AI assistant
MACH7 TECHNOLOGIES LIMITED — Interim / Quarterly Report 2021
Feb 17, 2021
65285_rns_2021-02-17_92984ace-8443-4986-824a-d67b8344914c.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Mach7 Technologies Limited ACN 007 817 192
and controlled entities (Mach7 Technologies Group)
Appendix 4D and Half Year Report For the half year ended 31 December 2020
Provided to the ASX in accordance with listing rule 4.2A
Page | 1
Mach7 Technologies Limited ASX Appendix 4D – Half Year Report FOR THE HALF YEAR ENDED 31 DECEMBER 2020
Results for announcement to the market
-
1 Current reporting period is 1 July 2020 to 31 December 2020 (H1 2021)
-
Previous corresponding period is 1 July 2019 to 31 December 2019 (H1 2020)
| % Change from | |||||
|---|---|---|---|---|---|
| previous | Current | ||||
| corresponding | reporting | ||||
| period | period | ||||
| $’000 | |||||
| 2.1 | Revenues from ordinary activities | down | 22% | to |
7,098 |
| 2.2 | Loss from ordinary activities after tax attributable to members |
up | 1163% | to |
7,174 |
| 2.3 | Loss for the period attributable to members. | up | 1163% | to |
7,174 |
| 2.4 | Dividends | ||||
| Interim dividend | - | - | |||
| Final dividend | - | - | |||
| Net Tangible Asset Backing | |||||
| 31 December | 2020 | 30 June 2020 | |||
| 3 | Net tangible asset backing per ordinary share | 7 | cents | 22 cents |
-
Entities over which control has been gained or lost during the period
-
4 The Company acquired (and gained control over) Client Outlook Inc. on 13 July 2020.
The acquisition of Client Outlook Inc. contributed $3,471k of losses from ordinary activities to the Group during the current period, which includes $2,221k of amortisation charges net of associated income tax benefit as a result of recognising intangible assets acquired. Client Outlook Inc. generated a loss from ordinary activities after tax of $477k for whole of the prior corresponding period.
Comments by directors
Please refer to the “Operating and Financial Review” in the directors’ report for a detailed explanation and analysis of the Group’s performance for the six months ended 31 December 2020.
Review opinion
This report is based on accounts which have been independently reviewed by the Company’s external auditors. A copy of the directors’ report and financial statements, together with the auditors’ review report, is attached.
Page | 2
Mach7 Technologies Limited Director’s Report AS AT 31 DECEMBER 2020
Your directors submit their report for the half year ended 31 December 2020 (“H1 2021”). The previous corresponding period (PCP) is 31 December 2019 (“H1 2020”).
Directors
The following persons were Directors or Company Secretary of Mach7 Technologies Limited (Company) during the whole of the six-month period ended 31 December 2020 and up to the date of this report, unless otherwise stated:
Director David Chambers Chairman Eliot Seigel Non-Executive Director Robert Bazzani Non-Executive Director Philippe Houssiau Non-Executive Director (appointed 1 January 2021) Mike Lampron Managing Director and Chief Executive Officer Jennifer Pilcher Company Secretary
Principal activities
The principal activity of the Company is the development and commercialisation of medical imaging data solutions for healthcare enterprises.
Operating and financial review
The operating and financial review section of the directors’ report is outlined in the following sections:
-
Financial position
-
Review of operations
Financial position
At 31 December 2020, the Group reported net current assets of $13.7 million, which includes cash on hand of $14.4 million and deferred revenue of $5.8 million. Deferred revenue will not result in a cash outflow (and hence does not affect liquidity of the Group), but rather will be recognised as revenue in the profit and loss in future periods. During the current reporting period, the Group completed the acquisition of Client Outlook Inc. on 13th July 2020. The acquisition was an all-cash transaction, with the Group outlaying $42.2 million in total (net of cash received and debt repaid), all in this half year. This was funded via existing cash reserves and a capital raise. Refer Note 17 for more information. The Client Outlook Group has been consolidated into the Mach7 Group from 14[th] July 2020.
Review of operations
Revenue from continuing operations
Revenue recognised for the current reporting period was $7.1 million (H1 2020: $9.1 million), with the Client Outlook Group contributing $2.6 million this half (H1 2020: nil). Despite this, Group revenue has fallen by $2.0 million (22%) compared to the previous corresponding period (“PCP”) largely due to the PCP including software revenue from the Advocate Aurora Health license which occurred in July 2019. On a positive note, this half, the Group has reported $10.9 million of sales orders (total contract value), most of which occurred in the second quarter and have not yet been recognised in revenue. Therefore, the fall in revenue this half is largely due to timing of sales orders and the Directors expect this to be made up in the second half of the financial year.
The table below provides a breakdown of revenue recognised by product/service (table 1):
Page | 3
Mach7 Technologies Limited Director’s Report AS AT 31 DECEMBER 2020
| Revenue from continuing operations | Mach7 Group | Mach7 Group |
|
|---|---|---|---|
| H1 2021 | H1 2020 | ||
| 6 months to | 6 months to 31 | ||
| 31 December 2020 | December 2019 | % Change | |
| $ | $ | ||
| Software licence fees | 1,226,631 | 4,989,630 |
(75%) |
| Professional service fees | 771,888 | 1,371,831 |
(44%) |
| Annual maintenance fees | 3,389,711 | 2,585,065 |
31% |
| Subscription, Pay-per-use | 1,709,513 | 128,619 |
1229% |
| Revenue from continuing operations | 7,097,743 | 9,075,145 |
(22%) |
Expenses from operations
Operating expenditure (excluding interest expense, share-based payments expense, unrealised foreign exchange losses, one-off integration costs, and depreciation & amortisation) for the current reporting period was $8.8 million (H12020: $6.6 million), an increase of $2.2 million (34%). The Client Outlook Group contributed $3.2 million to the Group’s operating expenditure this half, and a further $0.5 million of integration related costs are included which will not repeat. After allowing for these two items ($3.7 million). Offsetting this increase, are savings in expenses of $1.5 million due to integration synergies being realised, including savings as a result of the Group is no longer incurring reseller fees payable to Client Outlook. There has also been a significant reduction on travel and marketing due to COVID-19 which has seen borders remain closed and tradeshows go virtual. The table below presents the operating expenses from operations (table 2):
| Operating expenses | Mach7 Group | Mach7 Group |
|
|---|---|---|---|
| H1 2021 | H1 2020 | ||
| 6 months to | 6 months to | ||
| 31 December 2020 | 31 December 2019 | % Change | |
| $ | $ | ||
| Employee benefits expenses | 7,024,183 | 4,488,637 | 56% |
| Corporate and professional fees | 735,205 | 261,027 | 182% |
| Marketing expenses | 60,435 | 314,671 | (81%) |
| Travel and related expenses | 17,246 | 245,021 | (93%) |
| Administration, insurance and other | 645,201 | 355,854 | 81% |
| Distributor expenses and license fees | 349,800 | 910,827 | (62%) |
| Expenses from operations* | 8,832,070 | 6,576,037 |
34% |
*excluding interest expense, unrealised foreign exchange losses, share-based payments expense, depreciation & amortisation
Profitability
The Group has reported an EBITDA (on an adjusted basis) loss of $1.2 million for the half year (H1 2020: Profit 2.5 million). The Client Outlook Group contributed $0.6 million to this loss. The fall in EBIDTA (adjusted) is due to the timing of sales orders this half year which has meant much of the revenue from these orders will fall in the second half of the year, together with the rise in expenditure as discussed above. This is set out in the table below:
Page | 4
Mach7 Technologies Limited Director’s Report AS AT 31 DECEMBER 2020
| Mach7 Technologies Limited Director’s Report AS AT 31 DECEMBER 2020 |
|
|---|---|
| Mach7 Group H1 2021 Mach7 Group H1 2020 |
|
| 6 months to 31 December 2020 $ 6 months to 31 December 2019 $ % Change |
|
| Revenue from continuing operations Operating expenditure (excluding integration costs below) Other income/expenses (net) EBITDA Adjusted* Unrealised foreign exchange loss One-off acquisition / integration costs Share-based payments expense (non-cash) Interest expense (finance leases) Depreciation and amortisation charges (non-cash) Income tax benefit (non-cash) |
7,097,743 9,075,145 (22%) (8,300,123) (6,576,037) 26% 31,405 23,786 32% |
| (1,170,975) 2,522,894 (146%) (977,416) (7,696) 12601% (531,947) - - (554,951) (257,365) 116% (26,492) (34,223) (23%) (5,094,842) (1,930,801) 164% 1,182,637 381,990 210% |
|
| Loss for the half-year | (7,173,986) 674,799 (1163%) |
*Earnings Before Interest, Tax, Depreciation, Amortisation (EBITDA) adjusted for unrealised foreign exchange, oneoff integration costs and non-cash item share-based payments expense.
In addition to EBITDA Adjusted, this half year includes a large unrealised exchange loss ($0.9 million) as result of the strengthening in the A$ compared to US$ and CA$, and SG$ to US$, which has meant the translation of certain assets denominated in foreign currencies have fallen in value compared to the PCP. This half year includes $0.5 million of one-off integration costs, which will not be repeated in the second half. Share-based payments has also risen by $0.3 million due to an allocation of options to the executive team joining the Group from Client Outlook. This half year includes $3.0 million of amortisation expenditure for the amortisation of intangible assets acquired as part of the Client Outlook acquisition. All of these items have meant the Group has reported a loss for the halfyear of $7.2 million (H1 2020: Profit $0.7 million).
Significant events occurring after balance date
There were no significant events that occurred after 31 December 2020.
Outlook
Following on from last year’s commitment to further strengthen Mach7’s partnership with a world class enterprise and diagnostic viewer company, Mach7 has completed the transformational acquisition of Client Outlook Inc. in the first half of this financial year. Management’s efforts have been largely dedicated to the integration of that business during this half year.
Following the acquisition, Mach7 has grown in both brand recognition and installation base customers. This growth should provide for a network effect that increases sale opportunities. Given Mach7’s enhanced product offerings and unique value proposition as the only enterprise imaging platform provider, the Director’s expect to achieve research analyst forecasted results, and a position in the market as a thought leader in the enterprise imaging industry.
Significant changes in the state of affairs
Apart from the acquisition of Client Outlook during the period, there were no significant changes in the state of affairs of the Group during the financial half-year.
Page | 5
Mach7 Technologies Limited Director’s Report
AS AT 31 DECEMBER 2020
Auditor's independence declaration
A copy of the auditor's independence declaration as required under section 307C of the Corporations Act 2001 is set out on the following page.
This report is made in accordance with a resolution of directors, pursuant to section 306(3)(a) of the Corporations Act 2001.
On behalf of the directors
==> picture [84 x 38] intentionally omitted <==
David Chambers Chairman 18 February 2021 Melbourne
Page | 6
==> picture [117 x 62] intentionally omitted <==
==> picture [206 x 95] intentionally omitted <==
AUDITOR’S INDEPENDENCE DECLARATION
As lead auditor for the review of the financial report of Mach7 Technologies Limited (“the Company”) and its controlled entities (“the Group”) for the half year ended 31 December 2020, I declare that, to the best of my knowledge and belief, there have been no contraventions of:
-
(i) the auditor independence requirements of the Corporations Act 2001 in relation to the review; and
-
(ii) any applicable code of professional conduct in relation to the review.
==> picture [41 x 42] intentionally omitted <==
RSM AUSTRALIA PARTNERS
==> picture [56 x 40] intentionally omitted <==
R B MIANO Partner
Dated: 18 February 2021 Melbourne, Victoria
==> picture [168 x 13] intentionally omitted <==
==> picture [121 x 13] intentionally omitted <==
==> picture [39 x 8] intentionally omitted <==
==> picture [331 x 8] intentionally omitted <==
==> picture [239 x 9] intentionally omitted <==
==> picture [166 x 9] intentionally omitted <==
==> picture [42 x 8] intentionally omitted <==
==> picture [73 x 8] intentionally omitted <==
==> picture [260 x 11] intentionally omitted <==
==> picture [35 x 54] intentionally omitted <==
Page | 7
AS AT 31 DECEMBER 2020
Mach7 Technologies Limited Statement of Financial Position
| CONSOLIDATED | |
|---|---|
| Note | 31 Dec 2020 30 Jun 2020 |
| $ $ | |
| ASSETS Current assets Cash and cash equivalents 6 Trade and other receivables 7 Customer contract assets 8 Other current assets Total current assets Non-current assets Plant and equipment Right-of-use assets Customer performance bond deposit Deferred tax asset Intangible assets 9 Total non-current assets Total assets LIABILITIES Current liabilities Trade and other payables Customer contract liabilities 10 Interest bearing liabilities 11 Total current liabilities Non-current liabilities Lease liabilities Deferred tax liability 12 Total non-current liabilities Total liabilities Net assets EQUITY Contributed equity Reserves Accumulated losses Total Equity |
14,426,840 48,874,210 3,472,822 1,636,895 3,183,570 2,549,378 462,960 362,349 |
| 21,546,192 53,422,832 488,280 181,285 1,121,307 306,959 681,427 764,732 524,547 - 51,810,210 6,944,043 |
|
| 54,625,771 8,197,019 |
|
| 76,171,963 61,619,851 |
|
| 1,820,244 3,616,500 5,802,412 2,777,482 243,829 133,399 |
|
| 7,866,485 6,527,381 907,903 187,080 11,265,144 1,438,662 |
|
| 12,173,047 1,625,742 20,039,532 8,153,123 |
|
| 56,132,431 53,466,728 |
|
| 112,848,652 101,791,997 2,430,390 3,647,356 (59,146,611) (51,972,625) |
|
| 56,132,431 53,466,728 |
The above statement of financial position should be read in conjunction with the accompanying notes.
Page | 8
Mach7 Technologies Limited Statement of Profit and Loss and Other Comprehensive Income
FOR THE HALF YEAR ENDED 31 DECEMBER 2020
| CONSOLIDATED | |
|---|---|
| Note | 31 Dec 2020 31 Dec 2019 |
| $ $ | |
| Revenue from continuing operations 4 Other income Expenses Employee benefits & staff related expenses Distributor and license fees General administration expenses Marketing expenses Professional fees and corporate expenses Travel and related expenses Other expenses Finance costs Foreign exchange losses Depreciation and amortisation Profit / (Loss) from continuing operations before income tax Income tax benefit Profit / (Loss) for the year Other comprehensive income Other comprehensive (loss) / income – foreign currency translation Total comprehensive profit / (loss) for the year, net of tax, attributable to equity holders of the parent Earnings per share (cents per share) - Basic earnings/(loss) per share - Diluted earnings/(loss) per share Dividends per share (cents) |
7,097,743 9,075,145 207,161 40,537 (7,579,134) (4,746,002) (349,800) (910,827) (645,201) (355,854) (60,435) (314,671) (735,205) (261,027) (17,246) (245,021) (5,791) (146) (26,492) (34,223) (1,147,381) (24,301) (5,094,842) (1,930,801) |
| (8,356,623) 292,809 1,182,637 381,990 |
|
| (7,173,986) 674,799 (1,691,070) (35,860) |
|
| (8,865,056) 638,939 |
|
| (3.1 cents) 0.4 cents (3.1 cents) 0.4 cents - - |
The above statement of profit and loss and other comprehensive income should be read in conjunction with the accompanying notes.
Page | 9
Mach7 Technologies Limited Statement of Changes in Equity FOR THE HALF YEAR ENDED 31 DECEMBER 2020
| Consolidated | Share Capital Share Based Payments Reserve Foreign Exchange Translation Reserve Accumulated losses Total Equity $ $ $ $ $ |
|---|---|
| At 1 July 2019 Profit for the half-year Other comprehensive income/(loss) for the year – foreign currency translation Total comprehensive income for the half-year Issue of share capital Capital raising costs Issues of shares upon exercise of options Share based payments Foreign exchange At 31 December 2019 At 1 July 2020 Loss for the half-year Other comprehensive income/(loss) for the year – foreign currency translation Total comprehensive income for the half-year Issue of share capital Capital raising costs Issues of shares upon exercise of options Share based payments Foreign exchange At 31 December 2020 |
58,845,390 2,949,030 394,704 (51,823,902) 10,365,222 - - - 674,799 674,799 - - (35,860) - (35,860) |
| - - (35,860) 674,799 638,939 20,000,000 - - - 20,000,000 (1,273,709) - - - (1,273,709) 837,531 - - - 837,531 - 257,365 - - 257,365 - (6,346) - - (6,346) |
|
| 78,409,212 3,200,049 358,844 (51,149,103) 30,819,002 |
|
| 101,791,997 3,483,810 163,546 (51,972,625) 53,466,728 |
|
| - - - (7,173,986) (7,173,986) |
|
| - - (1,691,070) - (1,691,070) |
|
| - - (1,691,070) (7,173,986) (8,865,056) |
|
| 11,420,497 - - - 11,420,497 |
|
| (518,850) - - - (518,850) |
|
| 58,344 - - - 58,344 |
|
| 96,664 458,287 - - 554,951 |
|
| - 15,817 - - 15,817 |
|
| 112,848,652 3,957,914 (1,527,524) (59,146,611) 56,132,431 |
The above statement of changes in equity should be read in conjunction with the accompanying notes.
Page | 10
Mach7 Technologies Limited Statement of Cash Flows
FOR THE HALF YEAR ENDED 31 DECEMBER 2020
| CONSOLIDATED | |
|---|---|
| Note | 31 Dec 2020 31 Dec 2019 |
| $ $ | |
| Cash flows from operating activities Receipts from customers Payments to suppliers and employees Interest received Interest paid Other receipts Net cash provided by / (used in) operating activities Cash flows from investing activities Payments for businesses acquired (net of cash acquired) Payment for plant and equipment Net cash flows used in investing activities Cash flows from financing activities Proceeds from issues of shares, options etc (Repayments of) / Proceeds from borrowings Finance lease repayments Payments for capital raising costs Net cash flows provided by financing activities Net increase / (decrease) in cash and cash equivalents Net foreign exchange difference relating to cash Cash and cash equivalents at beginning of period Cash and cash equivalents at end of period 6 |
8,004,619 8,295,525 (10,729,138) (5,959,098) 67,368 15,611 (26,491) (42,286) 565,101 - |
| (2,118,541) 2,309,752 |
|
| (42,232,017) - (85,497) (50,882) |
|
| (42,317,514) (50,882) |
|
| 11,478,841 20,837,531 - (628,337) (27,763) (60,823) (499,766) (1,363,709) |
|
| 10,951,312 18,784,662 |
|
| (33,484,743) 21,043,532 (962,627) (27,574) 48,874,210 2,267,448 |
|
| 14,426,840 23,283,406 |
The above statement of cash flows should be read in conjunction with the accompanying notes.
Page | 11
Mach7 Technologies Limited Notes to the Financial Statements FOR THE HALF YEAR ENDED 31 DECEMBER 2020
1. CORPORATE INFORMATION
The financial report of Mach7 Technologies Limited (the “Company” or the “Parent”) for the half year ended 31 December 2020 was authorised for issue in accordance with a resolution of the directors on 18 February 2021.
Mach7 Technologies Limited is a company limited by shares incorporated and domiciled in Australia whose shares are publicly traded on the Australian Securities Exchange (ASX:M7T). The nature of the operations and principal activities of Mach7 Technologies Limited and its consolidated entities (the “Group”) are described in the Directors’ Report.
2. SIGNIFICANT ACCOUNTING POLICIES
Basis of Preparation
The financial report is a general-purpose financial report for the interim half-year reporting period ended 31 December 2020, which has been prepared in accordance with the requirements of the Corporations Act 2001 and Australian Accounting Standard AASB 134 'Interim Financial Reporting' as appropriate for for-profit entities. Compliance with AASB 134 ensures compliance with International Financial Reporting Standard IAS 34 'Interim Financial Reporting'. The financial report has been prepared on a historical cost basis and is presented in Australian dollars unless otherwise stated.
These general-purpose financial statements do not include all the notes of the type normally included in annual financial statements. Accordingly, these financial statements are to be read in conjunction with the annual report for the year ended 30 June 2020 and any public announcements made by the company during the interim reporting period in accordance with the continuous disclosure requirements of the Corporations Act 2001.
The principal accounting policies adopted are consistent with those of the previous financial year and corresponding interim reporting period.
New or Amended Accounting Standards and Interpretations Adopted
The Group has adopted all the new or amended Accounting Standards and Interpretations issued by the Australian Accounting Standards Board ('AASB') that are mandatory for the current reporting period. Any new or amended Accounting Standards or Interpretations that are not yet mandatory have not been early adopted.
Page | 12
Mach7 Technologies Limited Notes to the Financial Statements FOR THE HALF YEAR ENDED 31 DECEMBER 2020
3. SEGMENT INFORMATION
(a) Description of segments and principal activities
The Group’s core business is the commercialisation and sale of medical imaging software, predominantly throughout the United States, Asia-pacific, and the Middle East region. The Mach7 Board of Directors and Executive manage the business from both a product and geographic perspective, and have determined there are two reportable product segments, namely the Enterprise Imaging Data Platform (the Mach7 legacy Vendor Neutral Archive and Workflow technology) and the Enterprise Imaging Viewer (the eUnity product recently acquired via the acquisition of Client Outlook Inc. in July 2020).
(b) Segment EBITDA
Segment EBITDA (earnings before interest, tax, depreciation and amortisation) excludes the effects of significant items of income and expenditure which may have an impact on the quality of earnings such as restructuring costs, legal expenses, and impairments where the impairment is the result of an isolated, non-recurring event. It also excludes the effects of equity-settled share-based payments and unrealised gains or losses on financial instruments. Interest income and corporate (head-office) costs are not allocated to segments as they are managed centrally and are for the benefit of the Group as a whole.
| CONSOLIDATED | |
|---|---|
| 31 Dec 2020 (6 months) 31 Dec 2019 (6 months) |
|
| $ $ | |
| Segment EBITDA Enterprise Imaging Data Platform Enterprise Imaging Viewer (“eUnity”) Other segments (corporate) Reconciliation to net loss after tax Segment EBITDA Share based payments expense Unrealised foreign exchange losses Depreciation and amortisation expense One-off restructuring and business integration costs Finance & interest costs Income tax benefit Net profit / (loss) after tax for the Group |
487,818 2,745,065 (1,351,227) 90,078 (307,566) (312,102) |
| (1,170,975) 2,523,041 |
|
| (1,170,975) 2,523,041 (554,951) (257,366) (977,416) (7,696) (5,094,842) (1,930,801) (531,947) - (26,492) (34,369) 1,182,637 381,990 |
|
| (7,173,986) 674,799 |
(c) Segment assets and liabilities
The Board and Executive manage the Group’s assets and liabilities as a whole, i.e. on a consolidated basis. Therefore, there is no segment analysis of assets and liabilities reported in this financial report.
Page | 13
Mach7 Technologies Limited Notes to the Financial Statements
FOR THE HALF YEAR ENDED 31 DECEMBER 2020
4. REVENUE FROM CONTRACTS WITH CUSTOMERS
(a) Disaggregation of revenue from contracts with customers
The Group derives revenue from the transfer of goods and services both over time and at a point in time in the following major product lines and geographical regions:
| CONSOLIDATED | |
|---|---|
| Enterprise Imaging Data Platform Enterprise Imaging Viewer (“eUnity”) TOTAL |
|
| $ $ $ | |
| For the half year ended 31 December 2020 Total revenues from external customers (segment revenue) Revenue recognised at a point in time Revenue recognised over time Geographical segment revenues United States Middle East Asia/Pacific Europe and other regions Total revenues from external customers For the half year ended 31 December 2019 Total Segment Revenue Revenue recognised at a point in time Revenue recognised over time Geographical segment revenues United States Middle East Asia/Pacific Europe and other regions Total revenues from external customers |
|
| 4,361,893 2,735,850 7,097,743 |
|
| 712,607 514,023 1,226,630 |
|
| 3,649,286 2,221,827 5,871,113 |
|
| 4,361,893 2,735,850 7,097,743 |
|
| 3,366,255 2,523,228 5,889,483 |
|
| 559,386 - 559,386 |
|
| 516,929 99,197 616,126 |
|
| 18,129 14,619 32,748 |
|
| 4,460,699 2,637,044 7,097,743 |
|
| 8,546,791 528,354 9,075,145 |
|
| 4,461,276 528,354 4,989,630 4,085,515 - 4,085,515 |
|
| 8,546,791 528,354 9,075,145 |
|
| 6,939,960 - 6,939,960 577,061 - 577,061 1,010,415 528,354 1,538,769 19,355 - 19,355 |
|
| 8,546,791 528,354 9,075,145 |
Page | 14
Mach7 Technologies Limited Notes to the Financial Statements
FOR THE HALF YEAR ENDED 31 DECEMBER 2020
5. EARNINGS PER SHARE
| 31 Dec 2020 | 31 Dec 2019 | |
|---|---|---|
| Earnings/(Loss) per share (“EPS”) – basic (cents) | (3.1 cents) | 0.4 cents |
| Earnings/(Loss) per share (“EPS”) – diluted (cents) | (3.1 cents) | 0.4 cents |
Basic earnings per share (“EPS”) is calculated by dividing the net loss for the year attributable to ordinary equity holders of the parent by the weighted average number of ordinary shares outstanding during the year. The income and share data used in the calculations of basic and diluted EPS is as follows:
| 31 Dec 2020 31 Dec 2019 |
|
|---|---|
| $ $ | |
| Net profit/(loss) used in calculating basic and diluted EPS Weighted average number of ordinary shares used in calculating basic EPS Adjustments for calculation of diluted EPS Weighted average number of ordinary shares used in calculating diluted EPS |
(7,173,986) 674,799 |
| Number of Shares | |
| 234,229,787 150,390,872 - - |
|
| 234,229,787 150,390,872 |
6. CASH AND CASH EQUIVALENTS
| 6. CASH AND CASH EQUIVALENTS | |
|---|---|
| CONSOLIDATED | |
| 31 Dec 2020 30 Jun 2020 |
|
| $ $ | |
| Cash at bank and on hand Cash on deposit (< 3-month terms) |
6,183,886 29,553,978 8,242,954 19,320,232 |
| 14,426,840 48,874,210 |
7. TRADE AND OTHER RECEIVABLES
| 7. TRADE AND OTHER RECEIVABLES | |
|---|---|
| CONSOLIDATED | |
| 31 Dec 2020 30 Jun 2020 |
|
| $ $ | |
| Trade receivables Less allowances for expected credit loss Other receivables GST receivable Interest receivable 8. CUSTOMER CONTRACT ASSETS |
3,899,140 1,791,286 (718,184) (245,007) 233,115 3,997 54,071 40,334 4,680 46,285 |
| 3,472,822 1,636,895 |
|
| CONSOLIDATED | |
| 31 Dec 2020 30 Jun 2020 |
|
| $ $ | |
| Accrued revenue | 3,183,570 2,549,378 |
Page | 15
Mach7 Technologies Limited Notes to the Financial Statements FOR THE HALF YEAR ENDED 31 DECEMBER 2020
9. INTANIGBLE ASSETS
| 9. INTANIGBLE ASSETS | |
|---|---|
| Patents Customer Contracts Brand Names Software Intellectual Property Goodwill TOTAL |
|
| CONSOLIDATED | $ $ $ $ $ $ |
| 30 June 2020 Cost Accumulated amortisation Net carrying value 31 December 2020 Cost Accumulated amortisation Net carrying value Movement in carrying value Balance 1 July 2020 Additions Amortisation expense Foreign exchange Closing Balance |
811,832 8,824,764 1,557,974 14,465,116 - 25,659,686 (432,139) (7,642,114) (1,034,695) (9,606,695) - (18,715,643) |
| 379,693 1,182,650 523,279 4,858,421 - 6,944,043 |
|
| 792,673 16,376,200 4,668,588 48,392,596 5,064,523 75,294,580 |
|
| (477,562) (9,132,912) (1,129,837) (12,744,059) - (23,484,370) |
|
| 315,111 7,243,288 3,538,751 35,648,537 5,064,523 51,810,210 |
|
| 379,693 1,182,651 523,279 4,858,420 - 6,944,043 |
|
| - 7,845,453 3,231,726 35,248,453 5,261,712 51,587,344 |
|
| (54,550) (1,506,224) (95,142) (3,186,869) - (4,842,785) |
|
| (10,032) (278,592) (121,112) (1,271,467) (197,189) (1,878,392) |
|
| 315,111 7,243,288 3,538,751 35,648,537 5,064,523 51,810,210 |
10. CUSTOMER CONTRACT LIABILITIES
| 10. CUSTOMER CONTRACT LIABILITIES | |
|---|---|
| CONSOLIDATED | |
| 31 Dec 2020 30 Jun 2020 |
|
| $ $ | |
| Annual support and maintenance fees received in advance Professional service fees received in advance Subscription fees received in advance Software license fees received in advance |
4,349,240 2,280,960 692,046 496,522 731,751 - 29,375 - |
| 5,802,412 2,777,482 |
Terms and conditions relating to the above financial instruments:
The Group typically invoices its customers for its services and subscription fees in advance of the services being delivered, or in advance of the license period in the case of subscriptions. On a rare occasion, the Group will receive payment for software before it has been installed and recognised.
11. INTEREST-BEARING LIABILITIES
| 11. INTEREST-BEARING LIABILITIES | |
|---|---|
| CONSOLIDATED | |
| 31 Dec 2020 30 Jun 2020 |
|
| $ $ | |
| Current portion of lease liability Non-current portion of lease liability |
243,829 133,399 907,903 187,080 |
Page | 16
Mach7 Technologies Limited Notes to the Financial Statements
FOR THE HALF YEAR ENDED 31 DECEMBER 2020
12. DEFERRED TAX LIABILITY
| 12. DEFERRED TAX LIABILITY | |
|---|---|
| CONSOLIDATED | |
| 31 Dec 2020 30 Jun 2020 |
|
| $ $ | |
| Deferred tax liabilities arising on business combination Movement in the current period: Balance at beginning of the period Deferred tax liability recognised on acquisition of Client Outlook Income tax benefit recognised Foreign exchange differences Balance the end of the period |
11,265,144 1,438,662 |
| Six months 12 months 1,438,662 2,202,642 11,419,885 - (1,182,637) (763,980) (410,766) - |
|
| 11,265,144 1,438,662 |
13. FAIR VALUE MEASUREMENT
The carrying amounts of trade and other receivables, trade and other payables, and customer contract liabilities approximate their fair values at reporting date due to their short-term nature.
14. RELATED PARTIES
During the half-year, there were no related party balances or transactions.
15. CONTINGENT LIABILITIES
There are no contingent liabilities for the period ended 31 December 2020.
16. SUBSEQUENT EVENTS
The Company is not aware of any subsequent events that have occurred since 31 December 2020 that may materially affect the financial information in this report.
Page | 17
Mach7 Technologies Limited Notes to the Financial Statements
FOR THE HALF YEAR ENDED 31 DECEMBER 2020
17. BUSINESS COMBINATIONS
Summary of acquisition
On 13 July 2020, the Company acquired all the issued share capital of Client Outlook Inc. (“Client Outlook”), a business specialising in enterprise viewing software for the healthcare industry. Prior to the acquisition, the Company was a reseller for Client Outlook’s software globally.
The Company has paid (in cash) $41,856,005 to the vendors as consideration as outlined in the table below.
The preliminary amounts recorded as a result of the business combination are shown in the table below. The Company has 12 months from the date of acquisition to finalise these amounts. There were no acquisitions in the prior period.
| Preliminary Values |
|
|---|---|
| At 13 July 2020 | |
| $ | |
| Purchase consideration Cash consideration paid/payable to vendors Fair value of net intangible assets acquired1 Software intellectual property Customer contracts Brand names Goodwill Deferred tax liabilities Intangible assets acquired, net of deferred tax liability Fair value of net tangible assets acquired Cash and cash equivalents Trade and other receivables Deposits and prepayments Fixed assets Future income tax benefit Trade payables Deferred revenue Bank loans Other liabilities Net tangible assets acquired Net assets acquired (fair value) |
|
| 41,856,005 | |
| 35,248,453 | |
| 7,845,453 | |
| 3,231,726 | |
| 5,261,712 | |
| (11,419,885) | |
| 40,167,459 | |
| 1,102,554 | |
| 4,065,207 | |
| 104,652 | |
| 362,241 | |
| 544,970 | |
| (1,703,678) | |
| (1,533,527) | |
| (1,247,402) | |
| (6,471) | |
| 1,688,547 | |
| 41,856,005 |
1 The Company is currently finalising the purchase price allocation of intangible assets, net of any deferred tax liabilities. The values allocated at 31 December
2020 are preliminary.
Page | 18
Mach7 Technologies Limited Notes to the Financial Statements
FOR THE HALF YEAR ENDED 31 DECEMBER 2020
17. BUSINESS COMBINATIONS (continued)
Goodwill
Goodwill is attributed to the assembled work force in place, key management personnel, access to new territories and markets, preservation of key reseller technology, and regulatory approvals.
Acquired receivables
The net fair value of acquired trade receivables is $3,265,523. The gross contractual amount for trade receivables due is $3,805,511, with a loss allowance of $539,988.
Revenue and profit contribution
The acquired business contributed revenues of $2,764,268 and a net operating loss of $1,249,844 to the group for the period from 14 July to 31 December 2020. In addition, the Group recognised an amortization charge of $3,021,311 and an income tax benefit of $800,647 related to the acquisition of Client Outlook intangible assets, taking the total loss contribution to $3,470,507. If the acquisition had occurred on 1 July 2020, consolidated proforma revenue and loss for the half year ended 31 December 2020 would have increased by $225,504 and $1,206,584 respectively.
Purchase consideration – cash outflow
| urchase consideration – cash outflow | |
|---|---|
| Purchase consideration paid to vendors Debt and debt-like items repaid on behalf of vendors Cash acquired FX gain on working capital payment Net outflow of cash – investing activities |
A$ 41,856,005 1,511,951 (1,102,555) (33,384) |
| 42,232,017 |
In addition to the purchase consideration, the Company has incurred $825,085 of acquisition related expenses. Of this amount, $59,946 has been recognised in the statement of profit and loss statement during the current period.
Page | 19
DIRECTORS’ DECLARATION
In the directors' opinion:
-
the attached financial statements and notes comply with the Corporations Act 2001, Australian Accounting Standard AASB 134 'Interim Financial Reporting', the Corporations Regulations 2001 and other mandatory professional reporting requirements;
-
the attached financial statements and notes give a true and fair view of the Group's financial position as at 31 December 2020 and of its performance for the financial half-year ended on that date; and
-
there are reasonable grounds to believe that the Company will be able to pay its debts as and when they become due and payable.
Signed in accordance with a resolution of directors made pursuant to section 303(5)(a) of the Corporations Act 2001.
On behalf of the directors
==> picture [84 x 38] intentionally omitted <==
David Chambers Chairman 18 February 2021 Melbourne
Page | 20
==> picture [117 x 62] intentionally omitted <==
==> picture [206 x 95] intentionally omitted <==
INDEPENDENT AUDITOR’S REVIEW REPORT
TO THE MEMBERS OF
Mach7 Technologies Limited
Report on the Half-Year Financial Report
We have reviewed the accompanying half-year financial report of Mach7 Technologies Limited which comprises the consolidated statement of financial position as at 31 December 2020, the consolidated statement of profit and loss and other comprehensive income, the consolidated statement of changes in equity and the consolidated statement of cash flows for the half-year ended on that dates, notes comprising a summary of significant accounting policies and other explanatory information, and the directors’ declaration of the Group comprising of Mach7 Technologies Limited (“the Company”) and the entities it controlled at the half-year end or from time to time during the half-year.
Directors’ Responsibility for the Half-Year Financial Report
The directors of the Group 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 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 31 December 2020 and its performance for the half-year ended on that date; and complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001 . As the auditor of Mach7 Technologies Limited, 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.
==> picture [168 x 13] intentionally omitted <==
==> picture [121 x 13] intentionally omitted <==
==> picture [39 x 8] intentionally omitted <==
==> picture [211 x 8] intentionally omitted <==
==> picture [146 x 8] intentionally omitted <==
==> picture [304 x 9] intentionally omitted <==
==> picture [100 x 9] intentionally omitted <==
==> picture [42 x 8] intentionally omitted <==
==> picture [35 x 8] intentionally omitted <==
==> picture [42 x 8] intentionally omitted <==
==> picture [260 x 11] intentionally omitted <==
==> picture [35 x 54] intentionally omitted <==
Page | 21
==> picture [117 x 62] intentionally omitted <==
Independence
In conducting our review, we have complied with the independence requirements of the Corporations Act 2001 . We confirm that the independence declaration required by the Corporations Act 2001 , which has been given to the directors of Mach7 Technologies Limited, would be in the same terms if given to the directors as at the time of this auditor’s report.
Conclusion
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 Mach7 Technologies Limited is not in accordance with the Corporations Act 2001 including:
-
(a) giving a true and fair view of the Group’s financial position as at 31 December 2020 and of its performance for the half-year ended on that date; and
-
(b) complying with Accounting Standard AASB 134 Interim Financial Reporting and Corporations Regulations 2001 .
==> picture [41 x 42] intentionally omitted <==
RSM AUSTRALIA PARTNERS
==> picture [56 x 40] intentionally omitted <==
R B MIANO
Partner
Dated: 18 February 2021 Melbourne, Victoria
Page | 22