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.

VINYL GROUP LTD Annual Report 2022

Aug 30, 2022

66014_rns_2022-08-30_fe2d6ddc-a296-4ed4-a8f1-22407f3856ad.pdf

Annual Report

Open in viewer

Opens in your device viewer

==> picture [85 x 35] intentionally omitted <==

ASX ANNOUNCEMENT

Jaxsta Preliminary Final Report

Sydney, Australia, 31 August 2022 : Jaxsta Limited ACN 106 513 580 (Jaxsta or the Company, ASX: JXT) the world’s largest public-facing, dedicated database of official music credits, is pleased to release its preliminary final report and appendix 4E for the year ending 30 June 2022.

The financial year ended 30 June 2022 was focused on advancing commercial efforts, which, for the purpose of this preliminary report are summarised as follows:

JAXSTA SUBSCRIPTIONS

  • The relaunch of Jaxsta Pro paid tiers in August 2021;

  • the subsequent release of key features such as the One Sheet, shareable plaques;

  • the introduction of advertising on site;

  • the release of the Business and Enterprise tiers in June 2022; and

  • the addition of partners as SoundCloud (REPOST) and DistroKid to our data sets.

As at 30 June 2022, we have 1,040 Creator members which contributed $20,455 in amortised subscription revenues during the year ended 2022. The Group also had various data solution deals which added $84,047 in revenue for the year ended 30 June 2022.

A key undertaking during the year was the Songtradr transaction which included adding to the Company’s cash reserves, but also included a cost savings plan and a strategic realignment aimed at accelerating the Company’s consumer focused strategic initiatives.

The Company will be providing an investor update on the annual results and state of business following the upcoming release of the Annual Report to the market. Registration details to be made available on the Jaxsta website prior to the event.

Jaxsta Ltd. Level 1, 113-115 Oxford Street, DARLINGHURST, NSW, 2010 , AUSTRALIA Ph: +61 2 8317 1000 Jaxsta.com ABN 15 106 513 580

==> picture [85 x 35] intentionally omitted <==

ABOUT JAXSTA

Jaxsta is the world's only official music credits database. It contains more than 230 million official, deep-linked music credits across 65 million pages, sourced from 292 data partners, including record labels, publishers and industry associations. Jaxsta's data is mapped to the world's charts and can provide world-first insights including custom repertoire reports to ensure industry organizations can map music ownership and revenue. Jaxsta is a key solution to the music industry's metadata problem.

Authorisation & Additional Information:

This announcement was authorised by the Board of Directors of Jaxsta Limited

Jaxsta Investor Relations:

E: [email protected] P: +61 2 8097 1201

Level 1, 113-115 Oxford Street, Darlinghurst 2010 NSW Australia

-Ends-

Jaxsta Ltd.

Level 1, 113-115 Oxford Street, DARLINGHURST, NSW, 2010 , AUSTRALIA Ph: +61 2 8317 1000 Jaxsta.com ABN 15 106 513 580

Jaxsta Ltd Appendix 4E Preliminary final report

==> picture [87 x 33] intentionally omitted <==

1. Company details

Name of entity: Jaxsta Ltd ABN: 15 106 513 580 Reporting period: For the year ended 30 June 2022 Previous period: For the year ended 30 June 2021

2. Results for announcement to the market

$
Revenues from ordinary activities
up

2068.1%

to
104,935
Other income and interest revenue down (9.0%) to 1,498,406
Loss from ordinary activities after tax attributable to the owners of Jaxsta
Ltd up 8.6%
to
(6,200,747)
Loss for the year attributable to the owners of Jaxsta Ltd up 8.6% to (6,200,747)

Dividends

There were no dividends paid, recommended or declared during the current financial period.

Comments

The loss for the Group after providing for income tax amounted to $6,200,747 (30 June 2021: $5,709,673).

Refer to Market announcement, which precedes the Appendix 4E, for further commentary on the results for the year ended 30 June 2022.

3. Net tangible assets

Net tangible assets per ordinary security Reporting
period
Cents
0.12
Previous
period
Cents

0.60

Net tangible assets per ordinary security has been calculated by including the net right-of-use assets of $3,054 (2021: $17,613).

4. Control gained over entities

Not applicable.

5. Loss of control over entities

Not applicable.

Jaxsta Ltd Appendix 4E Preliminary final report

==> picture [87 x 33] intentionally omitted <==

6. Dividends

Current period

There were no dividends paid, recommended or declared during the current financial period.

Previous period

There were no dividends paid, recommended or declared during the previous financial period.

7. Dividend reinvestment plans

Not applicable.

8. Details of associates and joint venture entities

Not applicable.

9. Foreign entities

Details of origin of accounting standards used in compiling the report:

Not applicable.

10. Audit qualification or review

Details of audit/review dispute or qualification (if any):

The financial statements are in the process of being audited and an unqualified opinion is expected to be issued. The auditor's report will contain a paragraph addressing material uncertainty related to going concern.

11. Attachments

Details of attachments (if any):

The Preliminary Financial Report of Jaxsta Ltd for the year ended 30 June 2022 is attached.

12. Approved

Signed _________

Date: 31 August 2022

Linda Jenkinson Chair Sydney

==> picture [87 x 33] intentionally omitted <==

Jaxsta Ltd

ABN 15 106 513 580

Unaudited Preliminary Financial Report - 30 June 2022

Jaxsta Ltd Contents 30 June 2022

2 3 4 5 6

==> picture [87 x 33] intentionally omitted <==

Statement of profit or loss and other comprehensive income Statement of financial position Statement of changes in equity Statement of cash flows Notes to the financial statements

1

Jaxsta Ltd Statement of profit or loss and other comprehensive income For the year ended 30 June 2022

==> picture [87 x 33] intentionally omitted <==

Note
Revenue
3

Other income
4
Interest income calculated using the effective interest method

Expenses
Raw materials and consumables used
Employee benefits expense
5
Product development expense
5
Depreciation and amortisation expense
5
Impairment of intangibles
5,9
Professional fees
Marketing expense
Occupancy expense
Other expenses
5
Finance costs
5

Loss before income tax expense

Income tax expense

Loss after income tax expense for the year attributable to the owners of Jaxsta
Ltd

Other comprehensive income
Items that may be reclassified subsequently to profit or loss
Loss on the revaluation of financial liabilities at fair value through other
comprehensive income, net of tax
Other comprehensive income for the year, net of tax
Total comprehensive income for the year attributable to the owners of Jaxsta
Ltd

Basic earnings per share
13
Diluted earnings per share
13
Consolidated
2022
2021
$
$
104,935
4,840
1,498,132
1,371,154
274
1,309
(1,180)
(7)
(4,191,061)
(3,388,838)
(1,523,893)
(1,601,881)
(239,468)
(169,693)

-
(16,251)
(364,019)
(446,372)
(750,483)
(569,113)
(18,442)
(94,440)
(681,885)
(683,365)
(33,657)
(117,016)
(6,200,747)
(5,709,673)
-
-
(6,200,747)
(5,709,673)
1,992,102
-
1,992,102
-
(4,208,645)
(5,709,673)
Cents
Cents

(1.87)
(2.18)

(1.87)
(2.18)
(6,200,747)
-
(6,200,747)
1,992,102
1,992,102
(4,208,645)
Cents

(1.87)

(1.87)

The above statement of profit or loss and other comprehensive income should be read in conjunction with the accompanying notes

2

Jaxsta Ltd Statement of financial position As at 30 June 2022

==> picture [87 x 33] intentionally omitted <==

Note
Assets
Current assets
Cash and cash equivalents
Trade and other receivables
6
Other assets
Total current assets
Non-current assets
Property, plant and equipment
7
Right-of-use assets
8
Intangibles
9
Total non-current assets
Total assets

Liabilities
Current liabilities
Trade and other payables
10
Contract liabilities
Borrowings
11
Lease liabilities
Employee benefits
Lease make good provision
Total current liabilities
Non-current liabilities
Contract liabilities
Borrowings
11
Lease liabilities
Derivative financial instruments
Employee benefits
Total non-current liabilities
Total liabilities

Net assets

Equity
Issued capital
12
Reserves
Accumulated losses

Total equity
Consolidated
2022
2021
$
$
3,123,935
3,461,427
1,113,693
876,611
30,610
146,020
4,268,238
4,484,058
41,230
51,503
83,261
230,653
187,158
245,241
311,649
527,397
4,579,887
5,011,455

872,348
520,341
1,199
25,000

33,915
26,778
86,315
70,209
254,156
176,136
24,814
24,462
1,272,747
842,926
498,801
475,000

846,483
1,448,638
-
142,831
1,316,538
-
51,036
37,876
2,712,858
2,104,345
3,985,605
2,947,271
594,282
2,064,184

38,620,271
36,454,852
4,806,801
2,241,375
(42,832,790) (36,632,043)
594,282
2,064,184
4,268,238
41,230
83,261
187,158
311,649
4,579,887

872,348
1,199

33,915
86,315
254,156
24,814
1,272,747
498,801

846,483
-
1,316,538
51,036
2,712,858
3,985,605
594,282

38,620,271
4,806,801
(42,832,790)
594,282

The above statement of financial position should be read in conjunction with the accompanying notes

3

Jaxsta Ltd Statement of changes in equity For the year ended 30 June 2022

==> picture [87 x 33] intentionally omitted <==

Consolidated
Balance at 1 July 2020
Loss after income tax expense for the year
Other comprehensive income for the year, net of tax
Total comprehensive income for the year
Transactions with owners in their capacity as owners:
Contributions of equity, net of transaction costs (note 12)
Share-based payments
Convertible note issuance equity component (note 12)
Balance at 30 June 2021

Consolidated
Balance at 1 July 2021
Loss after income tax expense for the year
Other comprehensive income for the year, net of tax
Total comprehensive income for the year
Transactions with owners in their capacity as owners:
Contributions of equity, net of transaction costs (note 12)
Share-based payments
Balance at 30 June 2022
Issued
capital
$
32,792,654
-
-
Reserves
$

1,460,473

-
-
Retained
profits
$
(30,922,370)

(5,709,673)
-
Total equity
$

3,330,757

(5,709,673)
-

(5,709,673)

3,604,448

780,902
57,750
2,064,184
Total equity
$

2,064,184

(6,200,747)
1,992,102

(4,208,645)

2,165,419
573,324
594,282
-
3,604,448
-
57,750

-

-

780,902

-

(5,709,673)

-

-
-
36,454,852
2,241,375
(36,632,043)
Issued
capital
$
36,454,852
-
-
Reserves
$

2,241,375

-
1,992,102
Retained
profits
$
(36,632,043)

(6,200,747)

-
-
2,165,419
-

1,992,102

-
573,324

(6,200,747)

-

-
38,620,271
4,806,801
(42,832,790)

The above statement of changes in equity should be read in conjunction with the accompanying notes

4

Jaxsta Ltd Statement of cash flows For the year ended 30 June 2022

==> picture [87 x 33] intentionally omitted <==

Note
Cash flows from operating activities
Receipts from customers (inclusive of GST)
Receipts from grants - research and development (inclusive of GST)
Payments to suppliers and employees (inclusive of GST)
Receipts from grants - export development (inclusive of GST)
Government grants received - COVID-19 support
Interest received
Interest and other finance costs paid
Net cash used in operating activities

Cash flows from investing activities
Payments for property, plant and equipment
7
Payments for intangibles
9
Proceeds from disposal of property, plant and equipment
Net cash used in investing activities

Cash flows from financing activities
Proceeds from issue of shares
12
Share issue transaction costs
Proceeds from borrowings
Repayment of borrowings
Repayment of lease liabilities
Net cash from financing activities

Net increase/(decrease) in cash and cash equivalents
Cash and cash equivalents at the beginning of the financial year
Cash and cash equivalents at the end of the financial year
Consolidated
2022
2021
$
$
101,296
20
809,265
1,108,176
(6,371,181)
(5,055,737)
100,000
-
-
488,800
(5,360,620)
(3,458,741)
274
1,309
(147,997)
(117,016)
(5,508,343)
(3,574,448)
(16,936)
(25,930)
(10,383)
(24,960)
-
482
(27,319)
(50,408)

2,500,060
4,086,775
(170,500)
(424,577)
3,000,000
1,420,000
-
(334,593)
(131,390)
(66,170)
5,198,170
4,681,435
(337,492)
1,056,579
3,461,427
2,404,848
3,123,935
3,461,427
(5,360,620)
274
(147,997)
(5,508,343)
(16,936)
(10,383)
-
(27,319)

2,500,060
(170,500)
3,000,000
-
(131,390)
5,198,170
(337,492)
3,461,427
3,123,935

The above statement of cash flows should be read in conjunction with the accompanying notes

5

Jaxsta Ltd Notes to the financial statements 30 June 2022

==> picture [87 x 33] intentionally omitted <==

Note 1. General information

The financial statements cover Jaxsta Ltd as a Group consisting of Jaxsta Ltd and the entities it controlled at the end of, or during, the year. The financial statements are presented in Australian dollars, which is Jaxsta Ltd's functional and presentation currency.

Jaxsta Ltd is a listed public company limited by shares, incorporated and domiciled in Australia. Its registered office and principal place of business is:

Level 1 / 113-115 Oxford Street Darlinghurst, NSW 2010

Note 2. Operating segments

Identification of reportable operating segments

Operating segments are presented using the 'management approach', where the information presented is on the same basis as the internal reports provided to the Chief Operating Decision Makers ('CODM'). The CODM is responsible for the allocation of resources to operating segments and assessing their performance.

Management identifies one operating segment based on the Group’s service lines, therefore the operating segment information is as disclosed throughout these financial statements.

The Group’s segment operating loss reconciles to the Group’s loss before tax as presented in its financial statements.

The information reported to the CODM is on a monthly basis.

Major customers

There are 4 major customers (2021: none) that account for more than 75.6% of the Group's revenue. The total amount of revenues from these customers was $33,286, $22,361, $13,202 and $10,447.

Geographical information

Australia
Americas
Europe, Middle East and Africa
Asia Pacific
Sales to external customers
Geographical non-current
assets
2022
2021
2022
2021
$
$
$
$
37,021
4,840
311,649
527,397
62,709
-
-
-
4,261
-
-
-
944
-
-
-
Sales to external customers
Geographical non-current
assets
2022
2021
2022
2021
$
$
$
$
37,021
4,840
311,649
527,397
62,709
-
-
-
4,261
-
-
-
944
-
-
-
Sales to external customers
Geographical non-current
assets
2022
2021
2022
2021
$
$
$
$
37,021
4,840
311,649
527,397
62,709
-
-
-
4,261
-
-
-
944
-
-
-
Sales to external customers
Geographical non-current
assets
2022
2021
2022
2021
$
$
$
$
37,021
4,840
311,649
527,397
62,709
-
-
-
4,261
-
-
-
944
-
-
-
104,935
4,840

311,649

527,397

The geographical non-current assets above are exclusive of, where applicable, financial instruments, deferred tax assets, post-employment benefits assets and rights under insurance contracts.

Note 3. Revenue

Subscription revenue is recognised on a pro rata basis as subscriptions or licenses may cover multiple accounting periods, commencing on the date the subscription is made available to customers. Any set up services relating to our APIs or Data Solutions are recognised when performed. All subscriptions are for one to twelve month terms and include an auto-renewal clause, although customers can cancel the subscriptions prior to the end.

Revenue from contracts with customers Consolidated
2022
2021
$
$
104,935
4,840

6

Jaxsta Ltd Notes to the financial statements 30 June 2022

==> picture [87 x 33] intentionally omitted <==

Note 3. Revenue (continued)

Disaggregation of revenue

The disaggregation of revenue from contracts with customers is as follows:

Major product lines
Subscription revenue
API revenue
Other
Timing of revenue recognition
Goods transferred at a point in time
Services transferred over time
Consolidated
2022
2021
$
$
20,455
-
84,047
4,840
433
-
Consolidated
2022
2021
$
$
20,455
-
84,047
4,840
433
-
104,935 4,840
84,480
20,455

4,840

-
104,935
4,840

The disaggregation of revenue by geographical regions is presented in note 2 'Operating segments'.

Note 4. Other income

Net foreign exchange (loss)/gain
Net fair value gain on financial liabilities
Government grants - COVID-19 support *
Export market development grant
Research and development tax incentive
Other income
Other income
Consolidated
2022
2021
$
$
(7,805)
9,919
366,150
-
-
514,800
100,000
-
1,039,787
842,435
-
4,000
Consolidated
2022
2021
$
$
(7,805)
9,919
366,150
-
-
514,800
100,000
-
1,039,787
842,435
-
4,000
1,498,132
1,371,154
  • During the previous financial year the Group received payments from the Australian Government amounting to $67,500 and $447,300 as part of its ‘Boosting Cash Flow for Employers’ and 'JobKeeper' schemes, respectively, in response to the Coronavirus (‘COVID-19’) pandemic. These non-tax amounts were recognised as government grants and recognised as income once there was reasonable assurance that the Group complied with any conditions attached.

7

Jaxsta Ltd Notes to the financial statements 30 June 2022

==> picture [87 x 33] intentionally omitted <==

Note 5. Expenses

Loss before income tax includes the following specific expenses:
Cost of sales
Cost of sales
Depreciation
Computer equipment
Office equipment
Buildings right-of-use assets
Total depreciation
Amortisation
Platform development
Trademarks
Total amortisation
Total depreciation and amortisation
Impairment
Trademarks (note 9)
Employee benefits expense
Salary and wages
Share-based payments expense
Defined contribution superannuation expense
Total employee benefits expense
Product development expense
Product development cash expenses
Product development equity-based payments
Total product development expense
Other expenses including the following material expenses:
Board fees
Insurance
Audit fees
Filing fees
Other
Other expenses
Finance costs
Interest and finance charges paid/payable on borrowings
Interest and finance charges paid/payable on lease liabilities
Amortisation of loss on recognition of financial liability cost
Finance costs expensed
Consolidated
2022
2021
$
$
1,180
7
Consolidated
2022
2021
$
$
1,180
7
21,042
6,167
143,793

14,235

6,781

48,675
171,002
69,691
56,707
11,759

59,660

40,342
68,466
100,002
239,468
169,693
- 16,251
3,468,837
431,378
290,846

2,815,098

325,765

247,975
4,191,061
3,388,838
1,503,841
20,052

1,329,580

272,301
1,523,893
1,601,881
249,900
131,787
108,030
84,341
107,827

220,085

105,546

114,383

123,627

119,724
681,885
683,365
14,983
13,311
5,363

103,229

13,787

-
33,657
117,016

8

Jaxsta Ltd Notes to the financial statements 30 June 2022

==> picture [87 x 33] intentionally omitted <==

Note 6. Trade and other receivables

Current assets
Trade receivables
Research and development incentive receivable
Other receivables
GST receivable
Consolidated
2022
2021
$
$
25,625
6,573
1,039,784
842,432
1,995
1,995
46,289
25,611
Consolidated
2022
2021
$
$
25,625
6,573
1,039,784
842,432
1,995
1,995
46,289
25,611
1,113,693 876,611

Note 7. Property, plant and equipment

Non-current assets
Computer equipment - at cost
Less: Accumulated depreciation
Office equipment - at cost
Less: Accumulated depreciation
Consolidated
2022
2021
$
$
142,899
131,260
(118,217)
(97,175)
Consolidated
2022
2021
$
$
142,899
131,260
(118,217)
(97,175)
24,682
34,085
51,020
(34,472)

45,723

(28,305)
16,548
17,418
41,230
51,503

Reconciliations

Reconciliations of the written down values at the beginning and end of the current and previous financial year are set out below:

Consolidated
Balance at 1 July 2020
Additions
Disposals
Write off of assets
Depreciation expense
Balance at 30 June 2021
Additions
Depreciation expense
Balance at 30 June 2022
Computer
equipment
$ 27,029
21,382
(91)
-
(14,235)
Office
equipment
$
20,851

4,547

(391)

(808)
(6,781)
Total
$
47,880

25,929

(482)

(808)

(21,016)
34,085
11,639
(21,042)

17,418

5,297
(6,167)

51,503

16,936

(27,209)
24,682
16,548

41,230

9

Jaxsta Ltd Notes to the financial statements 30 June 2022

==> picture [87 x 33] intentionally omitted <==

Note 8. Right-of-use assets

Non-current assets
Buildings - right-of-use
Less: Accumulated depreciation
Consolidated
2022
2021
$
$
303,554
303,554
(220,293)
(72,901)
83,261
230,653
83,261

The Group leases buildings for its offices under agreements of between 2 to 3 years with, in some cases, options to extend. The leases have various escalation clauses. On renewal, the terms of the leases are renegotiated.

Reconciliations

Reconciliations of the written down values at the beginning and end of the current and previous financial year are set out below:

Consolidated
Balance at 1 July 2020
Additions
Depreciation expense
Balance at 30 June 2021
Lease modification
Depreciation expense
Balance at 30 June 2022
Buildings
$ -
279,328
(48,675)
230,653
(3,599)
(143,793)
83,261

For other lease disclosures, refer to:

  • note 5 for depreciation on right-of-use assets;

  • note 5 for interest on lease liabilities;

  • statement of cash flows for repayment of lease liabilities.

Note 9. Intangibles

Non-current assets
Platform development - at cost
Less: Accumulated amortisation
Trademarks - at cost
Less: Accumulated amortisation
Less: Impairment
Consolidated
2022
2021
$
$
178,963
178,963
(178,963)
(122,256)
-
56,707
255,510
245,127
(52,101)
(40,342)
(16,251)
(16,251)
187,158
188,534
187,158
245,241
-
255,510
(52,101)
(16,251)
187,158
187,158

10

Jaxsta Ltd Notes to the financial statements 30 June 2022

==> picture [87 x 33] intentionally omitted <==

Note 9. Intangibles (continued)

Reconciliations

Reconciliations of the written down values at the beginning and end of the current and previous financial year are set out below:

Consolidated
Balance at 1 July 2020
Additions
Impairment of assets
Amortisation expense
Balance at 30 June 2021
Additions
Amortisation expense
Balance at 30 June 2022

Note 10. Trade and other payables

Current liabilities
Trade payables
Other payables

Note 11. Borrowings

Current liabilities
Insurance financing
Non-current liabilities
Convertible notes payable
Platform
development
$ 116,367
-
-
(59,660)
Trademarks
$
220,167

24,960

(16,251)
(40,342)
56,707
-
(56,707)

188,534

10,383
(11,759)
-
187,158
846,483

Insurance financing

Insurance funding is a ten months short term loan with a fixed interest rate of 5.19% (2021: 5.49%).

Convertible notes payable

On 10 September 2020, the Company entered into a convertible note agreement with Songtradr Inc. for a principal value of $1,420,000. Conversion would result in the issue of 40,571,429 fully paid ordinary Jaxsta shares at a price of $0.035 per share for the principal value of the note. The conversion is at the right of the noteholder, except if:

  • the Company registers a full year net profit of $5,000,000 at which time 100% of the note is converted automatically; or

  • ● the Company registers a full year net profit of $2,500,000 at which time 50% of the note is converted automatically.

11

Jaxsta Ltd Notes to the financial statements 30 June 2022

==> picture [87 x 33] intentionally omitted <==

Note 11. Borrowings (continued)

On 24 June 2022, the shareholders authorised the Company to enter into an additional tranche of the prior convertible note agreement with Songtradr Inc. for a principal value of $3,000,000. Conversion would result in the issue of 142,857,143 fully paid ordinary Jaxsta shares at a price of $0.021 per share for the principal value of the note. All the conditions of the original convertible note remain and in addition the Company agreed to appoint two directors proposed by Songtradr and enter into a cost reduction and growth plan agreed to by Songtradr. The Company completed those requirements by the completion of the shareholder approval. Additionally, as a consequence of the variation of the note, the original note of $1,420,000 would change the conversion price from $0.035 to $0.021, resulting in the potential issue of a further 27,047,619 ordinary shares.

The noteholder at their option can convert or seek repayment of the note at the expiration of the term of the note. The note has an anti-dilution clause that adjust the conversion price if certain circumstances occur before the final redemption date. The note has a term of up to 3 years and carries a coupon rate of 7.5% which will be accrued and paid at the end of the term or capitalised and converted at the time of conversion or repayment. The note is secured by a first ranking security over the assets of the Company and its subsidiaries.

The second tranche also includes a separate option to invest a further $3,000,000 under an option agreement with an exercise price of $0.021 per share. The option has a life of three years and can only be exercised if Tranche #2 is partially or fully converted and up to the amount of Tranche 2 converted into shares.

The note is considered a compound financial instrument together with their embedded derivatives financial instrument and equity component has been estimated for the conversion into ordinary shares (refer note 12).

Note 12. Issued capital

Ordinary shares - fully paid

Equity component of convertible notes
2022
Shares
342,578,199
-
Consolidated
2021
2022
Shares
$
300,910,430
38,620,271
-
-
Consolidated
2021
2022
Shares
$
300,910,430
38,620,271
-
-
2021
$

36,397,102
57,750
342,578,199 300,910,430
38,620,271

36,454,852

Movements in ordinary share capital

Details
Date
Balance
1 July 2020

Shares issued on capital raising
24 March 2021
Shares issued on capital raising
24 March 2021
Shares issue transaction costs
Balance
30 June 2021

Shares issued on capital raising
28 September 2021
Shares issued on capital raising
28 September 2021
Transaction costs
Balance
30 June 2022
Shares
Issue price
247,190,330
53,720,000
$0.075
100
$0.250
-
$0.000
300,910,430
41,667,669
$0.060
100
$0.250
-
$0.000
342,578,199
$
32,792,654

4,029,000

25

(424,577)
36,397,102

2,500,060

25

(276,916)
38,620,271

Ordinary shares

Ordinary shares entitle the holder to participate in dividends and any proceeds attributable to shareholders should the Company be wound up, in proportions that consider both the number of shares held and the extent to which those shares are paid up. The fully paid ordinary shares have no par value and the Company does not have a limited amount of authorised capital.

On a show of hands every member present at a meeting in person or by proxy shall have one vote and upon a poll each share shall have one vote.

12

Jaxsta Ltd Notes to the financial statements 30 June 2022

==> picture [87 x 33] intentionally omitted <==

Note 13. Earnings per share

Loss after income tax attributable to the owners of Jaxsta Ltd

Weighted average number of ordinary shares used in calculating basic earnings per share

Weighted average number of ordinary shares used in calculating diluted earnings per share

Basic earnings per share
Diluted earnings per share
Consolidated
2022
2021
$
$
(6,200,747)
(5,709,673)
Consolidated
2022
2021
$
$
(6,200,747)
(5,709,673)
Number
332,418,113
Number
261,760,987
332,418,113 261,760,987
Cents
(1.87)
(1.87)
Cents

(2.18)

(2.18)

51,502,223 options over ordinary shares are not included in the calculation of diluted earnings per share because they are anti-dilutive. These options could potentially dilute basic earnings per share in the future.

13