Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

MOTIO LTD Annual Report 2018

Aug 30, 2018

65390_rns_2018-08-30_a6a55bae-10f9-43ae-8a0e-12daf017d78b.pdf

Annual Report

Open in viewer

Opens in your device viewer

31 August 2018

Market Announcements Platform ASX Limited Exchange Centre 20 Bridge Street Sydney NSW 2000

XTD Preliminary Final Report FY2018

Commuter technology company XTD Limited (ASX: XTD) ( XTD or the Company ) is pleased to lodge its FY2018 Appendix 4E and Preliminary Final Report.

Financial Highlights:

  • Operating revenue of $3,090,863 for the year, an increase of 5% on FY2017 operating revenue ($2,931,352)

  • Net Asset Position at 30 June 2018 is $3,714,744

  • Cash and cash equivalents at 30 June 2018 is $2,032,769

Operational Highlights:

  • New agreement with APN Outdoor increases scope of partnership

  • IBM collaboration agreement to create market solutions

  • General Manager of Strategy and Markets appointed

XTD interim CEO Frank Hurley said, “Whilst the 2017/2018 financial results demonstrate a modest increase in annual operating revenue, we’re pleased to have finalised our new and more extensive agreement with APN Outdoor. This is a clear signal of the strength of digital out-of-home, the uniqueness of the Cross Track product and its favoured status on the media schedules for big brands”.

The new agreement with APN Outdoor enables non-exclusive access to the innovative, patented software products and data relationships developed by XTD’s subsidiary, Contact Light. APN Outdoor can utilise Contact Light’s software platforms to enhance audience engagement across the APN Outdoor screen network.

“What is most pleasing about this agreement is APN Outdoor’s recognition that our strategy around the DOOH industry’s move towards innovation, software and data-led actions is what will make a difference over the short to medium term”, said Mr Hurley.

‘’In preparation, we completed a successful trial using only the XTrackTV network in Sydney and Brisbane in July. The campaign centred around enticing people to download our Embark app. XTD chose to highlight Embark because it is a digital, consumer-facing product that is ideal to market in this type of environment”, said Mr Hurley.

The test data indicated that XTrackTV on its own generated significant, uplift in new users of Embark, in the active Sydney and Brisbane markets.

“This is a significant step forward in proving our technology and is a very compelling case for advertisers to consider using Nearcast in their DOOH campaigns. The case has relevance for any digital screen network globally, wherever consumers have dwell-time and a mobile device handy”, commented Mr Hurley.

FY 2019 Outlook

A number of projects are in the pipeline which combine XTD and Contact Light capability, in line with the new strategy. Central to this strategy, it’s important to note that global expansion of the XTD screen network requires significant capital investment, (as we discovered in our India trial last year) - however, the growth potential of Contact Light’s software solutions is achievable more quickly and at a fraction of the cost. Together, XTD and Contact Light have the ability to create the runway and the proof we need to scale Contact Light for the benefit of both businesses.

With respect to global scale of software and data solutions, Mr Ed Bottini, IBM's Global Head of SaaS (Software as a Service) has been in Australia recently working with their technology partners - including Contact Light - on building future global offerings. “We will share more news as this develops, but it is very encouraging to be working with enthused senior executives from IBM in Australia and globally who recognise the value in our technology capabilities and are committed to helping us grow”, commented Mr Hurley.

Although the current wave of mergers and acquisitions in the Australian out of home sector have impacted Contact Light’s opportunities to monetise its products locally in the short term, the Board is very encouraged by the OOH sector’s strong attraction to data and technology that reveals consumer behaviour and helps drive more targeted and effective campaigns. Whilst the planned acquisition of Contact Light has been delayed due to the merger activity, the structural changes in OOH and resulting delay in Contact Light deals do not change XTD’s strategy and vision for the future.

“The XTD board would like to thank the shareholders for their patience whilst we implement the new growth strategy. We look forward to bringing you more news and updates in the near future”, said Mr Hurley.

For more information, contact:

Frank Hurley

Interim Chief Executive [email protected]

Nathan Ryan Investor relations and media +61 420 580 887 [email protected]

XTD LTD PRELIMINARY FINAL REPORT FOR THE YEAR ENDED 30 JUNE 2018

XTD Ltd

ABN 43 147 799 951

Appendix 4E

Preliminary Final Report

Results for announcement to the market

for the year ended 30 June 2018

Revenue
Loss after tax attributable to members
Loss for the period attributable to members
Net Tangible Assets per security
30 June 2018
$A
Up
2%
to
3,457,456
Down
72%
to
(619,559)
Down
114%
to
300,106
30 June 2018
30 June 2017
Cents
Cents
2.58
3.02
Amount per
security
Franked amount per
security
Nil
Nil
Nil
Nil
Nil
Nil
No dividends are proposed
30 June 2018
$A
Up
2%
to
3,457,456
Down
72%
to
(619,559)
Down
114%
to
300,106
30 June 2018
30 June 2017
Cents
Cents
2.58
3.02
Amount per
security
Franked amount per
security
Nil
Nil
Nil
Nil
Nil
Nil
No dividends are proposed
Dividends (distributions) Amount per
security
Franked amount per
security
Final dividend Nil Nil
Interim dividend Nil Nil
Previous corresponding period Nil Nil
Record date for determining entitlements to the
dividend.
No dividends are proposed

Control gained over entities having material effect

Name of entity (or group of entities) n/a
Date from which such profit has been calculated n/a
Contribution to the reporting entity’s result n/a

XTD LTD PRELIMINARY FINAL REPORT FOR THE YEAR ENDED 30 JUNE 2018

Dividend

The Directors recommend that no dividend be paid. No dividends have been paid or declared during the year.

Status of Audit

The report is based on financial accounts which have not been audited.

This preliminary final report does not include all the notes of the type normally included in an annual financial report. Accordingly, this should be read in conjunction with the annual report for the year ended 30 June 2018 and any public announcements made by XTD Ltd during the reporting period in accordance with the continuous disclosure requirements of the ASX Listing Rules and Corporations Act 2001 (Cth).

==> picture [130 x 71] intentionally omitted <==

Stuart Richardson Director

XTD LIMITED CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME FOR THE YEAR ENDED 30 JUNE 2018

Note
Revenue from continuing operations
Other income
Amortisation of intangibles
Commission expense
Consultancy fees
Depreciation expense
Personnel expenses
Occupancy expenses
Professional fees
Share based payments
5
Travelling expenses
Other expenses
Loss from continuing operations before income tax
Income tax benefit
Loss from continuing operations after income tax
Items that may be reclassified subsequently to profit or
loss:
Foreign currency translation
Total comprehensive loss for the year
Loss for the year is attributable to:
Owners of the company
Non-controlling interests
Total comprehensive loss for the year attributable to:
Owners of the company
Non-controlling interests
Loss per share from continuing operations attributable to
the ordinary equity holders of the Company:
Basic and diluted profit/(loss) per share
7
30-Jun-18
$
30-Jun-17
$
30-Jun-18
$
30-Jun-17
$
30-Jun-18
$
30-Jun-17
$
3,090,863
2,931,352
366,593
453,502
(124,470)
(124,470)
(842,085)
(884,831)
(261,371)
(348,852)
(670,128)
(858,350)
(930,057)
(2,003,020)
(90,524)
(51,686)
(344,955)
(436,254)
77,741
(212,774)
(105,368)
(266,323)
(823,138)
(820,359)
(656,899)
(2,622,065)
37,340
37,340
(619,559)
(2,584,725)
(1,359)
(3,920)
(620,918)
(2,588,645)
300,106
(2,188,171)
(919,665)
(396,554)
(619,559)
(2,584,725)
298,747
(2,192,091)
(919,665)
(396,554)
(620,918)
(2,588,645)
Cents
0.2
Cents
(1.7)

XTD LIMITED CONSOLIDATED STATEMENT OF FINANCIAL POSITION AS AT 30 JUNE 2018

Current Assets
Notes
Cash & cash equivalents
Trade & other receivables
Total Current Assets
Non-Current Assets
Plant & equipment
2
Intangibles
3
Total Non-Current Assets
TOTAL ASSETS
Current Liabilities
Trade & other payables
Provisions
Total Current Liabilities
Non-Current Liabilities
Deferred tax liability
Total Non-Current Liabilities
TOTAL LIABILITIES
NET ASSETS
EQUITY
Contributed equity
Reserves
4
Accumulated losses
Capital and reserves attributable to owners of the
company
Non-Controlling interests
6
TOTAL EQUITY
30-Jun-18
$
30-Jun-17
$
2,032,769
1,830,292
314,249
150,927
2,347,018
1,981,219
1,478,741
2,296,282
373,405
497,875
1,852,146
2,794,157
4,199,164
4,775,376
341,633
515,146
30,762
45,645
372,395
560,791
112,025
149,365
112,025
149,365
484,420
710,156
3,714,744
4,065,220
15,891,009
15,891,009
1,227,019
2,487,241
(11,579,493)
(13,417,571)
5,538,535
4,960,679
(1,823,791)
(895,459)
3,714,744
4,065,220

XTD LIMITED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 30 JUNE 2018

Issued Share- Options Foreign Accumulated Total Non- Total
Capital based Premium Currency Losses $ controlling Equity
$ Payment
Reserve
Reserve
$
Translation
Reserve
$ interests
$
$
$ $
At 1 July 2017 15,891,009 2,278,387 212,774 (3,920) (13,417,571) 4,960,679 (895,459) 4,065,220
Loss for the year - - - - 300,106 300,106 (919,665) (619,559)
Exchange differences on - - - (1,359) - (1,359) - (1,359)
translation of foreign
operations
Total comprehensive loss - - - (1,359) 300,106 298,747 (919,665) (620,918)
for the year
Transactions with owners in
their capacity as owners:
Share-based payment – - 1,300,643 - 1,300,643 - 1,300,643
incentive options
Share-based payment – - 739,172 - - - 739,172 - 739,172
performance rights
Expiry of performance rights - (900,003) - - 900,003 - - -
Reversal of Share-based - (2,117,556) - - - (2,117,556) - (2,117,556)
payment
Exercise of options in (281,119) - - 276,841 (4,278) 4,278 -
subsidiary
Disposal of shares in - - - - 361,128 361,128 (12,945) 348,183
subsidiary (Note 6)
At 30 June 2018 15,891,009 1,019,524 212,774 (5,279) (11,579,493) 5,538,535 (1,823,791) 3,714,744
At 1 July 2016
Loss for the year
Exchange differences on
translation of foreign
operations
Total comprehensive loss
for the year
Transactions with owners in
their capacity as owners:
Share-based payment -
performance shares
Share-based payment
Disposal of shares in
subsidiary
At 30 June 2017
Issued
Capital
$
Share-
based
Payment
Reserve
$
Options
Premium
Reserve
$
Foreign
Currency
Translation
Reserve
$
Accumulated
Losses
$
Total
$
Non-
controlling
interests
$
Total
Equity
$
15,891,009
1,412,879
-
-
(11,734,652)
5,569,236
(453,653)
5,115,583
-
-
-
-
(2,188,171)
(2,188,171)
(396,554)
(2,584,725)
-
-
-
(3,920)
-
(3,920)
-
(3,920)
-
-
-
(3,920)
(2,188,171)
(2,192,091)
(396,554)
(2,588,645)
-
865,508
-
-
-
865,508
-
865,508
212,774
-
-
212,774
-
212,774
-
-
-
-
505,252
505,252
(45,252)
460,000
15,891,009
2,278,387
212,774
(3,920)
(13,417,571)
4,960,679
(895,459)
4,065,220

XTD LIMITED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 JUNE 2018

Note
Cash flows from operating activities
Receipts from customers
Payment to suppliers and employees
Interest received
Research and development grant
Export market development grant
Net cash inflow/(outflow) from operating activities
Cash flows from investing activities
Payment for property, plant and equipment
Proceeds from disposal equity investments
Net cash inflow from investing activities
Cash flows from financing activities
Issue of shares and options
Net cash inflow from financing activities
Net increase in cash and cash equivalents
Cash and cash equivalents at beginning of year
Effects of exchange rate changes
Cash and cash equivalents at end of year
30-Jun-18
$
30-Jun-17
$
2,970,804
3,071,727
(3,380,342)
(3,975,055)
5,510
7,889
351,083
354,469
-
91,143
(52,945)
(449,827)
(109,674)
(373,650)
342,178
470,000
232,504
96,350
-
-
-
-
179,559
(353,477)
1,830,292
2,208,980
22,918
(25,211)
2,032,769
1,830,292

XTD LIMITED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 JUNE 2018

1. SEGMENT INFORMATION

AASB 8 requires operating segments to be identified on the basis of internal reports about components of the Group that are regularly reviewed by the chief operating decision maker in order to allocate resources to the segment and to assess its performance. The segments are consistent with the internal management reporting information that is regularly reviewed by the chief operating decision maker.

The Group is organised into two operating segments: cross-track digital system installation and maintenance (XTD Ltd), and mobile app development for integration with out-of-home transit digital advertising systems (Contact Light).

The Group engages in one business in Australia, activity from which it earns revenues, and its results are analyzed as a whole by the chief operating decision maker. Consequently revenue, profit and net assets for the operating segment and geographical segment are reflected in this annual report.

Intersegment transactions

There were no intersegment transactions during the year.

Major customer

During the year ended 30 June 2018, $2,931,352 of the Group’s revenue was derived from sales to a major Australian Out-Of-Home advertising firm from lease of the Group’s digital advertising assets in Melbourne and Brisbane.

30 June 2018
Income
Commission - rail operators
Expenses
Income tax expense
Operating loss
Other significant items:
Share based payments
Depreciation
Amortisation of intangibles
Net loss before tax
Assets
Cash and cash equivalents
Trade and other receivables
Plant & equipment
Intangibles
Liabilities
Trade and other payables
Provisions
Deferred tax liability
XTD Ltd
$
Contact Light
$
Total
$
3,072,185
385,271
3,457,456
(842,085)
-
(842,085)
(1,822,531)
(732,883)
(2,555,414)
37,340
-
37,340
444,909
(347,612)
97,297
1,378,385
(1,300,643)
77,742
(665,062)
(5,066)
(670,128)
(124,470)
-
(124,470)
1,033,762
(1,653,321)
(619,559)
1,929,764
103,005
2,032,769
292,825
21,424
314,249
1,476,418
2,323
1,478,741
373,405
-
373,405
4,072,412
126,752
4,199,164
331,670
9,963
341,633
6,000
24,762
39,762
112,025
-
112,025
449,695
34,725
484,420

XTD LIMITED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 JUNE 2018

1. SEGMENT INFORMATION (continued)

30 June 2017
Income
Expenses
Income tax expense
Operating loss
Other significant items:
Depreciation
Amortisation of intangibles
Net loss before tax
Assets
Cash and cash equivalents
Trade and other receivables
Plant & equipment
Intangibles
Liabilities
Trade and other payables
Provisions
Deferred tax liability
XTD Ltd
$
Contact Light
$
Total
$
3,009,712
365,142
3,374,854
(3,839,541)
(1,174,558)
(5,014,099)
37,340
-
37,340
(792,489)
(809,416)
(1,601,905)
(846,345)
(12,005)
(858,350)
(124,470)
-
(124,470)
(1,763,304)
(821,421)
(2,584,725)
1,585,331
244,961
1,830,292
124,854
26,073
150,927
2,288,893
7,389
2,296,282
497,875
-
497,875
4,496,953
278,424
4,775,376
197,260
317,886
515,146
19,846
25,799
45,645
149,365
-
149,365
366,471
343,686
710,156

2. PLANT AND EQUIPMENT

Plant and equipment
Reconciliation:
Balance at the beginning of the year
Additions
Provision for impairment
Depreciation expense
Balance at the end of the year
30-Jun-18
$
30-Jun-17
$
1,478,741
2,296,282
1,478,741
2,296,282
2,296,282
2,850,447
87,708
304,185
(235,121)
-
(670,128)
(858,350)
1,478,741
2,296,282

XTD LIMITED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 JUNE 2018

3. INTANGIBLES

Contract rights (a)
At cost
Accumulated amortisation
30-Jun-18
$
30-Jun-17
$
871,285
871,285
(497,880)
(373,410)
373,405
497,875

(a) Business combination – Outdoor Digital Solutions Pty Ltd

On 2 January 2013, the Company acquired 100% of the issued capital of Outdoor Digital Solutions Pty Ltd. The consideration for the acquisition was made up of a $90,000 cash deposit and a $520,000 cash payment on settlement. Outdoor Digital Solutions owns the rights to each of the Melbourne and Queensland rail advertising contracts. The commencement date of the contract was 1 July 2014. A deferred tax liability of $261,385 was recognized in respect of this acquisition. The contract is being amortised on a straight line basis over the contract term (7 years).

4. RESERVES

Share-based payments reserve
Options premium reserve
Foreign currency translation reserve
Balance at the end of the year
Share-based payments reserve
Balance at the beginning of the year
Expense related to performance shares issued 19 December
2014
Expiry of Tranche C performance shares
Reversal of valuation of Tranche D performance shares to
Retained Earnings
Exercise of options in subsidiary
Valuation of employee incentive optionsin subsidiary
Balance at the end of the year
30-Jun-18
$
30-Jun-17
$
1,019,524
2,278,387
212,774
212,774
(5,279)
(3,920)
1,227,019
2,487,241
30-Jun-18
$
30-Jun-17
$
2,278,387
1,412,879
739,172
865,508
(900,003)
-
(2,117,556)
-
(281,119)
-
1,300,643
-
1,019,524
2,278,387

Refer to note 5 for further details on the performance shares issued.

XTD LIMITED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 JUNE 2018

4. RESERVES (continued)

Options premium reserve
Balance at the beginning of the year
Valuation of options issued 28 June 2018
Balance at the end of the year
Refer to note 5 for further details on the options issued.
Foreign currency translation reserve
Balance at the beginning of the year
Exchange difference arising on translation of foreign operations
Balance at the end of the year
30-Jun-18
$
30-Jun-17
$
212,774
-
-
212,774
212,774
212,774
30-Jun-18
$
30-Jun-17
$
(3,920)
-
(1,359)
(3,920)
(5,279)
(3,920)

(a) Nature and Purposes of Reserves

(i) Share-based Payment and Options Premium Reserves

This reserve is used to record the value of equity benefits to employees, management personnel, chairman, non-executive directors and consultants as part of their remuneration. When the performance shares vest the amount recorded in the Share-based Payment Reserve relevant to those performance shares is transferred to share capital.

(ii) Foreign Currency Translation Reserve

The foreign currency translation reserve records exchange differences arising on translation of foreign controlled entities. The exchange differences arising are recognised in other comprehensive income as and accumulated within a separate reserve within equity. The cumulative amount is reclassified to the statement of profit or loss and other comprehensive income when the net investment is disposed of.

XTD LIMITED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 JUNE 2018

5. SHARE-BASED PAYMENTS

(a) Performance shares

As part of the Lunalite acquisition on 19 December 2014, XTD Ltd issued 28,500,076 performance shares to management personnel, the Chairman and a non-executive director. These performance shares were issued in four classes, each with different performance milestones. Each performance share will convert into 1 ordinary share of XTD Ltd upon achievement of the performance milestone.

The company has assessed each class as being probable of being achieved and have therefore recognised an expense over the expected vesting period. Class A and Class B Performance milestones was however achieved during the year. Accordingly, the full expense was recognised for 30 June 2016.

The details of each class are tabled below:

Class Number Grant Date Exercise
Price
Expiry
Date
of
Milestone
Achievements
Underlying
Share Price
Total Fair
Value
A 4,500,013 19/12/14 Nil 19/12/16 $0.20 $900,003
B 4,500,013 19/12/14 Nil 19/12/16 $0.20 $900,003
C 4,500,013 19/12/14 Nil 19/12/17 $0.20 $900,003
D 15,000,037 19/12/14 Nil 19/12/19 $0.20 $3,000,007

Performance Milestones:

  • A. First revenue to Lunalite from Queensland Contract. This milestone expires two years from completion of the acquisition (19 December 2014). This condition was met during the 2015 financial year.

  • B. Security mobile application being developed and either being adopted by one rail operator, or achieving a minimum of 200,000 subscribers. This milestone expires two years from completion of the acquisition (19 December 2014). This condition was met during the 2016 financial year.

  • C. Lunalite generating total revenue of at least $5 million in any 12 month period. This milestone expires three years from completion of the acquisition (19 December 2014). This tranche expired in the current year.

  • D. Lunalite being awarded an offshore XTD contract of at least 40 screens and that contract being successfully installed and generating revenue to Lunalite. This milestone expires within five years from completion of the acquisition (19 December 2014).

The total expense arising from share based payment transactions recognised during the period in relation to the performance shares issued was $739,112 (2017: $865,508). During the year management reviewed the probability of the Tranche D performance shares converting to ordinary shares and determined it to be nil. Therefore all prior expenses recognised in relation to Tranche D performance shares have been reversed during the year. This resulted in a write back to the statement of profit or loss in the amount of $2,117,556.

Class D have yet to vest and are therefore not exercisable.

XTD LIMITED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 JUNE 2018

5. SHARE-BASED PAYMENTS (continued)

(b) Options – Brokers

There have been no options issued to current directors and executives as part of their remuneration.

5,000,000 listed options were issued during the prior year to Asenna Capital. The options have an exercise price of 22 cents each and expire on 28 June 2020. The option value was calculated using the Black-Scholes Model. The value of the options has been determined using the Black-Scholes Model as they were issued in accordance with an agreement rather than on receipt of a vendor invoice. The option reserve records items recognised on valuation of director, employee and contractor share options as well as share options issued during the course of a business combination.

There are no other options on issue at 30 June 2018.

The assessed fair values of the options were determined using a Black-Scholes option pricing model, taking into account the exercise price, term of option, the share price at grant date and expected price volatility of the underlying share, expected dividend yield and the risk-free interest rate for the term of the option. The inputs to the model used were:

Dividend Yield - Expected volatility (%) 94 Risk-free interest rate (%) 1.5 Expected life of options (years) 3.0 Option exercise price 0.22 Share price at grant date 0.010 Value of option ($) 0.0425

The expected life of the options is based on historical data and is not necessarily indicative of exercise patterns that may occur. The expected volatility reflects the assumption that the historical volatility is indicative of future trends, which may also not necessarily be the actual outcome.

(c) Incentive Options – Employees and Management

A subsidiary of the group, Contact Light Pty Ltd (Contact Light), issued incentive options in the current year to key management and consultants as part of their remuneration.

962,500 listed options were issued during the year to key management and consultants. The options have an exercise price of 0.1 cents each and expire on 30 June 2032. Each incentive option will convert into 1 ordinary share of Contact Light Pty Ltd upon exercise of the options The company has assessed applicable milestones associated with the options as having been achieved during the period and have therefore immediately recognised the full expense on grant. The option value was calculated using the Black-Scholes Model. The value of the options has been determined using the Black-Scholes Model as they were issued in accordance with an agreement rather than on receipt of a vendor invoice. The option reserve records items recognised on valuation of director, employee and contractor share options as well as share options issued during the course of a business combination.

XTD LIMITED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 JUNE 2018

5. SHARE-BASED PAYMENTS (continued)

(c) Incentive Options – Employees and management (continued)

Other options were issued totalling 242,500 of which 132,500 were forfeited and the directors believe the probability of the balance crystallising to shares is nil and accordingly have not assigned a value.

There are no other options on issue at 30 June 2018.

The assessed fair values of the options were determined using a Black-Scholes option pricing model, taking into account the exercise price, term of option, the share price at grant date and expected price volatility of the underlying share, expected dividend yield and the risk-free interest rate for the term of the option. The inputs to the model used were:

Dividend Yield - Expected volatility (%) 80 Risk-free interest rate (%) 2.0 Expected life of options (years) 15.0 Option exercise price 0.001 Share price at grant date 1.500 Value of option ($) 1.4993

The expected life of the options is based on historical data and is not necessarily indicative of exercise patterns that may occur. The expected volatility reflects the assumption that the historical volatility is indicative of future trends, which may also not necessarily be the actual outcome.

The value recognised in the statement of profit or loss amounted to $1,300,643.

XTD LIMITED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 JUNE 2018

6. NON-CONTROLLING INTERESTS

Balance at the beginning of the year
Interest in:
Fair value of net liabilities acquired by the minority
Share of the loss for the current period
Balance at the end of the year
30-Jun-18
30-Jun-17
$
$
(895,459)
(453,653)
(8,667)
(45,252)
(919,665)
(396,554)
(1,823,791)
(895,459)

During the year there were 3 acquisitions by non-controlling interests of shares in a subsidiary Contact Light which raised $342,178. The acquisitions included the exercise of Contact Light options for which a share based payment expense was transferred to issued share capital of $281,119. As a result, XTD’s ownership of Contact Light has been diluted to 44.13% at reporting date. The non-controlling interest’s share of the net operating loss of Contact Light Pty Ltd between 1 July 2016 and 30 June 2018 is $919,655. The fair value of net liabilities acquired by the minority in 2018 totals $8,667 and the excess paid by the minority for the issued shares totalling $637,969 (including the share based payment transfer of $281,119). has been transferred to accumulated losses attributable to the owners of XTD Ltd.

The net assets of Contact light at 30 June 2018 amounted to $89,246 (2017: $65,262). The total comprehensive loss for the year is $1,653,321 (2017: $821,421).

7. EARNINGS PER SHARE

Basic loss per share

The calculation of basic profit/(loss) per share at 30 June 2018 was based on the profit attributable to ordinary shareholders of $300,106 and a weighted average number of ordinary shares outstanding during the year ended 30 June 2018 of 129,555,739 calculated as follows:

30-Jun-18 30-Jun-17
$ $
Loss attributable to ordinary shareholders 300,106 (2,188,171)
Weighted average number of ordinary shares 129,555,739 129,555,739
Basic loss per share (cents per share) 0.2 (1.7)

Diluted loss per share

Potential ordinary shares are not considered dilutive, thus diluted loss per share is the same as basic loss per share.

XTD LIMITED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 JUNE 2018

8. EVENTS OCCURRING AFTER THE REPORTING PERIOD

Subsequent to the Period on 30 July 2018, XTD provided an update on its proposed share acquisition of the 63% interest that it currently does not own in technology company Contact Light Pty Ltd. Since the Company’s previous update the implications of the recent M&A activity in Out-of-Home ( OOH ) sector have become more apparent. In particular, they have directly impacted Contact Light’s negotiations to monetise its proprietary data products before the M&A wave, and these conversations are now being restructured to take advantage of the significant market consolidation, whilst the ACCC reviews these deals. Contact Light aimed to have finalised contracts with key players involved in the M&A before the proposed XTD shareholder vote on the CL acquisition. This delay directly impacted the CL Acquisition and the XTD Board resolved to indefinitely delay the proposed purchase of CL.

No other matter or circumstance has arisen since 30 June 2018 that has significantly affected, or may significantly affect:

  • (i) the Group’s operations in future financial years, or

  • (ii) the results of those operations in future financial years, or the Group’s state of affairs in future financial years.