AI assistant
NEXTED GROUP LIMITED — Annual Report 2024
Aug 28, 2024
65463_rns_2024-08-28_49058ee4-7e78-4e37-a9cd-dfb98c660fab.pdf
Annual Report
Open in viewerOpens in your device viewer
==> picture [113 x 75] intentionally omitted <==
ASX RELEASE
29 AUGUST 2024
FY24 PRELIMINARY FINAL REPORT
NextEd Group Limited ( ASX:NXD ) ( NextEd or the Company) provides its Preliminary Final Report for the year ended 30 June 2024 (FY24).
Financial results for FY24 included:
-
Record revenue of $111.4 million, 8.9% higher than the previous corresponding period (pcp) (FY23: $102.2 million);
-
EBITDA of $15.0 million, 10% lower than pcp (FY23: $16.7 million);
-
Net profit after tax adjusted for impairments, the impact of acquired intangibles and lease costs incurred pre-revenue generation (‘NPAT(A) adjusted’) of $0.2 million, $5.8 million lower than pcp (FY23: $6.0 million);
-
Operating cash flows of $1.7 million, $23.5 million lower than pcp (FY23: $25.2 million);
-
Cash at bank as at 30 June 2024 of $19.3 million (30 June 2023: $40.2 million); and
-
Contract liabilities (deferred revenue) balance at 30 June 2024 of $32.5 million, a decrease of 25% against the pcp (30 June 2023: $43.5 million).
An impairment charge of $28.9 million was recognised in FY24 against intangible assets including goodwill, brand names and training materials in the Technology & Design, International Vocational and Go Study segments. These non-cash charges are a direct result of future uncertainty created by recent Federal Government actions to reduce international student numbers.
FY24 results presentation
An FY24 results presentation will be separately released to ASX to accompany the FY24 Preliminary Final Report. NextEd invites investors to attend a webinar today at 10:30am (AEST) to discuss the results being hosted by NextEd’s Chief Executive Officer, Glenn Elith, and Chief Financial Officer, Michael Fahey.
Webinar registration URL : https://us06web.zoom.us/webinar/register/WN_KROW2UDuTQ69_8v8xjBg-Q
The results presentation webinar will be live streamed via the above URL and will also be recorded and made available shortly after the presentation on:
-
-
NextEd Group’s website: https://nexted.com.au/investor centre/
This announcement has been approved by the Board of NextEd Group Limited.
For further information
Glenn Elith Lisa Jones Chief Executive Officer Company Secretary [email protected] [email protected]
1
Registered Address: Level 2, 7 Kelly Street, Ultimo, NSW, 2007
Phone: 02 8355 3820
ABN: 75 105 012 066
nexted.com.au
==> picture [78 x 52] intentionally omitted <==
APPENDIX 4E
FOR THE YEAR ENDED 30 JUNE 2024
| 1 | REPORTING PERIOD | |||
|---|---|---|---|---|
| Report for the period ended: | Year ended 30 | June 2024 | ||
| Previous corresponding period: | Year ended 30 | June 2023 | ||
| 2 | RESULTS FOR ANNOUNCEMENT TO THE MARKET |
Year ended 30 June 2024 $’000 |
Year ended 30 June 2023 $’000 |
Change % |
| 2.1 | Revenues from ordinary activities | 111,367 | 102,220 | 8.9% increase |
| Profit / (loss) from ordinary activities after | ||||
| 2.2 | tax attributable to members | (31,231) | 3,608 | 965.7% decrease |
| 2.3 | Total comprehensive income / (loss) attributable to members of the parent entity |
(31,314) | 3,604 | 968.8% decrease |
| Amount per | Franked amount | |||
| security | per security | |||
| 2.4 | Dividends | ¢ | % | |
| Interim dividend | Nil | n/a | ||
| Final dividend | Nil | n/a | ||
| 2.5 | Record date for determining entitlements to the dividend | n/a | ||
| Year ended | Year ended | |||
| 30 June 2024 | 30 June 2023 | |||
| $’000 | $’000 | |||
| 3 | Earnings / (losses) for the period attributable to parent entity |
owners of the | (31,231) | 3,608 |
| Net assets | 34,624 | 65,438 | ||
| Less: intangible assets | (31,800) | (63,330) | ||
| Add: deferred tax liabilities | 2,965 | 4,294 | ||
| Net tangible assets | 5,789 | 6,402 | ||
| Number | Number | |||
| Fully paid ordinary shares | 221,116,114 | 219,376,773 | ||
| ¢ | ¢ | |||
| Net tangible assets backing per share | 2.62 | 2.92 |
Net tangible assets are defined as net assets less intangible assets and liabilities. For the purposes of the net tangible assets calculation, right-of-use assets are considered tangible assets.
1
APPENDIX 4E (continued)
==> picture [73 x 48] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
| Date payable |
Amount per security |
Franked amount per security |
||
|---|---|---|---|---|
| 4. | Dividends | ¢ | % | |
| Interim dividend | N/A | Nil | N/A | |
| Final dividend | N/A | Nil | N/A |
-
Dividends and returns to shareholders including distributions and buy backs
-
Nil
-
The financial information provided in this Preliminary Final Report (Appendix 4E) is based on the Preliminary Financial Report for the year ended 30 June 2024 (attached). The Preliminary Financial Report does not include all of the Notes which are included in an annual financial report. Accordingly, this Preliminary Final Report is to be read in conjunction with the annual financial report for the year ended 30 June 2023 and any public announcements made by the Company during the reporting period in meeting its continuous disclosure requirements as set out in the Corporations Act 2001.
-
The financial statements for the year ended 30 June 2024 are in the process of being audited, and no material adjustments or qualifications are expected.
-
Commentary on results.
Operating and financial review
The Company operates businesses which deliver accredited and non-accredited English language, vocational education and higher education courses. It also operates an education recruitment agency business providing services to international students seeking to undertake tertiary studies in Australia. The Company’s broad and diverse mix of domestic and international students undertake their studies either online or at one of its 8 campuses located in major metropolitan cities across Australia. In addition to this, some students are supported through work placements and internships to complement their learning experiences and enhance their learning outcomes.
Financial performance
| Year ended | Year ended | |
|---|---|---|
| 30 June 2024 | 30 June 2023 | |
| $’000 | $’000 | |
| Revenue | 111,367 | 102,220 |
| EBITDA before intangible impairment | 14,960 | 16,674 |
| EBITDA after intangible impairment | (13,965) | 16,674 |
| Net (loss) / profit after tax | (31,231) | 3,608 |
| Net profit after tax adjusted | 161 | 6,013 |
| Cash flows from operations | 1,708 | 25,180 |
2
APPENDIX 4E (continued)
==> picture [73 x 48] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
Operating and financial performance
The Company made numerous strategic investments in the reporting period, including:
Courses :
-
Launching 3 high demand international student vocational healthcare courses (aged care, individual support and community services) in March 2024;
-
Building international student numbers undertaking hospitality courses, which grew to over 1,000 students at 30 June 2024 (30 June 2023: 623); and
-
Receiving exclusive regulatory approval for a period of 5 years for an internally developed Diploma of e- Commerce qualification, with first student intakes expected in late 2024.
Campuses:
-
Expanding its Melbourne campus in August 2023 by adding 12 additional classrooms and an industrial teaching kitchen;
-
Expanding its Brisbane campus in December 2023 by adding 13 additional classrooms;
-
Launching a substantial Adelaide campus in December 2023 for domestic students, obtaining CRICOS accreditation, and using those new facilities to launch international student operations in Adelaide in April 2024; and
-
Launching a substantial new Gold Coast campus in April 2024 to access the attractive Gold Coast market.
The campus expansion program is now complete and NextEd will cease further geographic expansion investments until at least FY26.
Capital management:
- Refinancing bank guarantee facilities with the Commonwealth Bank of Australia to release approximately $9 million of cash previously recognised as a non-current asset to secure bank guarantees over leased premises.
Financial results for the year ended 30 June 2024 (FY24) included:
-
Record revenue of $111.4 million, 8.9% higher than the previous corresponding period (pcp) (FY23: $102.2 million);
-
EBITDA of $15.0 million, 10% lower than pcp (FY23: $16.7 million);
-
Reducing 2H24 operating costs by $1.9 million compared to 1H24 in response to government actions to reduce international student numbers. The full benefit of the cost reduction actions is expected to be realised in FY25 as part of the previously announced targeted $5.0 million reduction in operating costs;
-
Net profit after tax adjusted for impairments, the impact of acquired intangibles and lease costs incurred prerevenue generation (‘NPAT(A) adjusted’) of $0.2 million, $5.8 million lower than pcp (FY23: $6.0 million);
-
Operating cash flows of $1.7 million, $23.5 million lower than pcp (FY23: $25.2 million).
-
Operating cash flows in 2H24 were positive $3.6 million, a $5.5 million improvement over the previous half year (1H24: cash outflow of $1.9 million);
-
Cash at bank as at 30 June 2024 of $19.3 million (30 June 2023: $40.2 million);
-
Contract liabilities (deferred revenue) balance at 30 June 2024 of $32.5 million, a decrease of 25% against the pcp (30 June 2023: $43.5 million). The decrease in contract liabilities occurred in 1H24 (31 December 2023 $29.5 million), with contract liabilities increasing in 2H24 by $3.0 million as international vocational (nonEnglish language) student numbers subsequently increased;
-
An impairment charge of $28.9 million on intangible assets including goodwill, brand names and training materials in the International Vocational, Technology & Design and Go Study segments. These non-cash charges are as a direct result of recent Federal Government actions to reduce international student numbers.
3
APPENDIX 4E (continued)
==> picture [73 x 48] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
Further details are included in the outlook section of this operating and financial review.
Revenue
FY24 revenues increased by $9.1 million vs pcp with growth achieved in the International Vocational segment (14.9% vs pcp), Go Study segment (14.3% vs pcp) and the Domestic Vocational segment (5.2% vs pcp).
Federal Government actions to reduce international student numbers impacted revenues in 2H24, resulting in revenue declining by 11% to $52.2 million vs pcp (2H23: $58.6 million).
EBITDA
FY24 EBITDA decreased by $1.7 million or 10% vs pcp, to $15.0 million. The decline in revenue in 2H24 was partially mitigated by a reduction in operating costs. Operating costs in 2H24 reduced by $1.9 million vs 1H24.
Cash flows and balance sheet
FY24 operating cash flows were $1.7 million, a decrease of $23.5 million vs pcp (FY23: $25.2 million). Tuition fees from international students are usually paid for a study period (term/semester) in advance and are recognised in revenue as the student progresses through their course. The rapid growth in operating cash flows in previous periods was due to the rapid growth in new secured student enrolments. This has reduced as student numbers have declined due to recent federal government actions.
Operating cash flows in 2H24 were $3.6 million, $5.5 million higher than 1H24 ($1.9 million outflow) due to cost reductions and higher student tuition collections.
Investing cash outflows in FY24 were $11.4 million, with $10.9 million invested in the fitting out of new campus facilities. This included $1.5 million in Brisbane, $1.4million in Melbourne, $0.6 million in Sydney, $2.1 million in Adelaide and $5.3 million in the Gold Coast. The campus expansion program is now complete and NextEd will cease further geographic expansion investments until at least FY26.
As at 30 June 2024 cash on hand (including term deposits) was $19.3 million (30 June 2023: $40.2 million).
Contract liabilities (deferred revenue) balance at 30 June 2024 was $32.5 million, a decrease of 25% against the pcp (30 June 2023: $43.5 million). The decrease in contract liabilities occurred in 1H24 (31 December 2023: $29.5 million), with contract liabilities increasing in 2H24 by $3.0 million as international vocational (non-English language) student numbers increased.
4
APPENDIX 4E (continued)
==> picture [73 x 48] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
Segment results
International Vocational segment
-
International Vocational segment revenues in FY24 were $85.8 million, an increase of $11.1 million or 14.9% against pcp (FY23: $74.7 million). Vocational course revenues grew 15% in 2H24 vs pcp and driven by newly launched courses in Hospitality and Healthcare. Vocational course revenue in 2H24 made up 27% of segment revenues, up from 17% in 1H24.
-
FY24 EBITDA of $20.6 million, an increase of $1.3 million or 6% against pcp (FY23: $19.4 million).
Technology & Design segment
-
Technology & Design segment revenues in FY24 were $12.4 million, a decline of $3.1 million or 20% against pcp (FY23: $15.4 million). Revenues in FY24 were impacted by some international students dropping out of their course to move to different lower priced vocational courses delivered by other training organisations, and new international student enrolments being constrained due to government tightening of student visa approvals.
-
FY24 EBITDA of $1.4 million declined $2.4 million against pcp (FY23: $3.8 million), due to the decline in revenue.
Domestic Vocational segment
-
Domestic Vocational segment revenues in FY24 were $8.6 million, an increase of $0.4 million or 5.2% against pcp (FY23: $8.2 million).
-
Revenues in 2H24 were $4.8 million, an increase of 37.9% against pcp (2H23: $3.5 million) as processes to improve student progressions gained traction.
-
FY24 EBITDA of $1.9 million was flat against pcp (FY23: $1.9 million). EBITDA in 2H24 of $1.2 million increased 198.8% against pcp (2H23: $0.4 million) as a result of higher revenues and other operational improvements.
Go Study segment
-
Go Study segment revenues in FY24 were $5.9 million, an increase of $0.8 million or 14.3% against pcp (FY23: $5.1 million). Onshore student recruitment offices contributed approximately 60% of revenues being slightly higher than the pcp (FY23: 57%) as onshore students sought to extend their studies.
-
FY24 EBITDA of $0.6 million increased $0.8 million against pcp (FY23: EBITDA loss of $0.2 million) as a result of higher revenues and cost management actions.
Future outlook
The tertiary education industry in which the Company operates is dynamic and subject to constant regulatory change.
Recent Federal Government actions to reduce net migration by limiting the numbers of international students that can study in Australia is having a material impact on the Company and the entire sector.
On 27 August 2024, the Federal Government announced that, subject to the passage of legislation before the Parliament, it will set a National Planning Level (NPL) for new international student commencements of 270,000 for calendar year 2025. The NPL is divided between the higher education and vocational education and training (VET) sectors at a provider level.
Certain students, including those undertaking standalone English language courses, are excluded from the NPL.
5
APPENDIX 4E (continued)
==> picture [73 x 48] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
Implementation of the NPL is subject to a Senate Committee report in early September before determining whether any amendments will be required prior to seeking to pass into legislation.
Individual providers will be advised of the indicative limit on the number of new international student commencements that they can accept for 2025. Information received by the consolidated entity to date is incomplete and the impact of the NPL is therefore not yet able to be determined.
The Company has positioned the business for tighter immigration policy and continues to take pro-active steps to reduce its cost base, to minimise capital expenditure, and to seek additional revenue opportunities including by growing its domestic student businesses.
Non-IFRS information
The Company uses certain measures to manage and report on its business that are not recognised under Australian Accounting Standards (‘AAS’). These measures are collectively referred to as non-IFRS financial measures. Although the Company believes these measures provide useful information about the financial performance of the Company, they should be considered as supplemental to the measures calculated in accordance with AAS and not as a replacement for them. Because these non-IFRS financial measures are not based on AAS, they do not have standard definitions, and the way the Company calculates these measures may differ from similarly titled measures used by other companies. These measures have not been independently audited or reviewed.
The non-IFRS measures used by the Company include EBITDA and adjusted net profit after tax (‘NPAT(A) adjusted’).
EBITDA is earnings before interest, tax, depreciation and amortisation. NPAT(A) adjusted is calculated as the net profit after tax adjusted for the after-tax impact of amortisation associated with acquired intangible assets, impairment costs and interest and depreciation expenses for leased premises undergoing fit out prior to any revenue generation.
Reconciliations between EBITDA and profit after income tax, and net profit after tax and NPAT(A) adjusted for the year ended 30 June 2024 are noted below.
6
APPENDIX 4E (continued)
==> picture [73 x 48] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
EBITDA reconciliation
| EBITDA reconciliation | |
|---|---|
| Net profit / (loss) after tax Add back: Depreciation & amortisation Finance costs net of interest income Impairment of intangible assets Less: Income tax benefit EBITDA before impairment of intangibles |
Year ended 30 June 2024 $’000 Year ended 30 June 2023 $’000 |
| (31,231) 3,608 15,052 11,986 3,533 1,772 28,925 - (1,319) (692) |
|
| 14,960 16,674 |
NPAT(A) adjusted reconciliation
| Net profit / (loss) after tax Add back: Amortisation of acquired intangible assets Pre-revenue generation lease costs Impairment of intangible assets Less: Income tax on acquired intangibles and impairment Net profit after tax adjusted |
Year ended 30 June 2024 $’000 Year ended 30 June 2023 $’000 |
|---|---|
| (31,231) 3,608 2,601 2,652 1,194 548 28,925 - (1,328) (795) |
|
| 161 6,013 |
7
==> picture [187 x 184] intentionally omitted <==
==> picture [62 x 47] intentionally omitted <==
NextEd Group Limited and its Controlled Entities ABN 75 105 012 066
Preliminary Financial Report for the Year Ended 30 June 2024
8
==> picture [75 x 50] intentionally omitted <==
CORPORATE DIRECTORY
Directors
Catherine (Cass) O’Connor - Independent non-executive chair Simon Tolhurst – Independent non-executive director William Deane – Independent non-executive director Sandra Hook – Independent non-executive director
Company Secretary Lisa Jones
Registered Office Level 2, 7 Kelly Street Ultimo NSW 2007 Telephone: +61 (02) 8355 3820 Email: [email protected] Website: www.nexted.com.au
Auditor Pitcher Partners Sydney Level 16, Tower 2 Darling Park 201 Sussex Street Sydney NSW 2000 Telephone: +61 (02) 9221 2099
Share Registry Link Market Services Limited Locked Bag A14 Sydney South NSW 1235 Telephone: 1300 554 474 Fax: +61 (02) 9287 0303 Email: [email protected] Website: www.linkmarketservices.com.au
Securities Exchange ASX Code: NXD Australian Securities Exchange Level 40, Central Park 152-158 St Georges Terrace Perth WA 6000 Telephone: 131 ASX (131 279) – within Australia Telephone: +61 (02) 9338 0000 Website: www.asx.com.au
Registrations Numbers ACN: 105 012 066 ABN: 75 105 012 066
9
==> picture [75 x 50] intentionally omitted <==
CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 JUNE 2024
| Note | 30 June 2024 $’000 30 June 2023 $’000 |
|---|---|
| Revenue from continuing operations 2a Cost of sales Gross profit Other income 2b Interest revenue 2b Salaries and employee benefits expense Depreciation and amortisation expense 4 Impairment of intangible assets 11 Impairment of receivables Property and occupancy costs Professional and consulting fees Marketing expenses Public company related costs Other expenses Finance costs 4 (Loss) / profit before tax Income tax benefit 5 Net (loss) / profit for the year Other comprehensive loss for the year net of tax Total comprehensive (loss) / income attributable to members of the parent entity Earnings per share: Basic (loss) / profit per share (cents per share) 27 Diluted (loss) / profit per share (cents per share) 27 |
111,367 102,220 (54,088) (45,352) |
| 57,279 56,868 37 37 850 833 (26,720) (24,573) (15,052) (11,986) (28,925) - (1,266) (1,860) (4,900) (1,021) (4,514) (1,229) (3,478) (3,729) (1,278) (1,037) (3,693) (3,289) (4,383) (2,605) |
|
| (32,550) 2,916 |
|
| 1,319 692 |
|
| (31,231) 3,608 (83) (4) |
|
| (31,314) 3,604 |
|
| (14.11) 1.65 (14.11) 1.61 |
The consolidated statement of profit or loss and other comprehensive income is to be read in conjunction with the accompanying notes.
10
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
==> picture [75 x 50] intentionally omitted <==
AS AT 30 JUNE 2024
| Note | 30 June 2024 $’000 30 June 2023 $’000 |
|---|---|
| Current assets Cash and cash equivalents 6 Trade receivables 7a Inventories Prepayments and other assets 8a Total current assets Non-current assets Trade receivables 7b Property, plant and equipment 9 Right-of-use asset 10 Intangible assets 11 Prepayments and other assets 8b Total non-current assets Total assets Current liabilities Trade and other payables 12 Contract liabilities 13a Lease liabilities Employee benefits 14a 16a Provisions 15a Total current liabilities Non-current liabilities Contract liabilities 13b Deferred tax liabilities Employee benefits Provisions 17 16b 15b Lease liabilities 14b Total non-current liabilities Total liabilities Net assets Equity Issued capital 18 Reserves 19 Accumulated losses Total equity |
19,343 30,264 14,972 7,118 110 341 6,742 12,280 41,167 50,003 2,179 445 17,628 9,696 41,510 38,665 31,800 63,330 - 9,931 93,117 122,067 134,284 172,070 10,367 9,802 30,330 43,101 7,472 2,323 5,996 2,179 203 194 50,695 61,272 2,179 445 2,965 258 3,164 4,294 207 2,570 40,399 37,844 48,965 45,360 99,660 106,632 34,624 65,438 103,115 102,657 40 3,154 (68,531) (40,373) 34,624 65,438 |
The consolidated statement of financial position is to be read in conjunction with the accompanying notes.
11
==> picture [75 x 50] intentionally omitted <==
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2024
| Note | Contributed equity Accumulated losses Share- based payments reserve Foreign currency translation reserve Total equity |
|---|---|
| $’000 $’000 $’000 $’000 $’000 |
|
| Balance at 1 July 2023 Loss for the year Other comprehensive loss for the year Total comprehensive loss for the year Transactions with owners Options exercised 18 Expired options transfer 19 Options issued in FY23 18 Share buyback FY24 18 Balance as at 30 June 2024 |
102,657 (40,373) 3,115 39 65,438 - (31,231) - - (31,231) - - - (83) (83) |
| - (31,231) - (83) (31,314) 605 - - - 605 - 3,073 (3,073) - - - - 42 - 42 (147) - - - (147) |
|
| 103,115 (68,531) 84 (44) 34,624 |
| Contributed equity Accumulated losses Share- based payments reserve Foreign currency translation reserve Total equity |
|
|---|---|
| $’000 $’000 $’000 $’000 $’000 |
|
| Balance at 1 July 2022 Profit for the year Other comprehensive income for the year Total comprehensive income / (loss) for the year Transactions with owners Options exercised 18 Options issued in FY23 18 Balance as at 30 June 2023 |
102,427 (43,981) 3,079 43 61,568 - 3,608 - - 3,608 - - - (4) (4) |
| - 3,608 - (4) 3,604 230 - - 230 - - 36 - 36 |
|
| 102,657 (40,373) 3,115 39 65,438 |
The consolidated statement of changes in equity is to be read in conjunction with the accompanying notes.
12
==> picture [75 x 50] intentionally omitted <==
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 JUNE 2024
| Note | 30 June 2024 $’000 30 June 2023 $’000 |
|---|---|
| Cash flows from operating activities Receipts from customers Receipts from government grants 2(b) Interest received Payment to suppliers and employees Net cash from operating activities Cash flows from investing activities Payments for property, plant and equipment Payments for intangibles Net cash used in investing activities Cash flows from financing activities Proceeds from issue of shares Repayment of borrowings Receipts from / (payments for) release of funds supporting bank guarantees Repayment of lease liabilities – interest component Repayment of lease liabilities – principal component Net cash used in financing activities Net (decrease) / increase in cash and cash equivalents Cash and cash equivalents at the beginning of the year Cash and cash equivalents at the end of the year 6 |
89,412 110,005 37 37 850 827 (88,591) (85,689) |
| 1,708 25,180 |
|
| (10,935) (5,313) (476) (833) |
|
| (11,411) (6,146) |
|
| 458 225 - (362) 9,932 (6,881) (4,383) (7,225) (2,600) (6,313) |
|
| (1,218) (15,931) |
|
| (10,921) 3,103 30,264 27,161 |
|
| 19,343 30,264 |
The consolidated statement of cash flows is to be read in conjunction with the accompanying notes.
13
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
==> picture [75 x 50] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 1. BASIS OF PREPARATION
1.1 Reporting entity
The Preliminary Financial Report covers NextEd Group Limited (NextEd or the Company) and its controlled entities (the consolidated entity). NextEd is a for profit company limited by shares whose shares are publicly traded on the Australian Securities Exchange (ASX) . The Company operates businesses which deliver accredited and non-accredited English language, vocational education and higher education courses. It also operates an education recruitment agency business providing services to international students seeking to undertake tertiary studies in Australia.
1.2 Basis of preparation
The Preliminary Financial Report has been prepared on the historical cost and accrual basis except where otherwise stated.
This Preliminary Financial Report does not include all the Notes of the type normally included in an annual financial report. Accordingly, this report is to be read in conjunction with the annual financial report for the year ended 30 June 2023 and any public announcements made by the Company during the reporting period in accordance with continuous disclosure requirements of the Corporations Act 2001.
1.3 Adoption of new and revised Accounting Standards
The consolidated entity has adopted all of 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, revised or amended Accounting Standards or Interpretations that are not yet mandatory have not been early adopted.
1.4 Going concern
The Preliminary Financial Report has been prepared on the going concern basis, which contemplates the continuity of normal business activity and the realization of assets and settlement of liabilities in the ordinary course of business.
The consolidated entity has generated $1.7 million in operating cash flow during the year. As at 30 June 2024, the consolidated entity held $19.3 million of cash and cash equivalents and has no financial debt.
13
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
==> picture [75 x 50] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 2 REVENUE AND OTHER INCOME
| OTE 2 REVENUE AND OTHER INCOME | |||
|---|---|---|---|
| a. Revenue Tuition related revenue Commission revenue Revenue from contracts with customers Geographical regions Australia Europe South America Timing of revenue recognition Services transferred at a point in time Services transferred over time b. Other income Export market development grant Interest income |
30 June 2024 $’000 |
30 June 2023 $’000 |
|
| 106,830 4,537 |
98,304 3,916 |
||
| 111,367 | 102,220 | ||
| 111,367 109,747 1,218 402 111,367 4,537 106,830 111,367 37 850 |
102,220 100,821 1,092 307 102,220 3,916 98,304 102,220 37 833 |
||
| 887 | 870 |
14
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
==> picture [75 x 50] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 3. OPERATING SEGMENTS
Identification of reportable operating segments
The consolidated entity is organised into four operating segments: Technology & Design, International Vocational, Go Study and Domestic Vocational. These operating segments are based on the internal reports that are reviewed and used by the Chief Executive Officer who is identified as the Chief Operating Decision Maker (‘CODM’) in the assessing of performance and in determining the allocation of resources. There is no aggregation of operating segments.
The CODM reviews both earnings before interest, tax, depreciation, and amortisation (‘EBITDA’) and profit before income tax. The information reported to the CODM is on at least a monthly basis.
15
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
==> picture [75 x 50] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
Types of products and services
The principal products and services of each of these operating segments are as follows:
International Vocational A provider of English Language Intensive Courses for Overseas Students (‘ELICOS’), and Vocational Education and Training (‘VET’) courses in Business, Leadership and Management, Project Management, Marketing and Communication, Commercial Cookery, Hospitality, Healthcare and Community Services for overseas students. Technology & Design A provider of face-to-face and online courses in information technology, digital design, interactive multimedia, computer coding, digital marketing, games and apps programming, digital filmmaking, and interior design. Domestic Vocational A provider of vocational courses to domestic students in Commercial Cookery, Hospitality, Business, Community Services, Healthcare, Construction and Information Technology.
Go Study An international student advisory recruitment agency with offices in Australia (Sydney, Melbourne, Brisbane, Gold Coast, Perth), Europe (Spain, France, Italy) and South America (Chile, Mexico).
Intersegment transactions
Intersegment transactions were made at market rates. Intersegment transactions are eliminated on consolidation.
Intersegment receivables, payables and loans
Intersegment loans are initially recognised at the consideration received. Intersegment loans receivable and loans payable that earn or incur non-market interest are not adjusted to fair value based on market interest rates. Intersegment loans are eliminated on consolidation.
16
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
FOR THE YEAR ENDED 30 JUNE 2024
| International | Technology | Domestic | Go | Corporate / | |||
|---|---|---|---|---|---|---|---|
| Vocational | & Design | Vocational | Study | unallocated | Total | ||
| 12 months ended 30 June 2024 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
| Revenue from customers | 85,849 | 12,354 | 8,647 | 4,517 | - | 111,367 | |
| Intersegment revenue | - | - | - | 1,348 | (1,348) | - | |
| Total sales revenue | 85,849 | 12,354 | 8,647 | 5,865 | (1,348) | 111,367 | |
| Agent commissions | (22,094) | (848) | (450) | - | 1,348 | (22,044) | |
| Education expenses | (26,901) | (3,095) | (2,048) | - | - | (32,044) | |
| Cost of sales | (48,995) | (3,943) | (2,498) | - | 1,348 | (54,088) | |
| Gross margin | 36,854 | 8,411 | 6,149 | 5,865 | - | 57,279 | |
| Operating costs | (16,209) | (7,035) | (4,267) | (5,302) | (9,543) | (42,356) | |
| Government grants | - | - | - | 37 | - | 37 | |
| EBITDA before impairment | 20,645 | 1,376 | 1,882 | 600 | (9,543) | 14,960 | |
| Impairment of intangible assets | (5,000) | (19,855) | - | (4,070) | - | (28,925) | |
| EBITDA after impairment | 15,645 | (18,479) | 1,882 | (3,470) | (9,543) | (13,965) | |
| Depreciation & amortisation | (7,605) | (2,347) | (440) | (219) | (4,441) | (15,052) | |
| EBIT | 8,040 | (20,826) | 1,442 | (3,689) | (13,984) | (29,017) | |
| Net finance expenses | - | - | - | - | (3,533) | (3,533) | |
| Profit / (loss) before tax | 8,040 | (20,826) | 1,442 | (3,689) | (17,517) | (32,550) | |
| Income tax benefit | - | - | - | - | 1,319 | 1,319 | |
| Net profit / (loss) after tax | 8,040 | (20,826) | 1,442 | (3,689) | (16,198) | (31,231) | |
| Gross margin % | 42.9 | 68.1 | 71.1 | 100.0 | 51.4 | ||
| EBITDA margin before impairment % | 24.0 | 11.1 | 21.8 | 10.2 | 13.4 |
17
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
==> picture [75 x 50] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 3. OPERATING SEGMENTS (continued)
| OTE 3. OPERATING SEGMENTS | (continued) |
|---|---|
| 12 months ended 30 June 2023 Revenue from customers Intersegment revenue Total sales revenue Agent commissions Education expenses Cost of sales Gross margin Operating costs Government grants EBITDA Depreciation & amortisation EBIT Net finance expenses Profit / (loss) before tax Income tax benefit Net profit / (loss) after tax Gross margin % EBITDA margin % |
International Vocational Technology & Design Domestic Vocational Go Study Corporate / unallocated Total |
| $’000 $’000 $’000 $’000 $’000 $’000 |
|
| 74,720 15,446 8,218 3,836 - 102,220 - - - 1,297 (1,297) - |
|
| 74,720 15,446 8,218 5,133 (1,297) 102,220 |
|
| (19,716) (1,108) - - 1,297 (19,527) (20,874) (3,211) (1,740) - - (25,825) |
|
| (40,590) (4,319) (1,740) - 1,297 (45,352) |
|
| 34,130 11,127 6,478 5,133 - 56,868 (14,740) (7,371) (4,547) (5,321) (8,252) (40,231) - - - 37 - 37 |
|
| 19,390 3,756 1,931 (151) (8,252) 16,674 |
|
| (5,271) (2,374) (311) (243) (3,787) (11,986) |
|
| 14,119 1,382 1,620 (394) (12,039) 4,688 - - - - (1,772) (1,772) 14,119 1,382 1,620 (394) (13,811) 2,916 - - - - 692 692 |
|
| 14,119 1,382 1,620 (394) (13,119) 3,608 |
|
| 45.7 72.0 78.8 100.0 55.6 26.0 24.3 23.5 (2.9) 16.3 |
18
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
==> picture [75 x 50] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 4. EXPENSES
| OTE 4. EXPENSES | |
|---|---|
| Profit / (loss) before tax includes the following specific expenses: Depreciation Leasehold improvements Plant and equipment Land and buildings right-of-use assets Office equipment right-of-use assets Amortisation Licensed operations1 Course materials Training materials1 Agent relationships1 Total depreciation and amortisation Impairment Goodwill Other intangible assets Total impairment Finance costs Movement in the present value of provisions Interest and finance charges paid/payable on lease liabilities Other interest charges Finance costs expensed Leases Short-term lease payments Low-value assets lease payments Total short term and low value lease payments Superannuation expense Defined contribution superannuation expense |
30 June 2024 $’000 30 June 2023 $’000 |
| 2,098 1,268 905 732 8,962 6,912 6 12 616 667 480 410 1,142 1,142 843 843 |
|
| 15,052 11,986 22,900 - 6,025 - |
|
| 28,925 - 224 (76) 4,159 2,676 - 5 |
|
| 4,383 2,605 1,045 1,405 182 131 |
|
| 1,227 1,536 4,900 4,014 |
1Amortisation of acquired intangibles
2,601 2,652
19
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 5. INCOME TAX
| a. Income tax benefit Deferred tax expense Current tax expense b. Reconciliation of income tax expense to prima facie tax payable The prima facie tax payable / (benefit) on profit / (loss) from ordinary activities before income tax in reconciled to the income tax expense as follows: Accounting profit / (loss) before tax Prima facie tax on operating profit / (loss) at 30% (2023: 30%) Add / (less) tax effect of: ▪ Other non-deductible expenses ▪ Impact from change in tax rate on opening balance of deferred tax liabilities (‘DTLs') ▪ Recognition of previously unrecognised DTAs for prior year tax losses ▪ Utilisation of prior year losses for which DTAs were not recognised ▪ Other temporary differences not recognised Income tax (benefit) / expense attributable to operating loss . Weighted average effective tax rate The applicable weighted average effective tax rate attributable to operating profit is as follows: The tax rates used in the above reconciliations is the corporate tax rate of 30% payable by the Australian corporate entity on taxable profits under Australian tax law. The tax rate used in the previous reporting period was 30%. Current tax assets Income tax receivable d. Franking credits available for use in subsequent reporting periods e. Current tax liabilities Income tax payable |
2024 $000’s 2023 $000’s |
|---|---|
| (2,971) (1,233) 1,652 541 |
|
| (1,319) (692) |
|
| (32,550) 2,916 (9,765) 875 7,972 39 1,006 1,006 (1,006) (1,006) (1,652) (541) 2,126 (1,065) |
|
| (1,319) (692) |
|
| % % 30% 30% - - |
|
| 1,506 1,506 - - |
b. Reconciliation of income tax expense to prima facie tax payable
c. Weighted average effective tax rate
20
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 6. CASH AND CASH EQUIVALENTS
| OTE 6. CASH AND CASH EQUIVALENTS | |
|---|---|
| Cash at bank Term deposits with less than 90-day maturities |
30 June 2024 30 June 2023 |
| $’000 $’000 |
|
| 12,936 12,206 6,407 18,058 |
|
| 19,343 30,264 |
NOTE 7. TRADE AND OTHER RECEIVABLES
| Trade receivables Less: allowance for expected credit losses a. Current b. Non-current Total trade receivables Allowance for expected credit losses Opening balance Additional provisions recognised Receivable written off during the year as uncollectable Closing balance |
30 June 2024 30 June 2023 |
|---|---|
| $’000 $’000 |
|
| 17,711 8,970 (560) (1,407) |
|
| 17,151 7,563 |
|
| 30 June 2024 30 June 2023 |
|
| $’000 $’000 |
|
| 14,972 7,118 2,179 445 |
|
| 17,151 7,563 |
|
| 30 June 2024 30 June 2023 |
|
| $’000 $’000 |
|
| (1,407) (1,240) (1,266) (1,860) 2,113 1,693 |
|
| (560) (1,407) |
For detailed movement of receivables and expected credit loss per ageing group please refer to Note 20 Financial Instruments.
21
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
==> picture [75 x 50] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 8. PREPAYMENTS AND OTHER ASSETS
| OTE 8. PREPAYMENTS AND OTHER ASSETS | |
|---|---|
| a. Current Security deposits Prepayments Deferred agent costs Other current assets b. Non-current Bank guarantees and term deposits Total prepayment and other assets |
30 June 2024 30 June 2023 |
| $’000 $’000 |
|
| 378 500 655 947 4,112 9,494 1,597 1,339 |
|
| 6,742 12,280 |
|
| - 9,931 |
|
| - 9,931 |
|
| 6,742 22,211 |
NOTE 9. PROPERTY, PLANT, AND EQUIPMENT
| Leasehold improvements Accumulated depreciation Plant and equipment Accumulated depreciation Computer equipment Accumulated depreciation Motor vehicles Accumulated depreciation Assets under construction – at cost* Total property, plant, and equipment |
30 June 2024 30 June 2023 |
|---|---|
| $’000 $’000 |
|
| 14,874 6,392 (4,136) (2,038) |
|
| 10,738 4,354 |
|
| 2,704 2,136 (1,529) (1,177) |
|
| 1,175 959 |
|
| 2,126 1,731 (1,239) (695) |
|
| 887 1,036 |
|
| 138 138 (103) (94) |
|
| 35 44 |
|
| 4,793 3,303 |
|
| 17,628 9,696 |
Assets under construction relate primarily to the new Southport campus and will be capitalised in early FY25.
22
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
FOR THE YEAR ENDED 30 JUNE 2024
Movements in carrying amounts
| Carrying amount at 1 July 2023 Additions Transfers in & (out) Depreciation expense Carrying amount at 30 June 2024 Carrying amount at 1 July 2022 Additions / (disposals) Transfers in & (out) Depreciation expense Carrying amount at 30 June 2023 |
Leasehold improvements Plant and equipment Computer equipment Motor vehicles Assets under construction Total $’000 $’000 $’000 $’000 $’000 $’000 4,354 959 1,036 44 3,303 9,696 5,410 568 395 - 4,562 10,935 3,072 - - - (3,072) - (2,098) (352) (544) (9) - (3,003) |
|---|---|
| 10,738 1,175 887 35 4,793 17,628 |
|
| 3,067 1,009 594 177 1,536 6,383 1,605 278 822 (109) 2,717 5,313 950 - - - (950) - (1,268) (328) (380) (24) - (2,000) |
|
| 4,354 959 1,036 44 3,303 9,696 |
NOTE 10. RIGHT-OF-USE ASSETS
| OTE 10. RIGHT-OF-USE ASSETS | |
|---|---|
| Non-current assets Land and buildings – right-of-use Less: accumulated depreciation Office equipment – right-of-use Less: accumulated depreciation |
30 June 2024 30 June 2023 |
| $’000 $’000 |
|
| 63,208 (21,698) 51,395 (12,736) |
|
| 41,510 38,659 |
|
| 26 26 (26) (20) |
|
| - 6 |
|
| 41,510 38,665 |
Additions to the right-of-use assets during the year are comprised of new leases as well as lease extensions and modifications.
The consolidated entity leases premises for its offices and campuses under commercial lease agreements of between one and seven years, and in most cases with an option clause to extend. The leases have various escalation clauses. Whilst option clauses provide lease term certainty, the terms of the lease are usually renegotiated at the time of renewal.
23
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
==> picture [75 x 50] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 11. INTANGIBLE ASSETS
| OTE 11. INTANGIBLE ASSETS | |
|---|---|
| Non-current Goodwill Goodwill Less: impairment Licensed operations Licenced operations – at cost Less: accumulated amortisation Course materials Copyrights – at cost Less: accumulated amortisation Work in progress Brand name Brand names – at cost Less: impairment Training materials Training materials – at cost Less: accumulated amortisation Less: impairment Agent relationships Agent relationships – at cost Less: accumulated amortisation Less: impairment Total intangible assets |
30 June 2024 30 June 2023 |
| $’000 $’000 |
|
| 38,747 38,747 (22,900) - |
|
| 15,847 38,747 |
|
| 4,670 4,670 (4,287) (3,671) |
|
| 383 999 |
|
| 1,405 1,050 (899) (419) 560 439 |
|
| 1,066 1,070 |
|
| 9,562 9,562 (3,676) - |
|
| 5,886 9,562 |
|
| 7,993 7,993 (3,140) (1,998) (2,155) - |
|
| 2,698 5,995 |
|
| 8,432 8,432 (2,318) (1,475) (194) - |
|
| 5,920 6,957 |
|
| 31,800 63,330 |
24
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
FOR THE YEAR ENDED 30 JUNE 2024
Movements in carrying amounts
| Carrying amount at 1 July 2023 Additions Amortisation expense Impairment expense Carrying amount at 30 June 2024 Carrying amount at 1 July 2022 Additions Amortisation expense Carrying amount at 30 June 2023 |
Goodwill Licensed operation Course material Brand name Training material Agent relationships Total $’000 $’000 $’000 $’000 $’000 $’000 $’000 38,747 999 1,070 9,562 5,995 6,957 63,330 - - 476 - - - 476 - (616) (480) - (1,142) (843) (3,081) (22,900) - - (3,676) (2,155) (194) (28,925) |
|---|---|
| 15,847 383 1,066 5,886 2,698 5,920 31,800 |
|
| 38,747 1,666 647 9,562 7,137 7,800 65,559 - - 833 - - - 833 - (667) (410) - (1,142) (843) (3,062) |
|
| 38,747 999 1,070 9,562 5,995 6,957 63,330 |
Impairment testing of goodwill and other intangible assets
Recent Federal Government actions to reduce net migration including through limiting the numbers of international students that can study in Australia is having a material impact on the consolidated entity and the entire sector. Recent policy announcements that lack detail, including the potential for ‘capping’ of international student numbers, creates uncertainty and makes future planning challenging.
Refer also to Note 31.
The consolidated entity has undertaken detailed impairment testing, and the results are set out below:
Goodwill and intangible assets
Goodwill is monitored by management at cash-generating unit ('CGU') levels, which are the operating segments identified in note 3 and are the smallest group of the consolidated entity's assets that have individually identifiable cashflows. Goodwill recorded in the Corporate segment has been allocated to the CGU’s for the purposes of impairment testing.
The allocation of the carrying value of goodwill and other intangible assets prior to any impairment and used for impairment testing for each CGU is as follows:
25
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
FOR THE YEAR ENDED 30 JUNE 2024
| Goodwill Licensed operations Course materials Brand names Training materials Agent relationships Carrying amount at 30 June 2024 |
International Vocational Technology & Design Go Study Domestic Vocational Consolidated |
|---|---|
| $’000 $’000 $’000 $’000 $’000 |
|
| 19,706 14,314 3,586 1,141 38,747 - - - 383 383 186 594 - 286 1,066 5,886 3,192 484 - 9,562 2,698 2,155 - - 4,853 5,920 194 - - 6,114 |
|
| 34,396 20,449 4,070 1,810 60,725 |
Impairment testing of intangible assets
The recoverable amount of the consolidated entity’s intangible assets has been determined by applying a value in use calculation using a discounted cash flow (DCF) model, based on a 5-year projection reviewed by the Board, along with a terminal value in year 5. Modeling has been performed for each of the CGU’s.
The following key assumptions were used in the discounted cash flow model:
-
Pre-tax discount rate of 19.1% for all CGU’s including 4% to account for industry uncertainty and specific company risk in calculating the Company’s cost of equity (FY23: 11%)
-
Trading reflective of the current difficult business environment due to the Federal Government actions to reduce net migration including through limiting the numbers of international students that can study in Australia
-
Terminal growth rate of 2% for International Vocational, Technology & Design, Domestic Vocational and Go Study (FY23: 2%)
26
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
FOR THE YEAR ENDED 30 JUNE 2024
Results of impairment testing
Consolidated summary of impairment testing
The following table summarises the impairments recognised as a result of the impairment testing:
| Goodwill Brand names Training materials Agent relationships Carrying amount at 30 June 2024 |
International Vocational Technology & Design Go Study Domestic Vocational Consolidated |
|---|---|
| $’000 $’000 $’000 $’000 $’000 |
|
| 5,000 14,314 3,586 - 22,900 - 3,192 484 - 3,676 - 2,155 - - 2,155 - 194 - - 194 |
|
| 5,000 19,855 4,070 - 28,925 |
NOTE 12. TRADE AND OTHER PAYABLES
| OTE 12. TRADE AND OTHER PAYABLES | |
|---|---|
| Current Trade payables Payroll accruals Accrued expenses Customer advances Other payables |
30 June 2024 30 June 2023 |
| $’000 $’000 |
|
| 2,964 3,255 2,308 2,257 3,650 3,433 448 544 997 313 |
|
| 10,367 9,802 |
NOTE 13. CONTRACT LIABILITIES
Contract liabilities from contracts with customers
| 30 | June 2024 | 30 June 2023 |
|---|---|---|
| $’000 | $’000 | |
| 32,509 | 43,546 |
27
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
FOR THE YEAR ENDED 30 JUNE 2024
Tuition related performance obligations
The aggregate amount of the transaction price allocated to tuition related services, which are paid in advance or due for payment and are yet to be delivered at balance date was $32,509,000 as at 30 June 2024 (30 June 2023: $43,546,000) and is expected to be recognised as revenue in future periods.
The duration of study is used to measure the progress of the performance obligation to determine how much revenue should be recognised, and that revenue is recognised as the performance obligation is satisfied.
The ageing of the expected performance obligation of contract liabilities are as follows:
| Contract liabilities from contracts with customers a. Current b. Non-current Total contract liabilities |
30 June 2024 30 June 2023 |
|---|---|
| $’000 $’000 |
|
| 30,330 43,101 2,179 445 |
|
| 32,509 43,546 |
Contract liabilities relate to tuition fees in relation to domestic and international students where an agreement has been signed and a payment plan is in place with students for studies which are expected to be undertaken after the balance date. The amount of consideration received / receivable has not been adjusted for the effects of a significant financing component, as at contract inception, the period between when the services are expected to be provided and when payments are received is less than 12 months.
In addition, for students currently enrolled in a course and with a contract in place, $35,900,000 (30 June 2023: $28,771,000) will be invoiced and become payable by the students in future periods.
NOTE 14. LEASE LIABILITIES
| OTE 14. LEASE LIABILITIES | |
|---|---|
| a. Current b. Non-current Total lease liabilities |
30 June 2024 30 June 2023 |
| $’000 $’000 |
|
| 7,472 5,996 40,399 37,844 |
|
| 47,871 43,840 |
The remaining contractual maturities of lease liabilities is outlined below.
28
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
| FOR THE YEAR ENDED 30 JUNE 2024 Average interest rate % 2024 Undiscounted lease payments 8.83% 2023 Undiscounted lease payments 8.19% |
Less than 1 year Between 1 year and 2 years Between 2 years and 7 years Total contractual maturity $’000 $’000 $’000 $’000 11,172 11,349 37,915 60,436 |
|---|---|
| 9,682 9,113 36,238 55,033 |
Remaining contractual maturities of lease liabilities belong to land and building leases with an average implicit interest rate of 8.83% (FY23: 8.19%).
NOTE 15. PROVISIONS
| NOTE 15. PROVISIONS | |
|---|---|
| a. Current b. Non-current Total provisions for make good Movements in provisions: |
30 June 2024 30 June 2023 |
| $’000 $’000 |
|
| 203 194 3,164 2,570 |
|
| 3,367 2,764 |
|
| ovements in provisions: | |
|---|---|
| Carrying amount at 1 July 2023 Additional provisions recognised Payments and amounts written back Carrying amount at 30 June 2024 |
Lease make good |
| $’000 | |
| 2,764 603 - |
|
| 3,367 |
29
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
==> picture [75 x 50] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 16. EMPLOYEE PROVISIONS
| OTE 16. EMPLOYEE PROVISIONS | |
|---|---|
| a. Current Provision for annual leave Provision for long service leave b. Non-current Provision for long service leave |
30 June 2024 30 June 2023 |
| $’000 $’000 |
|
| 1,777 1,729 546 450 |
|
| 2,323 2,179 |
|
| 258 207 |
|
| 2,581 2,386 |
30
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
==> picture [75 x 50] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 17. DEFERRED TAXATION
Balances
At 30 June 2024, the consolidated entity has unused tax losses of $24,979,155 (30 June 2023: $26,281,000) available for offset against future profits.
There was a deferred tax asset of $1,005,620 recognised in respect of these losses in the prior year. Net deferred tax assets of $11,635,830 remain unrecognised as it is not considered probable that there will be sufficient future taxable profits available to recover this amount.
| a. Deferred tax assets Tax losses Provisions and accruals Section 40-880 costs Set-off deferred tax liabilities Deferred tax assets Less deferred tax assets not recognised Deferred tax assets b. Deferred tax liabilities Intangible assets Impairment Prepayments Other Set-off deferred tax liabilities Deferred tax liabilities Net deferred tax liability c. Tax losses and deductible temporary differences Unused tax losses and deductible temporary differences for which no deferred tax asset has been recognised, that may be utilised to offset tax liabilities: Opening balances Other adjustments Tax losses recognised/(utilised) during the year Closing balances |
2024 $ 2023 $ |
|---|---|
| 7,494 8,890 4,818 4,043 584 998 |
|
| 12,896 13,931 (1,260) (2,901) |
|
| 11,636 11,030 (10,630) (10,024) |
|
| 1,006 1,006 |
|
| 4,686 5,300 (705) - 1,234 2,848 16 53 |
|
| 5,231 8,201 (1,260) (2,901) |
|
| 3,971 5,300 |
|
| 2,965 4,294 |
|
| 26,281 28,371 4,205 3,065 (5,507) (5,155) |
|
| 24,979 26,281 |
31
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
==> picture [75 x 50] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 18. ISSUED CAPITAL
| OTE 18. ISSUED CAPITAL | |
|---|---|
| Fully paid ordinary shares at no par value a. Ordinary shares At the beginning of the year Shares issued during the period/year: Options exercised at $0.25 10 July 2023 Options exercised at $0.75 14 November 2023 On market share buy-back 2 January 2024 On market share buy-back 29 February 2024 On market share buy-back 8 March 2024 On market share buy-back 11 March 2024 Options exercised at $0.75 15 December 2022 Options exercised at $0.75 09 March 2023 Options exercised at $0.75 13 March 2023 At reporting date |
12 months to 30 June 2024 12 months to 30 June 2023 12 months to 30 June 2024 12 months to 30 June 2023 |
| No. No. $’000 $’000 |
|
| 221,116,114 219,376,773 103,115 102,657 219,376,773 219,076,773 102,657 102,427 2,000,000 500 140,000 105 (22,493) (16) (146,003) (45) (105,758) (39) (126,405) (47) 80,000 65 120,000 90 100,000 75 |
|
| 221,116,114 219,376,773 103,115 102,657 |
32
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
FOR THE YEAR ENDED 30 JUNE 2024
| a. Options Options At the beginning of the year Options issued / (exercised) during the year: Exercised Exercised price: $0.75 Expiry date: 09/11/2023 Expiry date: 09/11/2023 Expiry date: 09/11/2023 Exercised price: $0.25 Expiry date: 10/07/2023 Expired Exercise price: $0.75 Expiry date: 09/11/2023 Issued to directors Exercise price: $1.40 Expiry dates: 15/12/2028 Expiry dates: 15/12/2029 Expiry dates: 15/12/2030 At reporting date |
12 months to 30 June 2024 12 months to 30 June 2023 12 months to 30 June 2024 12 months to 30 June 2023 |
|---|---|
| No. No. $’000 $’000 |
|
| 5,410,717 5,400,000 3,115 3,079 (140,000) (80,000) (1) (120,000) (2) (100,000) (2) (2,000,000) (2,960,000) (3,073) 103,571 9 9 103,571 15 15 103,575 18 17 |
|
| 310,717 5,410,717 84 3,115 |
Details of capital management are disclosed in Note 20.
NOTE 19. RESERVES
| OTE 19. RESERVES | |
|---|---|
| Foreign currency reserve Share-based payments reserve |
30 June 2024 $’000 30 June 2023 $’000 |
| (44) 39 84 3,115 |
|
| 40 3,154 |
Foreign currency reserve
The reserve is used to recognise exchange differences arising from the translation of the financial statements of foreign operations to Australian dollars.
Share-based payments reserve
The reserve is used to recognise equity-settled share-based payment transactions. The Company provides benefits to employees (including directors) the consolidated entity in the form of share-based payment transactions, whereby services are rendered in exchange for shares, options or rights over shares.
33
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
FOR THE YEAR ENDED 30 JUNE 2024
$3,073,000 have been transferred from the Share Based Payment Reserve to Accumulated losses on expiry of share options.
NOTE 20. FINANCIAL INSTRUMENTS
Interest rate risks at the reporting date, the consolidated entity had the following cash and cash equivalents and term deposits:
| Weighted average interest rate Consolidated – 2024 % Interest bearing – fixed rate Cash and cash equivalents (note 6) 3.21% Term deposit – restricted cash -- Net exposure to cash flow interest rate risk |
2024 Weighted average interest rate $’000 % 19,343 3.17% - 3.77% 19,343 |
2023 $’000 30,264 9,931 |
|---|---|---|
| 40,195 |
Credit risk
Credit risk refers to the risk that a counterparty will default on its contractual obligations resulting in financial loss to the consolidated entity. The maximum exposure to credit risk at the reporting date to recognised financial assets is the carrying amount, net of any provisions for impairment of those assets, as disclosed in the statement of financial position and notes to the financial statements. The consolidated entity does not hold any collateral.
Impairment losses
Impairment losses are recorded against receivables unless the consolidated entity is satisfied that no recovery of the amount owing is possible; at that point the amount is considered irrecoverable and is written off against the financial asset directly. The ageing of the consolidated entity’s trade receivables at reporting date was as follows:
| 2024 Trade receivables Not yet due Past due up to 30 days Past due 31 days to 60 days Past due 61 days to 90 days Past due over 90 days |
Gross Impaired Net Past due but not impaired $ $ $ $ 14,892 (1) 14,891 - 1,066 (8) 1,058 1,058 511 (111) 400 400 332 (97) 235 235 910 (343) 567 567 |
|---|---|
| 17,711 (560) 17,151 2,260 |
34
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
| FOR THE YEAR ENDED 30 JUNE 2024 2023 Trade receivables Not yet due Past due up to 30 days Past due 31 days to 60 days Past due 61 days to 90 days Past due over 90 days |
Gross Impaired Net Past due but not impaired $ $ $ $ 4,838 (1) 4,837 - 1,119 (19) 1,100 1,100 776 (279) 497 497 567 (245) 322 322 1,670 (863) 807 807 |
|---|---|
| 8,970 (1,407) 7,563 2,726 |
Liquidity risk
Vigilant liquidity risk management requires the consolidated entity to maintain sufficient liquid assets (mainly cash and cash equivalents) and to be able to pay debts as and when they become due and payable.
The consolidated entity manages liquidity risk by maintaining adequate cash reserves and by continuously monitoring actual and forecast cash flows and matching the maturity profiles of financial assets and liabilities.
The following tables detail the consolidated entity’s remaining contractual maturity for its financial instrument liabilities. The tables have been drawn up based on the undiscounted cash flows of financial liabilities based on the earliest date on which the financial liabilities are required to be paid. The tables include both interest and principal cash flows disclosed as remaining contractual maturities and therefore these totals may differ from their carrying amount in the statement of financial position.
| Consolidated - 2024 Non-derivatives Non-interest bearing Trade payables Other payables Payroll accruals Total non-derivatives |
Less than 1 Year Between 1 year and 2 years Between 2 years and 7 years Remaining contractual maturities $’000 $’000 $’000 $’000 2,964 - - 2,964 5,095 - - 5,095 2,308 - - 2,308 10,367 - - 10,367 |
|---|---|
35
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
FOR THE YEAR ENDED 30 JUNE 2024
| Consolidated - 2023 Non-derivatives Non-interest bearing Trade payables Other payables Payroll accruals Total non-derivatives |
Less than 1 year Between 1 and 2 years Between 2 and 7 years Remaining contractual maturities $’000 $’000 $’000 $’000 3,255 - - 3,255 4,290 - - 4,290 2,257 - - 2,257 |
|---|---|
| 9,802 - - 9,802 |
The cash flows in the maturity analysis above are not expected to occur significantly earlier than disclosed. Contractual maturities related to lease liabilities are disclosed in Note 14.
Fair value of financial instruments
Unless otherwise stated, the carrying amounts of financial instruments reflect their fair value. The carrying amounts of trade receivables and trade payables are assumed to approximate their fair values due to their short-term nature. The fair value of financial liabilities is estimated by discounting the remaining contractual maturities at the current market interest rate that is available for similar financial instruments.
Capital management
Capital
The Company manages its capital to ensure the consolidated entity will be able to continue as a going concern.
The capital structure of the consolidated entity consists of cash and cash equivalents and equity attributable to equity holders of the parent, comprising issued capital, reserves and accumulated losses. None of the entities in the consolidated entity are subject to externally imposed capital requirements.
Operating cash flows are used to maintain and expand operations, as well as to make routine expenditures such as tax and general administrative outgoings. Gearing levels are reviewed by the Board on a regular basis in line with target gearing ratio, the cost of capital and the risks associated with each class of capital.
36
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
FOR THE YEAR ENDED 30 JUNE 2024
| Working capital | Note | 30 June 2024 $’000 |
30 June 2024 $’000 |
30 June 2023 $’000 |
|---|---|---|---|---|
| The working capital position of the consolidated entity was as follows: | ||||
| Cash and cash equivalents | 6 | 19,343 | 30,264 | |
| Trade receivables | 7 | 17,151 | 7,563 | |
| Inventories | 110 | 341 | ||
| Other current assets | 8 | 6,742 | 12,280 | |
| Trade and other payables | 12 | (10,367) | (9,802) | |
| Leases | 15 | (7,472) | (5,996) | |
| Employee benefits | 17 | (2,323) | (2,179) | |
| Current provisions | 16 | (203) | (194) | |
| Working capital position | 22,981 | 32,277 |
37
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
==> picture [75 x 50] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 21. INTEREST IN SUBSIDIARIES
The subsidiaries listed below have share capital consisting solely of ordinary shares which are held directly by the consolidated entity and the proportion of ownership interest held equals the voting rights held by the consolidated entity. Investments in subsidiaries are accounted for at cost. Each subsidiary’s country of incorporation is also its principal place of business:
| Ownership | Ownership | |||
|---|---|---|---|---|
| interest | ||||
| Place of | ||||
| Name | Principal Activity | incorporation | 2024 | 2023 |
| and operation | ||||
| RedHill Education Pty Ltd1 | Educational Services | Australia | 100% | 100% |
| Go Study Australia Pty Ltd2 | Student Recruitment | Australia | 100% | 100% |
| Academy of Interactive Technology Pty Ltd2 | Educational Services | Australia | 100% | 100% |
| International School of Colour and Design Pty Ltd2 | Educational Services | Australia | 100% | 100% |
| Greenwich College Pty Ltd2 | Educational Services | Australia | 100% | 100% |
| Go Study Australia Intercambio Cultural Ltda3 | Student Recruitment | Brazil | 100% | 100% |
| Go Study Australia S.A.C.3 | Student Recruitment | Peru | 100% | 100% |
| Go Study Australia Sociedad Limitada4 | Student Recruitment | Spain | 100% | 100% |
| Go Study Colombia SAS4 | Student Recruitment | Colombia | 100% | 100% |
| Go Study France4 | Student Recruitment | France | 100% | - |
| iCollege International Pty Ltd5 | Educational Services | Australia | 100% | 100% |
| Management Institute of Australia Pty Ltd6 | Educational Services | Australia | N/A | 100% |
| Management Institute of Australia No.1 Pty Ltd6 | Educational Services | Australia | N/A | 100% |
| Management Institute of Australia No.2 Pty Ltd6 | Educational Services | Australia | N/A | 100% |
| Celtic Training & Consultancy Pty Ltd | Educational Services | Australia | 100% | 100% |
| Brisbane Career College Pty Ltd | Educational Services | Australia | 100% | 100% |
| Capital Training Institute Pty Ltd | Educational Services | Australia | 100% | 100% |
-
Converted from Redhill Education Limited to Redhill Education Pty Ltd in the reporting period
-
100% owned by Redhill Education Ltd
-
75% owned by Go Study Australia Pty Ltd and 25% owned by Redhill Education Pty Ltd
-
100% owned by Go Study Australia Pty Ltd
-
Company in liquidation and was deregistered on 24 July 2024
-
These entities were liquidated during the year
38
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
==> picture [75 x 50] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 22. DEED OF CROSS GUARANTEE
Pursuant to ASIC Corporations (Wholly-owned Companies) Instrument, the wholly-owned subsidiaries as mentioned below are relieved from the Corporation Act 2001 requirements for preparation, audit, and lodgement of financial reports and directors’ report.
As a condition of the Instrument, NextEd Group Limited and its subsidiaries (closed group) entered into a Deed of Cross Guarantee. The effect of the Deed is that NextEd Group has guaranteed to pay any deficiency in the event of the winding up of any of those subsidiaries.
Those subsidiaries have also given a similar guarantee in the event that NextEd Group is wound up.
The deed was executed on 15 June 2022.
The subsidiaries subject to the Deed at the end of the reporting period are:
-
NextEd Group Limited
-
Brisbane Career College Pty Ltd
-
Capital Training Institute Pty Ltd
-
Celtic Training & Consultancy Pty Ltd
-
RedHill Education Limited
-
Academy of Interactive Technology Pty Limited
-
Greenwich College Pty Limited
-
International School of Colour and Design Pty Limited
-
Go Study Australia Pty Limited
The above companies represent a ‘closed group’ for the purposes of the Instrument.
Set out below is a consolidated statement of profit and loss and other comprehensive income and statement of financial position of the ‘closed group’.
39
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
FOR THE YEAR ENDED 30 JUNE 2024
Statement of profit or loss and other comprehensive income
| 30 June 2024 $’000 30 June 2023 $’000 |
||
|---|---|---|
| Revenue from continuing operations Cost of sales Gross profit Other income Interest revenue Salaries and employee benefits expense Depreciation and amortisation expense Impairment of assets Impairment of receivables Property and occupancy costs Professional and consulting fees Marketing expenses Public company related costs Other expenses Finance costs (Loss) / profit before tax Income tax benefit Net profit / (loss) for the year Total comprehensive income attributable to members of the parent entity Equity – accumulated losses Accumulated losses at the beginning of the financial year Profit / (loss) after income tax expense for the year Transfer from share based payment reserve Accumulated losses at the end of the financial year |
109,020 100,001 (54,088) (45,352) |
|
| 54,932 54,649 37 37 850 833 (25,060) (22,826) (15,048) (11,982) (28,925) - (1,266) (1,860) (4,802) (4,434) (968) (1,184) (3,178) (3,462) (1,278) (1,037) (3,560) (3,197) (4,383) (2,606) |
||
| (32,649) 2,931 |
||
| 1,328 752 |
||
| (31,321) 3,683 |
||
| (31,321) 3,683 |
||
| 30 June 2024 30 June 2023 |
||
| $’000 $’000 |
||
| (40,242) (43,925) (31,321) 3,683 3,073 - |
||
| (68,490) (40,242) |
40
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
FOR THE YEAR ENDED 30 JUNE 2024
Statement of financial position as at 30 June 2024
| 30 June 2024 $’000 30 June 2023 $’000 |
|
|---|---|
| Current assets Cash and cash equivalents Trade receivables Inventories Prepayments and other assets Total current assets Non-current assets Trade receivables Property, plant and equipment Right-of-use asset Intangible assets Prepayments and other assets Total non-current assets Total assets Current liabilities Trade and other payables Contract liabilities Lease liabilities Provisions Employee benefits Total current liabilities Non-current liabilities Contract liabilities Deferred tax liabilities Employee benefits Provisions Lease liabilities Total non-current liabilities Total liabilities Net assets Equity Issued capital Reserves Accumulated losses Total equity |
19,424 30,283 14,779 7,080 110 341 6,723 12,235 |
| 41,036 49,939 |
|
| 2,179 445 17,643 9,706 41,510 38,665 31,800 63,330 - 9,931 |
|
| 93,132 122,077 |
|
| 134,168 172,016 |
|
| 10,255 9,631 30,330 43,101 7,472 5,996 203 194 2,315 2,202 |
|
| 50,575 61,124 |
|
| 2,179 445 2,965 4,294 258 207 3,164 2,570 40,399 37,844 |
|
| 48,965 45,360 |
|
| 99,540 106,484 |
|
| 34,628 65,532 |
|
| 103,115 102,657 3 3,117 (68,490) (40,242) |
|
| 34,628 65,532 |
41
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
==> picture [75 x 50] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 23. RECONCILIATION OF PROFIT/(LOSS) AFTER INCOME TAX TO NET CASH FROM OPERATING ACTIVITIES
| CTIVITIES | |
|---|---|
| Profit / (loss) after income tax expense for the year Adjustment for: Depreciation and amortisation Convertible note conversion Share-based payments Impairment of non-current assets Non-cash finance costs Other non-cash items Changes in operating assets and liabilities: Increase in trade receivables Decrease / (increase) in prepayments Decrease / (increase) in other operating assets Decrease in trade and other payables (Decrease) / increase in contract liabilities Increase in provision for income tax Increase in employee benefits Decrease in other provisions Net cash from operating activities |
30 June 2024 $’000 30 June 2023 $’000 |
| (31,231) 3,608 15,052 11,986 - 5 42 36 28,925 - 4,383 2,600 - (35) (9,588) (263) 292 (404) 5,477 (4,673) (718) (332) (11,037) 12,893 - 19 195 40 (84) (300) 1,708 25,180 |
42
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 24. CHANGES IN LIABILITIES ARISING FROM FINANCING ACTIVITIES
| Lease liabilities Opening balance Net cash from financing activities New leases and lease extensions* Finance costs Closing balance |
30 June 2024 $’000 30 June 2023 $’000 |
|---|---|
| 43,840 21,023 (11,608) (8,913) 11,256 29,130 4,383 2,600 |
|
| 47,871 43,840 |
*the only non-cash financing and investing activity for the consolidated entity for the financial year.
| Other borrowings Opening balance Repayment of borrowings Acquisition / (disposal) of motor vehicles Closing balance |
30 June 2024 $’000 30 June 2023 $’000 |
|---|---|
| - 362 - (227) - (135) |
|
| - - |
NOTE 25. RELATED PARTY TRANSACTIONS
Transactions between related parties are on normal commercial terms and conditions no more favourable than those available to other parties unless otherwise stated.
Balances and transactions between the Company and its subsidiaries, which are related parties of the Company, have been eliminated on consolidation and are not disclosed in this note. Details of transactions between the consolidated entity and other related parties are disclosed below.
NOTE 26. AUDITOR’S REMUNERATION
Pitcher Partners Sydney Partnership (Pitcher Partners) has been appointed as auditor of the Company, with effect from 1 June 2023. This appointment follows the resignation of Hall Chadwick WA Audit Pty Ltd (Hall Chadwick). The following fees were paid or payable for services provided by the auditors.
Remuneration of the auditor for auditing or reviewing the financial reports:
| Audit services - Hall Chadwick Audit services - Pitcher Partners |
30 June 2024 30 June 2023 |
|---|---|
| $’000 $’000 |
|
| - 31 231 152 |
|
| 231 183 |
43
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 27. EARNINGS PER SHARE (EPS)
| Reconciliation of earnings to profit or loss Profit / (loss) for the year Profit / (loss) used in the calculation of basic and diluted EPS Weighted average number of ordinary shares outstanding during the year used in calculation of basic EPS Weighted average number of ordinary shares outstanding during the year used in calculation of diluted EPS Earnings per share Basic EPS (cents per share) Diluted EPS (cents per share) |
30 June 2024 $’000 30 June 2023 $’000 |
|---|---|
| (31,231) 3,608 |
|
| (31,231) 3,608 |
|
| 30 June 2024 No. 30 June 2023 No. |
|
| 221,283,928 218,586,754 221,283,928 223,919,278 30 June 2024 30 June 2023 (14.11) 1.65 (14.11) 1.61 |
As at 30 June 2024, the consolidated entity has unissued shares under options 310,717 (30 June 2023: 5,410,717). During the year ended 30 June 2024, the consolidated entity’s unissued shares under option were non-dilutive. Refer to Note 19 (a) for further details.
NOTE 28. SHARE-BASED PAYMENTS
| OTE 28. SHARE-BASED PAYMENTS | |||
|---|---|---|---|
| 30 June 2024 | 30 June 2023 | ||
| $’000 | $’000 | ||
| Share-based payments: | |||
| Recognised in director costs | 42 | 41 | |
| 42 | 41 |
44
==> picture [75 x 50] intentionally omitted <==
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
FOR THE YEAR ENDED 30 JUNE 2024
Share-based payment arrangements in effect during the year
a. Unlisted options
The Company had issued options in prior financial years with terms and summaries below:
| Number under option | Date of expiry | Exercise price | Vesting terms |
|---|---|---|---|
| 2,000,000 10 Jul 2023 $0.25 Immediately upon issue 3,400,000 9 Nov 2023 $0.75 Immediately upon issue |
b. Director options
The Company had issued options in the prior financial year with terms and summaries below:
| Grant date | Expiry date | Share price at grant date |
Exercise price |
Expected volatility |
Number of options issued |
Dividend yield |
Risk- free interest rate |
Fair value at grant date |
|---|---|---|---|---|---|---|---|---|
| 15/12/2022 31/12/2028 $1.150 $1.400 75.20% 103,571 Nil 3.00% $0.2719 15/12/2022 31/12/2029 $1.150 $1.400 75.20% 103,571 Nil 3.00% $0.4195 15/12/2022 31/12/2030 $1.150 $1.400 75.20% 103,575 Nil 3.00% $0.5263 |
Movement in share-based payment arrangements during the period
A summary of the movements of all Company options issued as share-based payments is as follows:
| 2024 | 2024 | 2023 | 2023 | |
|---|---|---|---|---|
| Number of options |
Weighted average exercise price |
Number of options |
Weighted average exercise price |
|
| $ | $ | |||
| Outstanding at the beginning of the year Granted Expiry: 15/12/2028 Expiry: 15/12/2029 Expiry: 15/12/2030 Exercised Expiry date: 09/11/2023 Exercised price: $0.75 Expiry date: 10/07/2023 Exercised price: $0.25 Expired Expiry date: 09/11/2023 Exercise price: $0.75 Outstanding at year-end Exercisable at year-end |
5,410,717 5,400,000 103,571 1.40 103,571 1.40 103,575 1.40 (140,000) 0.75 (300,000) 0.75 (2,000,000) 0.25 (2,960,000) 0.75 |
|||
| 310,717 0.80 5,410,717 1.08 |
||||
| 103,571 1.40 5,100,000 1.08 |
The weighted average remaining contractual life of options outstanding at the end of the financial year was 5 years (FY23: 3.6 year).
45
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
==> picture [75 x 50] intentionally omitted <==
FOR THE YEAR ENDED 30 JUNE 2024
NOTE 29. CONTINGENT LIABILITIES
The consolidated entity has given bank guarantees as at 30 June 2024 of $8,682,752 (30 June 2023: $7,135,923) to various lessors.
The consolidated entity has bank facilities with several leading Australian banks totalling $16,233,171 of which $8,682,752 has been utilised as at 30 June 2024.
NOTE 30. COMMITMENTS
The consolidated entity is committed to incur capital expenditure of approximately $183,000 in relation to campus expansion project across 56 Nerang Street Southport, Queensland and 72 Mary Street Surry Hills, NSW. The expenditure is expected to be settled in the FY25 financial year.
NOTE 31. EVENTS SUBSEQUENT TO REPORTING DATE
On 27 August 2024, the Federal Government announced that, subject to the passage of legislation before the Parliament, it will set a National Planning Level (NPL) for new international student commencements of 270,000 for calendar year 2025.
The NPL is divided between the higher education and vocational education and training (VET) sectors at a provider level.
Certain students, including those undertaking standalone English language courses, are excluded from the NPL.
Implementation of the NPL is subject to a Senate Committee report in early September before determining whether any amendments will be required prior to seeking to pass into legislation.
Individual providers will be advised of the indicative limit on the number of new international student commencements that they can accept for 2025. Information received by the consolidated entity to date is incomplete and the impact of the NPL is therefore not yet able to be determined.
Apart from the matters noted above, there has been no additional matter or circumstance that has arisen after balance sheet date that has significantly affected, or may significantly affect, the operations of the consolidated entity, the results of those operations, or the state of affairs of the consolidated entity in future reporting periods.
46