | Communication | Business | Group | |
| $'000's | $'000's | $'000's | $'000's | $'000's | $'000's | |
| Sale of product and services(Point in Time) |
3,587 | 640 | 4,227 | 4,607 | 1,970 |
6,577 |
| IKE4 rental | 466 | - | 466 | 116 | - |
116 |
| Subscription (Overtime) | 1,825 | 36 | 1,862 | 793 | - |
793 |
| Contribution | 4,228 | 575 | 4,803 | 2,894 |
1,027 |
3,921 |
| IKE Analyze solution (Point in Time) |
1,441 | - | 1,441 | 246 | - |
246 |
| Contribution | 547 | - | 547 | 57 | - | 57 |
| Gross Profit | 5,350 | 3,978 | ||||
| Sales and marketing costs |
(3,226) | (3,231) | ||||
| Net attributable (other | ||||||
| corporate income and | (7,216) | (7,473) | ||||
| expenses) | ||||||
| Net loss before tax | (5,092) | (6,726) |
==> picture [66 x 34] intentionally omitted <==
p. 31
Notes to the consolidated financial statements
6. Revenue and expenses
Revenue
| Revenue | ||
|---|---|---|
| 2019 | 2018 | |
| **$'000's ** | **$'000's ** | |
| Sale of product | 4,058 | 6,504 |
| IKE4 rental | 466 | 116 |
| IKE Solution | 1,441 | 246 |
| Subscription | 1,862 | 715 |
| Services | 169 | 151 |
| Operating revenue | 7,996 | 7,732 |
| Government grants | 102 | 125 |
| Total revenue and other income | 8,098 | 7,857 |
2019 revenue restated based on the prior year revenue accounting policy
| 2019 | |
|---|---|
| $'000's | |
| Subscription revenue | 1,862 |
| Adjustment to retained earnings on adoption of IFRS 15 | 274 |
| Adjustment for subscription revenue recognised under prior year accounting policy | 81 |
| Subscription revenue restated under prioryear accounting policy | 2,217 |
| Sale of product | 4,058 |
| Adjustment for sale of product revenue recognised under prior year accounting policy |
(155) |
| Sale of product revenue restated under prior year accounting policy | 3,903 |
In the current year, no customer within a particular operating segment represented more than 10% of revenue (FY18: $1,838,000 in total, $1,045,000 in Utility & Communication segment, and $793,000 in New Business segment).
Government grants are in relation to cost subsidies from Callaghan Innovation for research and development. Under the conditions of the Callaghan Innovation grant the Group is required to submit an independent review report on the eligibility of the costs claimed. This report is outstanding at balance date but does not represent a significant unfulfilled condition.
Reconciliation of contract liability balances
| Reconciliation of contract liability balances | ||
|---|---|---|
| 2019 | 2018 | |
| $'000's | $'000's | |
| Opening contract liabilities balance | 1,205 | 150 |
| Revenue recognised that was included in contract liabilities at the beginning of | ||
| theperiod | ||
| Decrease on adoption of IFRS 15 | (274) | - |
| Subscription revenue recognised | (861) | (150) |
| Unsatisfied performance obligations for the current year | 1,231 | 1,205 |
| Closing contract liabilities balance | 1,301 | 1,205 |
==> picture [66 x 34] intentionally omitted <==
p. 32
Notes to the consolidated financial statements
6. Revenue and expenses (continued)
Operating expenses
Operating expenses consist of operations costs, sales and marketing expenses, engineering and research expenses and corporate expenses.
| research expenses and corporate expenses. | ||
|---|---|---|
| 2019 | 2018 | |
| $'000's | $'000's | |
| Audit of financial statements | ||
| Audit and review of financial statements | 141 | 146 |
| Other services | ||
| Other assurance services1. | 6 | 8 |
| Tax compliance services2. | 20 | 28 |
| Total other services | 26 | 36 |
| Total fees paid to auditor | 167 | 182 |
| Amortisation of development asset | 975 | 1,204 |
| Amortisation of patents and software | - | 16 |
| Depreciation | 117 | 171 |
| Total amortisation and depreciation3. | 1,092 | 1,391 |
| Employee benefit expense | 6,158 | 6,503 |
| Share-based payment | 188 | 68 |
| External contractors and consultants | 360 | 243 |
| Employee benefit expense capitalised4. | (603) | (1,224) |
| Operating lease expenses | 370 | 395 |
| Direct selling and marketing5. | 1,160 | 906 |
| Impairment of assets6. | - | 166 |
| Bad debt and write off expense | 26 | 91 |
| Other operating expenses7. | 1,604 | 2,017 |
| Total operating expenses | 10,522 | 10,738 |
==> picture [66 x 34] intentionally omitted <==
p. 33
Notes to the consolidated financial statements
6. Revenue and expenses (continued)
Notes
-
Other assurance services comprise the review of government grant claims.
-
Tax compliance services relates to assistance to review and file the Group’s tax return.
-
All of amortisation and $117,000 of depreciation are included in engineering and research expenses. The balance of depreciation totalling to $248,000 is included in cost of sales (2018: $216,000).
-
Relates to employee benefit expense, external contractors and consultants’ expenses that are directly attributable to the development of intangible assets and have been capitalised.
-
Selling and marketing expenses includes expenses incurred mainly in relation to promotional activities which include travel, commissions and other direct marketing expenses
-
Impairment of assets in 2018 Financial Statements include IKE3 intangible assets of $83,000, Smart Measure Pro intangible assets of $42,000 and other fixed assets of $41,000. The remaining asset impairment of $125,000 is included in cost of sales.
-
Other operating expenses include corporate advisory, travel, engineering expenses, facilities and IT expenses.
7. Cash and cash equivalents
| 7. Cash and cash equivalents | ||
|---|---|---|
| 2019 | 2018 | |
| $'000's | $'000's | |
| Cash at bank | 1,675 | 2,235 |
| Call / term deposits | 1,800 | 351 |
| Total | 3,475 | 2,586 |
An overdraft facility of NZ$250,000 with BNZ and a factoring facility of US$300,000 with Bluevine is in place. BNZ has perfected security interest in all present and after acquired property of ikeGPS Limited. On the BNZ facility there is an outstanding guarantee to another party of $75,000.
8. Inventory
| 8. Inventory | ||
|---|---|---|
| 2019 | 2018 | |
| $'000's | $'000's | |
| Finished goods | 777 | 450 |
| Components | 914 | 770 |
| Total inventory | 1,691 | 1,220 |
Included in cost of sales is $1,139,000 (2018: $2,956,000) relating to the amount of inventory recognised as an expense in the year.
==> picture [66 x 34] intentionally omitted <==
p. 34
Notes to the consolidated financial statements
9. Trade and other receivables
| 9. Trade and other receivables | |
|---|---|
| 2019 2018 $'000's $'000's Trade receivables 1,268 1,151 |
|
| GST receivable 45 74 |
|
| Grants receivable 46 85 |
|
| Other receivables 11 48 |
|
| Total trade and other receivables 1,370 1,358 |
|
| The Group has $791,988 of trade receivables past due but not impaired at balance date. (2018: $299,580) 30 – 90 days 90 days + Total past due 207,697 584,291 791,988 |
|
| The Group has $791,988 of trade receivables past due but not impaired at balance date. (2018: $299,580) 30 – 90 days 90 days + Total past due 207,697 584,291 791,988 |
Trade receivables is net of provision for doubtful debts of $17,559.
10. Trade and other payables
| 10. Trade and other payables | ||
|---|---|---|
| 2019 | 2018 | |
| $'000's | $'000's | |
| Trade payables | 252 | 302 |
| Accrued expenses | 253 | 397 |
| Total trade and other payables | 505 | 699 |
11. Subsidiaries
| Investment | ||||
|---|---|---|---|---|
| Name of entity | Country of incorporation |
Principal activity | 2019 | 2018 |
| ikeGPS Limited | New Zealand | Product development and business operations | 1,000 | 1,000 |
| ikeGPS Inc. | USA | Business operations | 1,000 | 1,000 |
| 2,000 | 2,000 |
ikeGPS Limited and ikeGPS Inc. are 100% (2018: 100%) owned by the Company.
All subsidiaries have 31 March balance dates.
==> picture [66 x 34] intentionally omitted <==
p. 35
Notes to the consolidated financial statements
12. Current and deferred tax
The Group’s tax expense/ (benefit) comprises:
| 2019 | 2018 | |
|---|---|---|
| $'000's | $'000's | |
| Deferred tax | (4) | 6 |
| Income tax expense /(credit) | (4) | 6 |
Prima facie income tax expense on pre-tax accounting loss from operations reconciles to the accounting loss from operations and reconciles to the income tax expense/(credit) in the financial statements as follows:
| 2019 | 2018 | |
|---|---|---|
| $'000's | $'000's | |
| Net loss before income tax | (5,092) | (6,726) |
| Prima facie income tax credit at 28% | (1,425) | (1,883) |
| Non-deductible expenses | 198 | 37 |
| Unrecorded tax losses | 1,223 | 1,852 |
| Income tax expense /(credit) | (4) | 6 |
The Group has unrecognised tax losses of $18,682,000 (2018: $16,046,000), arising from New Zealand operations available for use against future taxable profits subject to meeting the requirements of continuous ownership provision stated in the Income Tax Act 2007.
A tax asset in respect of these losses has not been recognised due to the uncertainty of when the unused tax losses can be utilised.
| 2019 | 2018 | |
|---|---|---|
| $'000's | $'000's | |
| Deferred tax opening balance | 13 | 19 |
| Recognised through profit or loss | 4 | (6) |
| Deferred tax closing balance | 17 | 13 |
Deferred tax asset relates to employee entitlements.
==> picture [66 x 34] intentionally omitted <==
p. 36
Notes to the consolidated financial statements
13. Contributed equity
Share capital
| 2019 | 2018 | |
|---|---|---|
| $'000's | $'000's | |
| On issue at beginning of year | 49,263 | 45,252 |
| Issued under share placement | 5,000 | 3,725 |
| Issued under share purchase plan | 1,250 | 387 |
| Less listing costs offset against issue proceeds | (381) | (101) |
| Total share capital | 55,132 | 49,263 |
| Share capital on issue | ||
| 2019 | 2018 | |
| Fully paid total shares at beginning of year | 78,450,255 | 64,270,910 |
| Ordinary shares issued on settlement of options | - | - |
| New shares offered | 12,019,312 | 14,179,345 |
| Fully paid ordinary shares | 90,469,567 | 78,450,255 |
==> picture [66 x 34] intentionally omitted <==
p. 37
Notes to the consolidated financial statements
14. Property, plant and equipment
| Cost Balance at 1 April 2017 Additions Disposals Balance at 31 March 2018 Balance at 1 April 2018 Additions Disposals Balance at 31 March 2019 Depreciation Balance at 1 April 2017 Depreciation for the year Impairment Disposals Balance at 31 March 2018 Balance at 1 April 2018 Depreciation for the year Disposals Balance at 31 March 2019 Carrying amounts At 31 March 2018 At 31 March 2019 |
Plant & equipment Leasehold improvements Office furniture & equipment Development equipment Total $'000's $'000's $'000's $'000's $'000's 1,592 28 700 58 2,378 |
|---|---|
| 10 - 16 - 26 |
|
| (383) - (135) (48) (566) |
|
| 1,219 28 581 10 1,838 |
|
| 1,219 28 581 10 1,838 |
|
| 183 - 287 10 480 |
|
| - - (156) (7) (163) |
|
| 1,402 28 712 13 2,155 |
|
| 510 28 422 48 1,008 |
|
| 229 - 156 2 387 |
|
| 121 - 43 3 167 |
|
| (383) - (135) (48) (566) |
|
| 477 28 486 5 996 |
|
| 477 28 486 5 996 |
|
| 253 - 105 7 365 |
|
| - - (143) (7) (150) |
|
| 730 28 448 5 1,211 |
|
| 742 - 95 5 842 |
|
| 672 - 264 8 944 |
==> picture [66 x 34] intentionally omitted <==
p. 38
Notes to the consolidated financial statements
15. Intangible assets
| Cost Balance at 1 April 2017 Additions Disposals Balance at 31 March 2018 Balance at 1 April 2018 Additions Disposals Balance at 31 March 2019 Amortisation and impairment losses Balance at 1 April 2017 Amortisation for the year Impairment Disposals Balance at 31 March 2018 Balance at 1 April 2018 Amortisation for the year Impairment Disposals Balance at 31 March 2019 Carrying amounts At 31 March 2018 At 31 March 2019 |
Development assets Patents and software Total $'000's $'000's $'000's 7,569 174 7,743 |
|---|---|
| 1,224 - 1,224 |
|
| (324) - (324) |
|
| 8,469 174 8,643 |
|
| 8,469 174 8,643 |
|
| 651 - 651 |
|
| - - - |
|
| 9,120 174 9,294 |
|
| 3,537 158 3,695 |
|
| 1,204 16 1,220 |
|
| 124 - 124 |
|
| (324) - (324) |
|
| 4,541 174 4,715 |
|
| 4,541 174 4,715 |
|
| 975 - 975 |
|
| - - - |
|
| - - - |
|
| 5,516 174 5,690 |
|
| 3,928 - 3,928 |
|
| 3,604 - 3,604 |
Intangible assets are all recognised within and owned by ikeGPS Group Limited, incorporated in New Zealand.
Development assets
Additions to internally generated development assets for the year relates to the continued development of the platform, features to enhance Spike and IKE products including web and mobile applications.
==> picture [66 x 34] intentionally omitted <==
p. 39
Notes to the consolidated financial statements
16. Financial instruments and financial risk management
Financial instruments
The Group’s principal financial instruments comprise cash balances, trade and other receivables, trade and other payables and employee entitlements.
The following table shows the designation of the Group’s financial instruments:
| 2019 | 2018 | |||||
|---|---|---|---|---|---|---|
| $'000's | $'000's | |||||
| Financial | ||||||
| Financial | Financial | liabilities | ||||
| Assets at | liabilities at | at | Total | |||
| amortised | amortised | Total carrying | Loans and | amortised | carrying | |
| cost | cost | value | receivables | cost | value | |
| Financial assets | ||||||
| Cash and cash equivalents | 3,475 | - | 3,475 | 2,586 | - | 2,586 |
| Trade and other receivables | 1,370 | - | 1,370 | 1,285 | - | 1,285 |
| Total financial assets | 4,845 | - | 4,845 | 3,871 | - | 3,871 |
| Financial liabilities | ||||||
| Employee entitlements | - | 226 | 226 | - | 364 | 364 |
| Trade payables | - | 252 | 252 | - | 302 | 302 |
| Accrued expenses | - | 253 | 253 | - | 397 | 397 |
| Total financial liabilities | - | 731 |
731 | - | 1,063 | 1,063 |
Financial risk factors
The main risks arising from the Group’s financial instruments are credit risk, liquidity risk, foreign currency risk and interest rate risks which arise in the normal course of the Company and Group’s business. The Group uses different methods to measure and manage different types of risks to which it is exposed. Liquidity risk is monitored through the development of future rolling cash flow forecasts.
Credit risk
The Group’s exposure to credit risk arises from potential default of the counterparty, with a maximum exposure equal to the carrying amount of these instruments. Financial instruments which potentially subject the Group to credit risk principally consist of cash and cash equivalents, and trade and other receivables. All cash and cash equivalents in New Zealand are held with high credit quality counterparties, being trading banks with "AA-" grade or better credit ratings, and a Moody’s A1 rating in the USA. The Group does not require collateral or security from its trade receivables. The Group performs credit checks and ageing analyses and monitoring of specific credit allowances. The Group does not anticipate any material non-performance of those customers. The total impaired trade receivables as at balance date is $17,559.
==> picture [66 x 34] intentionally omitted <==
p. 40
Notes to the consolidated financial statements
16. Financial instruments and financial risk management (continued)
At balance date 65% (2018: 85%) of the Group’s cash and cash equivalents were with one bank. The Group has no other concentrations of credit risk.
Maximum exposure to credit risk at balance date:
| Maximum exposure to credit risk at balance date: | ||
|---|---|---|
| 2019 | 2018 | |
| $'000's | $'000's | |
| Cash at bank | 3,475 | 2,586 |
| Trade and other receivables | 1,370 | 1,285 |
| Total | 4,845 | 3,871 |
Liquidity risk
Liquidity risk is the risk that the Group cannot pay contractual liabilities as they fall due. Group finance monitors rolling forecasts of the Group’s liquidity requirements to ensure it has sufficient cash to meet operational needs. Such forecasting takes into consideration the Group’s forward financing plans and commitments. Based on this the Group believes that it has sufficient liquidity to meet its obligations as they fall due for the next 12 months. The Group has an overdraft facility of NZ$250,000 and access to a US$300,000 factoring facility in place to cover potential shortfalls.
The following table sets out the undiscounted cash flows for all financial liabilities of the Group:
| 2019 | 2018 | |||||
|---|---|---|---|---|---|---|
| $'000's | $'000's | |||||
| Contractual | 6 months | No stated | Contractual | 6 months or | No stated | |
| cash flows | or less | maturity | cash flows | less | maturity | |
| Employee entitlements | 226 | - | 226 | 364 | - | 364 |
| Trade payables | 252 | 252 | - | 302 | 302 | - |
| Accrued expenses | 253 | 253 | - | 397 | 397 | - |
| Total financial liabilities | 731 | 505 | 226 | 1,063 | 699 | 364 |
Foreign currency risk management
The Group is exposed to foreign currency risk on its sales and a significant portion of its expenses that are denominated in USD which is different to the Group’s presentation currency. The Group currently does not hedge its exposures arising from its transactions denominated in a foreign currency.
==> picture [66 x 34] intentionally omitted <==
p. 41
Notes to the consolidated financial statements
16. Financial instruments and financial risk management (continued)
At 31 March 2019, had the local currency strengthened / weakened against the USD by 10% the pre-tax loss would have been (higher)/lower as follows:
| Carrying value of | |||
|---|---|---|---|
| FX impacted | +10% | -10% | |
| financial instruments | |||
| $'000's | $'000's | $'000's | |
| Cash and cash equivalents | USD 839 | (110) | 140 |
| Trade and other receivables | USD 869 | (114) | 145 |
| Trade and other payables | USD 118 | 7 | (28) |
| Intercompany balance foreign | USD 20,257 | 2,714 | (3,317) |
Interest rate risk management
The Group’s interest rate risk arises from its cash balances. The Group currently has no significant exposure to interest rate risk other than in relation to the amount held at the bank. A reasonably expected movement in the prevailing interest rate would not materially affect the Group’s financial statements.
17. Capital management
The capital structure of the Group consists of equity raised by the issue of ordinary shares in the Company. The Group manages its capital to ensure the entities in the Group are able to continue as a going concern. The Group is not subject to any externally imposed capital requirements.
In the current financial year, the Group completed a Private Placement and Share Purchase Plan raising $5,869,000. The Group’s aim is to maintain a sufficient capital base so as to maintain investor and creditor confidence and to sustain future development of the business. The Group’s capital requirements are regularly reviewed by the Board of Directors.
There have been no material changes in the Group’s management of capital from the previous year.
This note should be read in conjunction with note 2; Going Concern which outlines the material uncertainty around the Group’s going concern assumption and the FY20 plan that Directors believe will enable the Group to continue operations.
==> picture [66 x 34] intentionally omitted <==
p. 42
Notes to the consolidated financial statements
18. Fair value estimation
The fair value of the Group’s financial assets and liabilities does not materially differ from their carrying value due to their short maturities.
The Group’s financial instruments are measured at amortised cost.
19. Commitments and contingencies
| 19. Commitments and contingencies | ||
|---|---|---|
| 2019 | 2018 | |
| $'000's | $'000's | |
| Non-cancellable operating leases | ||
| Less than one year | 307 | 340 |
| Between one and five years | 621 | 95 |
| Total | 928 | 435 |
Operating leases are in relation to rented premises and photocopiers.
The Group advises there are no contingencies.
==> picture [66 x 34] intentionally omitted <==
p. 43
Notes to the consolidated financial statements
20. Cash used in operations
| 20. Cash used in operations | ||
|---|---|---|
| 2019 | 2018 | |
| $'000's | $'000's | |
| Loss for the year | (5,088) | (6,732) |
| Less investment interest received | (31) | (6) |
| Non-cash items included in net loss | ||
| Depreciation | 365 | 387 |
| Amortisation of intangible assets | 975 | 1,220 |
| Asset impairment | - | 291 |
| Materials write off | - | 296 |
| Debtor write off | 26 | 91 |
| Deferred tax expense | (4) | 6 |
| Share option expense | 188 | 68 |
| Write off of obsolete materials and assets | 13 | - |
| Foreign exchange (gains)/losses | 26 | 71 |
| 1,558 | 2,424 | |
| Add/(less) movement in working capital items | ||
| Decrease/(Increase) in trade and other receivables | (65) | (463) |
| Decrease/(Increase) in inventories | (470) | 997 |
| Decrease/(Increase) in prepayments | (22) | 325 |
| Increase/(Decrease) in trade and other payables | (182) | (551) |
| Increase/(Decrease) in deferred revenue | 369 | 1,055 |
| Increase/(Decrease) in employee entitlements | (135) | 136 |
| (505) | 1,499 | |
| Net cash used in operating activities | (4,035) | (2,809) |
21. Basic and diluted earnings per share
| 2019 | 2018 | |
|---|---|---|
| $'000's | $'000's | |
| Total loss for the year attributable to the owners of the parent | (5,088) | (6,732) |
| Ordinary shares issued | 90,469,567 | 72,707,662 |
| Basic loss per share | $(0.06) | $(0.09) |
The potential shares are anti-dilutive in nature. The diluted loss per share is therefore the same as the undiluted EPS at ($0.06) and ($0.09) for the respective periods.
==> picture [66 x 34] intentionally omitted <==
p. 44
Notes to the consolidated financial statements
22. Share based payments
Share options are granted to directors and selected employees to retain, reward and motivate such individuals to contribute to the growth and profitability of the Group.
Options outstanding at 31 March 2019 have a contractual life from grant date of between 2.5 and 3 years. Options can be exercised at any time after vesting and unexercised options expire at the end of the contract or if the employee leaves the Group. The Group has no legal or constructive obligation to repurchase or settle the options in cash. Any share to be issued on the exercise of the option will be issued on the same terms and will rank equally in all respects with the ordinary shares in the company on issue.
Movements in the number of share options outstanding and their related average exercise prices are as follows:
| 2019 | 2018 | |||
|---|---|---|---|---|
| Average Exercise Price |
Options (’000’s) | Average Exercise Price | Options (’000’s) | |
| At 1 April | 0.50 | 1,155 | $0.97 | 2,515 |
| Granted | 0.55 | 2,775 | $0.36 | 600 |
| Forfeited | 0.59 | (50) | $0.98 | (285) |
| Expired | 0.66 | (530) | $1.08 | (1,675) |
| $0.52 | 3,350 | $0.50 | 1,155 |
Out of the 3,350,000 outstanding options (2017: 1,155,000), 1,950,840 (2018: 574,993) had vested and were exercisable at 31 March 2019.
==> picture [66 x 34] intentionally omitted <==
p. 45
Notes to the consolidated financial statements
22. Share based payments (continued)
Options outstanding
Share options outstanding at the end of the year have the following expiry date and exercise price.
| 2019 | 2018 | |||||
|---|---|---|---|---|---|---|
| Term | ||||||
| Year | Exercise | Number of | Term remaining | Number of | remaining | |
| Granted | Expiry date | price | options | (years) | options | (years) |
| 2016 | 30-Sep-18 | $0.72 | 80,000 | 0.50 | ||
| 2016 | 31-Dec-18 | $0.70 | 100,000 | 0.75 | ||
| 2016 | 31-Mar-19 | $0.63 | 375,000 | 1.00 | ||
| 2017 | 31-Mar-20 | $0.40 | 400,000 | 1.00 | 400,000 | 2.00 |
| 2017 | 30-Jun-20 | $0.29 | 200,000 | 1.25 | 200,000 | 2.25 |
| 2018 | 31-Mar-21 | $0.54 | 1,100,000 | 2.00 | ||
| 2018 | 31-Mar-21 | $0.54 | 1,400,000 | 2.00 | ||
| 2019 | 31-Dec-21 | $0.64 | 250,000 | 2.75 |
Measurement of fair value
The Company determined the fair value of options issued using the Black Scholes valuation model. The significant inputs to the model were:
| 2019 | 2018 | |
|---|---|---|
| Fair value of options issued in the year | $0.11, $0.12, $0.13, $0.19 | $0.01, $0.05 |
| Weighted average share price | $0.55 | $0.40 |
| Exercise price | $0.54 - $0.64 | $0.29 - $0.40 |
| Volatility | 30% | 30% |
| Dividend yield | Nil | Nil |
| Risk free interest rate | 1.79% - 2.15% | 2.54% |
23. Related parties
| 23. Related parties | ||
|---|---|---|
| 2019 | 2018 | |
| $'000's | $'000's | |
| Short term benefits to directors and senior management | 2,238 | 2,100 |
| Share option expense directors and senior management | 172 | 24 |
==> picture [66 x 34] intentionally omitted <==
p. 46
Notes to the consolidated financial statements
23. Related parties (continued)
Key management are identified as the Chief Executive Officer, Chief Technology Officer, Chief Financial Officer, Chief Operating Officer, SVP Utilities & Communication, and Directors.
24. Subsequent events
There are no subsequent events.
==> picture [66 x 34] intentionally omitted <==
p. 47
ikeGPS Group Limited
Level One, 42 Adelaide Road Mount Cook Wellington 6021 Telephone: +64 4 382 8064
Directors of ikeGPS Group Limited
Richard Gordon Maxwell Christie Bruce Harker Alex Knowles Glenn Milnes Frederick Lax William Morrow
Legal Advisers
Chapman Tripp 10 Customhouse Quay PO Box 993 Wellington 6140 Telephone: +64 4 499 5999
Auditor
PricewaterhouseCoopers PwC Centre 10 Waterloo Quay Pipitea, Wellington 6011 Telephone: +64 4 462 7000
Share Registrar
Link Market Services Limited PO Box 91976, Auckland 1142 Level 7 Zurich House 21 Queen Street, Auckland 1010 Telephone: +64 9 375 5998
Bankers
Bank of New Zealand Harbour Quays, Ground Floor, 60, Waterloo Quay, Wellington 6011 Private Bag 39806, Wellington Mail Centre, Lower Hutt 5045