AI assistant
XREF LIMITED — Interim / Quarterly Report 2018
Feb 14, 2018
66097_rns_2018-02-14_4a59ed27-9686-4f99-92bc-6d354d8f2a1c.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [154 x 64] intentionally omitted <==
15th February 2018
Strong First Half for Xref Bolstered by Client Acquisition and Adoption
Xref Limited (ASX:XF1), the human resources technology company, today reported credit sales for the first half of the 2018 financial year of $2.6 million, up 69% compared to $1.5 million in the previous corresponding period. During the period the Company also saw cash receipts, representing client payments, rise to $2.8 million, up 118% from $1.3 million during the first half of FY17.
Under Xref’s business model, when clients purchase credits (credit sales) to use the candidate referencing platform, the value of their purchase is recognised as unearned income (unearned income). When they pay for the credits, the cash is recognised as cash receipts (cash receipts). Once the credits are used by the client (usage), Xref recognises the value of them as revenue (recognised revenue).
Highlights of the first half included:
-
Acquiring 156 new clients globally, including Snap Inc. (US), Exertis and Sanctuary Group (UK) Tim Hortons (Canada), Bank of Queensland, Manpower, Queensland Treasury and WSP Australia (Australia)
-
Maintaining strong repeat business, with client renewals now representing more than 60% of credit sales
-
Introducing a dedicated office and team in Oslo, to serve the Nordic region
-
Deploying integrations with a number of large-scale partners, including Workday, SnapHire and Equifax
-
Securing a partnership with Checkr, a market leading, automated background checking platform - a major vehicle for growth in the United States and Canada
-
Adopting a new sales approach that has significantly expedited client adoption, having reduced the sales cycle by 55%
-
Launching the Xref Sentiment Engine, a value added service built on AI technology
-
Completing a $7.5 million share placement to support growth initiatives
Xref provides the first dedicated, automated solution for the candidate referencing process. It is capitalising on first-mover opportunity by investing in the development of marketing and sales teams in new, key markets accelerate international growth. The global addressable market for Xref’s services includes more than 180 million people in North America, 120 million people in Europe, and 15 million people in Australia and New Zealand.
Executive director / CEO Lee-Martin Seymour said: "The strength of our first half is a result of our heightened focus on three key performance metrics, client acquisition, client adoption and average revenue per account (ARPA). These are the areas that we are confident will shape our success across the remainder of FY18 and beyond. With the people, product and resources we now have in place across the markets we operate in, we are extremely optimistic about our ability to leverage the future growth opportunity ahead of us.”
Executive director / CTO Tim Griffiths said: "Integrations with Equifax, Workday and SnapHire were deployed during the first half, increasing total live integrations with leading applicant tracking systems and HR technology partners to 11. Our channel strategy continues to drive growth, and the availability of Xref’s public API will further expedite future integrations, allowing complementary HR technology providers to offer clients the best of breed services they wish to include in their HR tech stack. Currently, we have 34 key clients using Xref through integrations. Enabling users to connect via their platform of choice has been a strong contributor to increased client adoption and usage.”
==> picture [432 x 28] intentionally omitted <==
==> picture [84 x 18] intentionally omitted <==
==> picture [58 x 28] intentionally omitted <==
Chairman Brad Rosser said: “ This was an outstanding first half with strong client growth in Australia, Europe and North America. Xref has a sound business model and is carefully controlling expenses as it expands. The new Nordic office is performing well with several important trials underway. Xref is highly scalable, with a very large global addressable market, and continues to build its technology services platform to increase penetration in key markets. We anticipate a strong second half as the company continues to scale globally.”
Strong client portfolio and usage growth
Xref continues to double its client base each year. Between January and December 2017, the Company added 284 new clients, up 100% from the previous calendar year - of these clients acquired, 91 were added between October and December 2017.
During H1 FY18, Xref added 156 new clients across Australia, New Zealand, the United Kingdom, Europe, the Middle 1 East, Canada and the United States. Xref now supports more than 700 organisations worldwide , including 36% of the ASX 50.
The average size of an Xref client in Australia is 1,600 employees. The Company’s global expansion presents opportunities to work with larger organisations, such as those in North America and Northern Europe, and has resulted in an increase in average client size of 120% over the last three years .
Oslo office driving Nordic growth
Following high levels of unsolicited demand, Xref opened a dedicated office in Oslo, Norway, to support the Nordic countries (Norway, Denmark, Sweden, Iceland and Finland). The Company recruited a highly experienced team led by general manager, Hans Jørgen Wang, previously a director of one of the world’s leading recruitment specialist agencies, Adecco.
Trials are underway with large government, banking and recruitment organisations, and the office has already reported its first client sales.
Channel expansion drive sales
Xref’s integration partners support more than 20,000 organisations worldwide, and the Company is working closely with partners’ sales and marketing staff to drive sales through joint marketing campaigns in multiple countries. This provides a cost-effective way for the Company to build sales and on-board new clients.
The partnership with San Francisco headquartered Checkr, announced in September 2017, has also opened up an additional revenue stream, with Xref receiving a percentage of earnings from each Checkr background check taken via the Xref platform. This ‘reverse’ integration provides a vehicle for growth in Canada and the United States, enabling the Company to offer a one-stop shop for candidate background checking from the Xref platform.
After balance date, Xref also announced an integration with Lever and launched a public API (application programming interface).
Technology and operational innovation
During the half, Xref introduced a new sales process combining demonstration, proposal, agreement and invoicing, which has significantly reduced the average time taken to secure a new client. The sales cycle time has been reduced by 55%, expediting client adoption and reducing average cost per sale.
Xref continued to improve its platform, increasing scalability, features and multi-language capabilities. The new Sentiment Engine has also been well received by the market. The algorithm - built on Xref’s AI-powered platform
1includes direct paying clients, indirect non paying clients via outsourced recruitment providers and direct non-paying clients (signed clients on trial)
==> picture [432 x 28] intentionally omitted <==
==> picture [84 x 18] intentionally omitted <==
==> picture [58 x 28] intentionally omitted <==
analyses references to provide employers with an easy to understand sentiment score, thus reducing the chance that a reference is misinterpreted and providing a new indicator to detect the possibility of fraud.
Financial overview
Credit sales for H1 FY18 were $2.6 million, up 69% from $1.5 million in the previous corresponding period. Xref’s growth is traditionally higher in the second half of the financial year reflecting the seasonality of the Australian recruitment sector.
Unearned income, which represents unused credits, was $3.2 million at 31 December 2017 compared to $1.3 million at 31 December 2016, demonstrating the increased scale of client renewals. Cash receipts were $2.8 million for H1 FY18, continuing to grow at a rate exceeding 100% year-on-year. The value of credits used during H1 FY18 was $1.8 million, up 93% from H1 FY17.
Expenses were within management expectations as the Company continues to invest to build global growth and scale. The net loss for the half year was $5.1 million.
In August 2017, the Company raised $7.5 million before costs through a placement, which closed substantially oversubscribed, to Australian institutions and sophisticated investors.
The Company received a $1.39 million refundable research and development tax offset from the Australian Taxation Office during H1 FY18.
At 31 December 2017 the Company held $7.7 million cash and had no debt. These funds are supporting Xref’s global growth and expansion through channel partnerships.
Outlook
Xref maintains a strong growth trajectory. Its fully automated platform offers human resources professionals a vastly more efficient and cost-effective alternative to traditional telephone-based referencing. With high satisfaction and employee engagement, Xref has a significant opportunity to capture a segment of the growing US$14 billion global human resources market.
As Xref’s channel grows and more human resources professionals become familiar with the governance, cost and time benefits offered by its platform, market penetration is expected to accelerate, driving further strong growth.
Investor and media enquiries: Ashley Rambukwella, FCR Tel: +61 (0)2 8264 1004 / +61 (0)407 231 282 [email protected]
==> picture [432 x 28] intentionally omitted <==
==> picture [84 x 18] intentionally omitted <==
==> picture [58 x 28] intentionally omitted <==
Xref Limited Appendix 4D Half-year report
==> picture [85 x 18] intentionally omitted <==
Company details
Name of entity: Xref Limited ACN: 122 404 666 Reporting period: For the half-year ended 31 December 2017 Previous period: For the half-year ended 31 December 2016
Results for announcement to the market
| $ | ||||
| Revenues from ordinary activities up 22% to 1,431,787 Loss from ordinary activities after tax attributable to the owners of Xref Limited up 49% to (5,073,229) Loss for the half-year attributable to the owners of Xref Limited up 45% to (5,185,484) |
Dividends
There were no dividends paid, recommended or declared during the current financial period.
Operations
The loss for the consolidated entity after providing for income tax amounted to $5,073,229 (31 December 2016: $3,407,089).
The group has demonstrated a growing demand for its product, and continues to double its client base year-on-year. A focus on client acquisition is reflected in the additional 156 new clients added during the period across Australia, New Zealand, the United Kingdom, Europe, the Middle East, Canada and the United States.
Xref now supports more than 700 organisations worldwide, including 36% of the ASX 50, and is used across 35 market sectors. Eight of these market sectors contribute 65% of company revenue, and 80% of revenue comes from enterprise companies with internal recruitment teams. During the period, it also introduced a new sales process, reducing the sales cycle time by 55%, expediting client adoption and reducing average cost per sale.
The company retains 98% of its clients and client renewals now represent more than 60% of credit sales, with clients acquired more than 36 months ago typically now referencing 95% of new hires via the company’s platform.
As part of the company’s global growth strategy, in September 2017, it opened an office in Oslo, Norway, to support the Nordics countries (Norway, Denmark, Sweden, Iceland and Finland).
The company has continued to improve the fully API-enabled platform, which allows it to offer more value and encourage clients to utilise multiple features of the platform.
Xref has focused on growing its channel and now has 11 ‘live’ integrations in place, with partners that represent more than 40% of the North American applicant tracking market. Currently, 34 clients connect to Xref through integrations.
Financial Highlights
Credit sale growth continued, reaching $2.6m up 69% when compared to the previous corresponding period.
The increased sale of client renewals was represented by an increase in unearned revenue (unused credits) which reached $3.2 million at 31 December 2017, compared to $1.3 million at 31 December 2016.
Cash receipts continued to grow at a rate exceeding 100% year-on-year, and the value of credits used (revenue) during H1 FY18 was $1.8m, up 93% from the previous corresponding period.
Expenses were within management’s expectations, the net loss for the half was $5.1 million.
Xref Limited Appendix 4D Half-year report
==> picture [86 x 19] intentionally omitted <==
Review of operations - continued
In July 2017 Xref issued invitations to eligible employees to participate in the Xref Employee Option plan. This plan was approved at the EGM held in May 2016. With 100% of employees accepting the invitation, the total number of new employee share options issued in Xref Limited was 1,055,449.
In August 2017 Xref completed a $7.5m placement (before costs) to Australian institutions and sophisticated investors which closed over-subscribed.
The company received a R&D refundable tax offset of $1.39m in November 2017 and at 31 December 2017 held $7.7m in cash and has no debt, with these funds dedicated to supporting further global growth and expansion through channel partnerships.
Significant changes in the state of affairs
Xref became a company domiciled in Australia on 21 September 2017 following approval being granted for the re-domicile by the New Zealand Companies Office. The address of the registered office is Unit 14, 13 Hickson Road, Dawes Point, New South Wales, Australia 2000
Net tangible assets
Net tangible assets per ordinary security |
Reporting | Previous |
|---|---|---|
period |
period | |
| $0.0226 | $0.0569 |
Audit qualification or review
The financial statements were subject to a review by the auditors and the review report is attached as part of the Interim Report.
Attachments
The Interim Report of Xref Limited for the half-year ended 31 December 2017 is attached.
Signed
==> picture [45 x 43] intentionally omitted <==
Lee-Martin Seymour, Director
14 February 2018 Sydney
==> picture [40 x 39] intentionally omitted <==
==> picture [76 x 39] intentionally omitted <==
==> picture [444 x 434] intentionally omitted <==
REPORTINTERIM 20 17
Xref Limited / Annual Report 2017 / 1
Xref Limited Contents 31 December 2017
| Chief Executive Officer’s & Chief Technology Officer’s Report | 3 |
|---|---|
| Directors Report | 6 |
| Auditors Independence Declaration | 8 |
| Statement of profit or loss and other comprehensive income | 9 |
| Statement of financial position | 10 |
| Statement of changes in equity | 11 |
| Statement of cash flows | 13 |
| Notes to the financial statements | 14 |
| Directors' declaration | 26 |
| Independent auditor's review report to the members of Xref Limited | 27 |
General information
The financial statements cover Xref Limited as a consolidated entity consisting of Xref Limited and the entities it controlled at the end of, or during, the half-year. The financial statements are presented in Australian dollars, which is Xref Limited's functional and presentation currency.
Xref Limited is a listed public company limited by shares, incorporated and domiciled in Australia. Its registered office and principal place of business is:
Unit 14, 13 Hickson Road, Dawes Point, New South Wales, Australia 2000
2
Xref Limited CEO / CTO Report 31 December 2017
Chief Executive Officer’s &
Chief Technology Officer’s Report
==> picture [214 x 143] intentionally omitted <==
A key theme for the first half of this financial year for Xref has been the utilisation of our collective experience and business intelligence, to better understand our current position and forecast our future growth.
In light of this, we have adopted a focus on three key business metrics that we are confident will shape our success across the remainder of this year and beyond:
-
Client Acquisition
-
• Client Adoption • ARPA (Annual Revenue Per Account)
Client Acquisition
H1 FY18 has been another record period for Xref and we continue to double our client base each year. Between January and December 2017, we added 284 new clients, up 100% from the previous calendar year - of these clients acquired, 91 were added between October and December 2017.
Australia currently represents 85% of global sales revenue and, due to seasonal fluctuations in the HR and recruitment industry in Australia, Xref’s second half of the financial year is traditionally stronger.
During the period, we added a number of significant new global clients to the Xref portfolio, including Snap Inc (US), Exertis and Sanctuary Group (US) Tim Hortons (Canada), Bank of Queensland, Manpower, Queensland Treasury and WSP Australia (Australia).
Client Adoption
A focus on client adoption comes in recognition of the fact that while, in their first year on the platform, clients will reference just 25% of their new hires via Xref, those that joined more than 36 months ago, now reference 95% of their new hires via the platform.
Xref retains 98% of its clients and proactively works with them to drive adoption over time. By maintaining this strong, repeat business, we have been able to achieve client renewals that now represent more than 60% of Xref credit sales.
ARPA (Annual Revenue Per Account)
ARPA represents our key focus for building scale and profitability.
Xref is the first dedicated, automated solution for the candidate referencing process and we are capitalising on our firstmover opportunity by investing in the development of marketing and sales teams in new key markets to accelerate international growth. The total addressable market for the Xref services is global and includes more than 180 million people in North America, 120 million people in Europe, and 15 million people in Australia and New Zealand.
During H1 FY18, we continued to build scale and added 156 new clients across Australia, New Zealand, the United Kingdom, Europe, the Middle East, Canada and the United States. Xref now supports more than 700 organisations worldwide, including 36% of the ASX 50.
We now have enough experience and business intelligence to confidently analyse and predict trends and, as a result, we can target clients with a specific product offering and, ultimately, grow ARPA.
3
Xref Limited CEO / CTO Report 31 December 2017
Market Priorities and global scale
Xref is now used successfully across 35 market sectors, eight of these contribute 65% of our revenue and 80% of our revenue comes direct from enterprise companies with internal recruitment teams, hiring more than 100 people a year.
Enterprise clients in North America and Northern Europe are much larger and we now have the opportunity to quickly grow our ARPA and market share.
Following high levels of unsolicited demand, in September we also opened a new office in Oslo, Norway, to support the Nordics countries (Norway, Denmark, Sweden, Iceland and Finland).
We have recruited a highly experienced team led by general manager, Hans Jørgen Wang, previously a director of one of the world’s leading recruitment specialist agencies, Adecco. Trials are underway with large government, banking and recruitment organisations, and the office has already reported its first client sales.
Sales Cycle Efficiency
During H1 FY18, we also introduced a new sales process combining demonstration, proposal, agreement and invoicing, which has significantly reduced the average time taken to secure a new client. The sales cycle time has been reduced by 55%, expediting client adoption and reducing average cost per sale.
Product Enhancements
We are continuing to improve and evolve the Xref platform, increasing scalability, features and multi-language capability. Our software is fully API-enabled, delivering efficient interaction with modern, data-driven human resources software platforms. APIs help companies to automate software services, substantially reducing costs across organisations and enabling them to improve customer experiences through internet and mobile services.
The Sentiment Engine application, a value-added service with the potential to increase ARPA, has been well received by the market. The algorithm - built on Xref’s AI-powered platform - analyses references to provide employers with an easy to understand sentiment score, thus reducing the chance that a reference is misinterpreted and providing a new indicator to detect the possibility of fraud.
Product advancements allow us to offer more value, enable the team to deliver a tailored solution and enable clients to utilise more features of the Xref platform.
Channel partnerships
More than half of the Xref client portfolio is made up of large enterprises and many of these organisations’ human resources departments use applicant tracking systems to manage recruitment.
An important component of our growth strategy is our collaboration with applicant tracking system and HR technology vendors. We now have 11 ‘live’ integrations in place, with some of the largest and fastest-growing applicant tracking systems globally. These include Bullhorn, Equifax, Expr3ss!, iCIMS, Lever, Oracle Taleo, SmartRecruiters, SnapHire, Talent App Store, Workday and Zapier.
Our integration partners represent more than 40% of the North American applicant tracking market alone by employer market share. They also support more than 20,000 organisations worldwide, and we are working closely with their sales and marketing staff to drive further client growth through joint marketing campaigns in multiple countries.
Currently 34 key clients connect to Xref’s platform through integrations and we are already seeing a significant rise in the renewals made by clients connected through applicant tracking systems.
Another partnership, with San Francisco-headquartered Checkr, has also opened up an additional revenue stream, with Xref receiving a percentage of earnings from each Checkr background check taken via the Xref platform. This ‘reverse’ integration provides a vehicle for growth in Canada and the United States, enabling us to offer a one-stop shop for candidate background checking from the Xref platform.
4
Xref Limited CEO / CTO Report 31 December 2017
Financial overview
Our key financial performance metrics saw improvements year-on-year during H1 FY18:
-
Credit sales: $2.6 million for H1 FY18, up 69% from $1.5 million in the previous corresponding period
-
Unearned revenue (unused credits): $3.2 million at 31 December 2017 compared to $1.3 million at 31 December 2016, demonstrating the increased scale of client renewals
-
Cash receipts: $2.8 million for H1 FY18, continuing to grow at a rate exceeding 100% year-on-year
-
The value of credits used during H1 FY was $1.8m up 93% from the same period last year
Expenses were within management’s expectations as we continue to invest to build global growth and scale. The net loss for the half was $5.1 million.
At 31 December 2017 Xref held $7.7 million in cash. These funds are supporting our global growth and expansion through channel partnerships.
Outlook
We are still at the beginning of our journey, but the beginning just keeps getting bigger and the opportunity ahead brighter. With the people, product and resources we now have in place across the geographical markets we've entered, we are positioned extremely well to leverage the global growth opportunity.
The company has a significant opportunity to rapidly scale in the growing US$14 billion global human resources sector. Management expects the Company's growth trajectory will continue during H2 FY18.
With increased client acquisition, further adoption and a focus on ARPA, we have a clear view of the horizon and anticipate market penetration to accelerate, driving continued, strong growth.
==> picture [45 x 42] intentionally omitted <==
Lee-Martin Seymour Chief Executive Officer Co-Founder
==> picture [66 x 41] intentionally omitted <==
Tim Griffiths Chief Technical Officer Co-Founder
5
Xref Limited Directors' report 31 December 2017
_____________
The directors present their report, together with the financial statements, on the consolidated entity (referred to hereafter as the 'consolidated entity') consisting of Xref Limited (referred to hereafter as the 'company' or 'parent entity') and the entities it controlled at the end of, or during, the half-year ended 31 December 2017.
Directors
The following persons were directors of Xref Limited during the while of the financial half-year and up to the date of this report, unless otherwise stated:
Brad Rosser, Chairman Timothy Mahony Nigel Heap Lee-Martin Seymour Timothy Griffiths
Principal activities
During the financial half-year the principal continuing activities of the consolidated entity consisted of software development for the HR industry.
Review of operations
The loss for the consolidated entity after providing for income tax amounted to $5,073,229 (31 December 2016: $3,407,089).
The group has demonstrated a growing demand for its product, and continues to double its client base year-on-year. A focus on client acquisition is reflected in the additional 156 new clients added during the period across Australia, New Zealand, the United Kingdom, Europe, the Middle East, Canada and the United States.
Xref now supports more than 700 organisations worldwide, including 36% of the ASX 50, and is used across 35 market sectors. Eight of these market sectors contribute 65% of company revenue, and 80% of revenue comes from enterprise companies with internal recruitment teams. During the period, it also introduced a new sales process, reducing the sales cycle time by 55%, expediting client adoption and reducing average cost per sale.
The company retains 98% of its clients and client renewals now represent more than 60% of credit sales, with clients acquired more than 36 months ago typically now referencing 95% of new hires via the company’s platform.
As part of the company’s global growth strategy, in September 2017, it opened an office in Oslo, Norway, to support the Nordics countries (Norway, Denmark, Sweden, Iceland and Finland).
The company has continued to improve the fully API-enabled platform, which allows it to offer more value and encourage clients to utilise multiple features of the platform.
Xref has focused on growing its channel and now has 11 ‘live’ integrations in place, with partners that represent more than 40% of the North American applicant tracking market. Currently, 34 clients connect to Xref through integrations.
Financial Highlights
Credit sale growth continued, reaching $2.6m up 69% when compared to the previous corresponding period.
The increased sale of client renewals was represented by an increase in unearned revenue (unused credits) which reached $3.2 million at 31 December 2017, compared to $1.3 million at 31 December 2016.
Cash receipts continued to grow at a rate exceeding 100% year-on-year, and the value of credits used (revenue) during H1 FY18 was $1.8m, up 93% from the previous corresponding period.
Expenses were within management’s expectations, the net loss for the half was $5.1 million.
6
Xref Limited Directors' report 31 December 2017
Review of operations – continued
In July 2017 Xref issued invitations to eligible employees to participate in the Xref Employee Option plan. This plan was approved at the EGM held in May 2016. With 100% of employees accepting the invitation, the total number of new employee share options issued in Xref Limited was 1,055,449.
In August 2017 Xref completed a $7.5m placement (before costs) to Australian institutions and sophisticated investors which closed oversubscribed.
The company received a R&D refundable tax offset of $1.39m in November 2017 and at 31 December 2017 held $7.7m in cash and has no debt, with these funds dedicated to supporting further global growth and expansion through channel partnerships.
Significant changes in the state of affairs
Xref became a company domiciled in Australia on 21 September 2017 following approval being granted for the re-domicile by the New Zealand Companies Office. The address of the registered office is Unit 14, 13 Hickson Road, Dawes Point, New South Wales, Australia 2000
Auditor's independence declaration
A copy of the auditor's independence declaration as required under section 307C of the Corporations Act 2001 is set out immediately after this directors' report.
This report is made in accordance with a resolution of directors, pursuant to section 306(3)(a) of the Corporations Act 2001.
On behalf of the directors
==> picture [45 x 42] intentionally omitted <==
Lee-Martin Seymour Managing Director
14 February 2018 Sydney
7
Crowe Horwath Sydney ABN 97 895 683 573 Member Crowe Horwath International
Audit and Assurance Services
14 February 2018
The Board of Directors Xref Limited 14/13 Hickson Street Dawes Point SYDNEY NSW 2000
Level 15 1 O'Connell Street Sydney NSW 2000 Australia
Tel +61 2 9262 2155 Fax +61 2 9262 2190 www.crowehorwath.com.au
Dear Board Members
Xref Limited
In accordance with section 307C of the Corporations Act 2001, I am pleased to provide the following declaration of independence to the Directors of Xref Limited.
As lead audit partner for the review of the financial report of Xref Limited for the financial half year ended 31 December 2017, I declare that to the best of my knowledge and belief, that there have been no contraventions of:
(i) the auditor independence requirements of the Corporations Act 2001 in relation to the review; and (ii) any applicable code of professional conduct in relation to the review.
Yours sincerely
==> picture [250 x 38] intentionally omitted <==
CROWE HORWATH SYDNEY
==> picture [116 x 28] intentionally omitted <==
ASH PATHER Partner
8
Crowe Horwath Sydney is a member of Crowe Horwath International, a Swiss verein. Each member of Crowe Horwath is a separate and independent legal entity. Liability limited by a scheme approved under Professional Standards Legislation other than for the acts or omissions of financial services licensees.
Xref Limited Statement of profit or loss and other comprehensive income For the half-year ended 31 December 2017
| Note Revenue Sales - Credits Sold in Current Year Less adjustments for Unearned Revenue 10 Total revenue Expenses Employee expenses Overheads and administrative expenses 3 Depreciation and amortisation expense Total expenses Operating loss Other Income 4 Loss before income tax expense Income tax expense Loss after income tax expense for the half-year attributable to the owners of Xref Limited Discontinued Operations Exploration Asset Maintenance Expenses Other Expenses Other comprehensive income Items that may be reclassified subsequently to profit or loss Foreign currency translation Other comprehensive income for the half-year, net of tax Total comprehensive income for the half-year attributable to the owners of Xref Limited Earnings per share Loss per share from continuing operations Basic loss per share 17 Diluted loss per share 17 |
Consolidated 31 Dec 17 31 Dec 16 Unaudited Unaudited $ $ 2,617,523 1,546,740 (1,185,736) (369,483) 1,431,787 1,177,257 1,431,787 1,177,257 |
Consolidated 31 Dec 17 31 Dec 16 Unaudited Unaudited $ $ 2,617,523 1,546,740 (1,185,736) (369,483) 1,431,787 1,177,257 1,431,787 1,177,257 |
|---|---|---|
| 1,431,787 | 1,177,257 | |
| 1,431,787 | 1,177,257 | |
| (4,135,040) (3,119,483) (36,058) |
(2,392,473) (2,195,483) (19,310) |
|
| (7,290,581) | (4,607,266) | |
| (5,858,794) 785,565 |
(3,430,009) 22,920 |
|
| (5,073,229) - |
(3,407,089) - |
|
| (5,073,229) - - (112,255) |
(3,407,089) (967) (200,000) 23,641 |
|
| (112,255) | 23,641 | |
(5,185,484) |
(3,584,415) | |
| 3.86 cents 3.86 cents |
3.45 cents 3.45 cents |
The above statement of profit or loss and other comprehensive income should be read in conjunction with the accompanying notes
9
Xref Limited Statement of financial position As at 31 December 2017
_____________
| Note Assets Current assets Cash and cash equivalents 5 Trade and other receivables 6 Prepayments Total current assets Non-current assets Property, plant and equipment 7 Intangibles Rental Bonds Total non-current assets Total assets Liabilities Current liabilities Trade and other payables 8 Employee entitlements 9 Superannuation payable Lease incentive Unearned revenue 10 Total current liabilities Non-current liabilities Employee entitlements Lease incentive Total non-current liabilities Total liabilities Net assets Equity Issued capital 11 Other equity reserves 12 Accumulated losses Total equity |
Consolidated 31 Dec 17 30 June 17 Unaudited Audited $ $ 7,726,399 4,069,573 1,481,385 2,616,084 265,614 192,620 9,473,398 6,878,277 336,529 212,357 101,681 101,681 118,422 74,998 556,632 389,036 10,030,030 7,267,313 926,620 1,641,502 222,810 162,725 136,916 115,258 18,728 31,512 3,221,000 2,030,253 4,526,074 3,981,250 36,528 22,436 12,165 13,103 48,693 35,539 4,574,767 4,016,789 5,455,263 3,250,524 40,054,241 32,687,991 (22,049,922) (21,961,640) (12,549,056) (7,475,827) 5,455,263 3,250,524 |
|---|---|
| 9,473,398 | |
| 336,529 101,681 118,422 |
|
| 556,632 | |
| 10,030,030 | |
| 926,620 222,810 136,916 18,728 3,221,000 |
|
| 4,526,074 | |
| 36,528 12,165 |
|
| 48,693 | |
| 4,574,767 | |
| 5,455,263 | |
| 40,054,241 (22,049,922) (12,549,056) 5,455,263 |
The above statement of financial position should be read in conjunction with the accompanying notes
10
Xref Limited Statement of financial position As at 31 December 2017
| Consolidated Balance at 1 July 2017 Loss after income tax expense for the half-year Other comprehensive income for the half- year, net of tax Total comprehensive income for the half- year Other transactions with Owners: Shares Issued Shares Issued Exercise of Performance Rights Total transactions with Owners: Balance at 31 December 2017 |
Total equity Share capital Performance rights reserve Share option reserve Foreign Currency Translation Reserve Consolidation Reserve Retained profits $ $ $ $ $ $ $ 32,687,991 350,000 569,096 (34,915) (22,845,821) (7,475,827) 3,250,524 - - - - - (5,073,229) (5,073,229) - - - (112,255) - - (112,255) |
|---|---|
| - - - (112,255) - (5,073,229) (5,185,484) 7,016,250 - - - - - 7,016,250 (540,000) - - - - - (540,000) 350,000 (350,000) - - - - - |
|
7,366,250 (350,000) 373,973 - - - 7,390,223 |
|
| 40,054,241 - 943,069 (147,170) (22,845,821) (12,549,056) 5,455,263 |
The above statement of financial position should be read in conjunction with the accompanying notes
11
Xref Limited Statement of changes in equity (unaudited) For the half-year ended 31 December 2016
_____________
| Consolidated Balance at 1 July 2016 Loss after income tax expense for the half-year Other comprehensive income for the half- year, net of tax Total comprehensive income for the half- year Other transactions with Owners: Shares Issued Options Issued Options Issued Options Expired Total transactions with owners: Balance at 31 December 2016 |
Total equity Share capital Performance Rights Reserve Share Options Reserve Foreign Currency Translation Reserve Consolidation Reserve Retained profits $ $ $ $ $ $ $ 25,042,977 433,333 297,802 16,947 (22,845,821) (1,110,982) 1,834,256 - - - - - (3,608,056) (3,608,056) - - - 23,641 - - 23,641 - - - 23,641 - (3,608,056) (3,584,415) 8,000,000 - - - - 8,000,000 (540,000) - - - - - (540,000) - - 80,142 - - - 80,142 - - (92,160) - - 92,160 - 7,460,000 - (12,018) - - 92,160 7,540,142 32,502,977 433,333 285,784 40,588(22,845,821) (4,626,878) 5,789,983 |
|---|---|
The above statement of changes in equity should be read in conjunction with the accompanying notes
12
Xref Limited Statement of cash flows For the half-year ended 31 December 2017
_____________
| Note Cash flows from operating activities Receipts from customers (inclusive of GST) Payments to suppliers (inclusive of GST) Research & Development - Refundable Tax Offset Interest received Income taxes (paid)/refunded Net cash used in operating activities 16 Cash flows from investing activities Payments for property, plant and equipment Proceeds from disposal of property, plant and equipment Net cash used in investing activities Cash flows from financing activities Proceeds from issue of ordinary shares 11 Payments for Share Raising expenses Net cash from financing activities Net increase in cash and cash equivalents Cash and cash equivalents at the beginning of the financial half-year Effects of exchange rate changes on cash and cash equivalents Cash and cash equivalents at the end of the financial half-year |
Consolidated 31 Dec 17 31 Dec 16 Unaudited Unaudited $ $ 3,095,870 1,443,704 (7,741,991) (4,791,253) (4,646,121) (3,347,549) 1,384,632 655,717 62,295 24,255 - 1,587 (3,199,194) (2,665,990) |
Consolidated 31 Dec 17 31 Dec 16 Unaudited Unaudited $ $ 3,095,870 1,443,704 (7,741,991) (4,791,253) (4,646,121) (3,347,549) 1,384,632 655,717 62,295 24,255 - 1,587 (3,199,194) (2,665,990) |
|---|---|---|
| (4,646,121) 1,384,632 62,295 - |
(3,347,549) 655,717 24,255 1,587 |
|
| (3,199,194) | (2,665,990) | |
| (160,230) - |
(69,783) 273 |
|
| (160,230) | (69,510) | |
| 7,500,000 (483,750) |
8,000,000 (540,000) |
|
| 7,016,250 | 7,460,000 | |
| 3,656,826 4,069,573 - |
4,724,500 2,270,832 (707) |
|
| 7,726,399 | 6,994,625 |
The above statement of cash flows should be read in conjunction with the accompanying notes
13
Xref Limited Notes to the financial statements 31 December 2017
_____________
Note 1. Significant accounting policies
These general purpose financial statements for the interim half-year reporting period ended 31 December 2017 have been prepared in accordance with Australian Accounting Standard AASB 134 'Interim Financial Reporting' and the Corporations Act 2001, as appropriate for for-profit oriented entities. Compliance with AASB 134 ensures compliance with International Financial Reporting Standard IAS 34 'Interim Financial Reporting'.
These general purpose financial statements do not include all the notes of the type normally included in annual financial statements. Accordingly, these financial statements are to be read in conjunction with the annual report for the year ended 30 June 2017 and any public announcements made by the company during the interim reporting period in accordance with the continuous disclosure requirements of the Corporations Act 2001.
The principal accounting policies adopted are consistent with those of the previous financial year and corresponding interim reporting period, unless otherwise stated.
New or amended Accounting Standards and Interpretations adopted
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 or amended Accounting Standards or Interpretations that are not yet mandatory have not been early adopted.
Note 2. Operating segments
There is only one operating segment (candidate referencing) for the six months ended 31 December 2017. The disclosures on the face of the statement of comprehensive income to operating loss and the statement of financial position represent the Group’s one business segment.
Geographical Information
| Revenue from external customers Australia Canada Norway United Kingdom Total operating revenue Non-current operating assets Global Australia Canada Norway United Kingdom Total Non-current operating assets |
Consolidated 31 Dec 17 31 Dec 16 $ $ 1,255,452 1,164,475 64,732 2,189 9,026 - 102,577 10,593 |
|---|---|
| 1,431,787 1,177,257 |
|
| 106,546 - 272,356 188,997 111,602 62,128 8,055 - 58,073 36,542 |
|
| 556,632 287,667 |
14
Xref Limited Notes to the financial statements 31 December 2017
_____________
Note 2. Operating segments (continued)
Note 3. Overheads and administrative expenses
| Note 3. Overheads and administrative expenses | ||
|---|---|---|
| Audit fees Accounting fees Directors' fees Legal fees Marketing expenses Other consultants Share option expense Administration expense Foreign exchange loss/(gain) Operating lease payments Note 4. Other Income Research & Development - Refundable Tax Offset Interest Received Other Income |
Consolidated 31 Dec 17 31 Dec 16 $ $ 24,802 61,072 79,356 42,263 124,350 55,868 121,904 124,178 847,787 464,209 405,049 534,388 373,973 80,142 819,931 558,879 (20,769) 9,233 343,100 265,251 3,119,483 2,195,483 |
|
| 3,119,483 | 2,195,483 | |
| Consolidated 31 Dec 17 31 Dec 16 $ $ 719,029 - 66,295 22,920 241 - 785,565 22,920 |
||
| 785,565 | 22,920 |
15
Xref Limited Notes to the financial statements 31 December 2017
_____________
Note 5. Current assets - cash and cash equivalents
| Note 5. Current assets - cash and cash equivalents | ||
|---|---|---|
| Rental Bonds Cash on deposit |
Consolidated 31 Dec 17 30 June 17 $ $ 70,507 70,507 7,655,892 3,999,066 7,726,399 4,069,573 |
|
| 7,726,399 | 4,069,573 |
The carrying amount of cash and cash equivalents approximates their fair value.
The Parent has arranged a legal right of set off between its bank trading account, call deposit accounts, and its bank overdraft. Bank overdrafts are repayable on demand and form an integral part of an entity’s cash management. Accordingly, these balances have been netted in the Statements of Financial Position.
Cash at bank earns interest at floating rates on daily deposit balances.
Note 6. Current assets - trade and other receivables
| Trade receivables Related party receivables Research and development incentive grant Other receivables |
Consolidated 31 Dec 17 30 June 17 $ $ 758,149 1,199,661 4,207 1,499 719,029 1,384,632 - 30,292 1,481,385 2,616,084 |
Consolidated 31 Dec 17 30 June 17 $ $ 758,149 1,199,661 4,207 1,499 719,029 1,384,632 - 30,292 1,481,385 2,616,084 |
|---|---|---|
| 1,481,385 | 2,616,084 |
16
Xref Limited Notes to the financial statements 31 December 2017
_____________
Note 7. Non-current assets - property, plant and equipment
| Leasehold improvements - at cost Less: Accumulated depreciation Computer equipment - at cost Less: Accumulated depreciation Office equipment - at cost Less: Accumulated depreciation Office furniture - at cost Less: Accumulated depreciation Note 8. Current liabilities - trade and other payables Trade payables Other payables and accrued expenses Accrued salaries, wages and related costs GST payable Other payables Note 9. Current liabilities - Employee entitlements Provision for Annual Leave |
Consolidated 31 Dec 17 30 June 17 $ $ 96,234 12,284 (8,351) (1,359) 87,883 10,925 157,085 123,399 (50,556) (29,188) 106,529 94,411 120,402 103,271 (42,598) (33,489) 77,804 69,782 70,206 39,973 (5,893) (2,734) 64,313 37,239 336,529 212,357 |
Consolidated 31 Dec 17 30 June 17 $ $ 96,234 12,284 (8,351) (1,359) 87,883 10,925 157,085 123,399 (50,556) (29,188) 106,529 94,411 120,402 103,271 (42,598) (33,489) 77,804 69,782 70,206 39,973 (5,893) (2,734) 64,313 37,239 336,529 212,357 |
|---|---|---|
| 87,883 | 10,925 | |
| 157,085 (50,556) |
123,399 (29,188) |
|
| 106,529 | 94,411 | |
| 120,402 (42,598) |
103,271 (33,489) |
|
| 77,804 | 69,782 | |
| 70,206 (5,893) |
39,973 (2,734) |
|
| 64,313 | 37,239 | |
| 336,529 | 212,357 | |
| Consolidated 31 Dec 17 30 June 17 $ $ 566,567 571,166 52,725 552,807 237,049 481,441 57,854 4,097 12,425 31,991 926,620 1,641,502 |
||
| 926,620 | 1,641,502 | |
| Consolidated 31 Dec 17 30 June 17 $ $ 222,810 162,725 |
17
Xref Limited Notes to the financial statements 31 December 2017
_____________
Note 10. Current liabilities - Unearned revenue
| Balance Brought Forward Add: Credits Sold Add: Opening Conditional Credits Less: Credits Used (Cash Basis) Less: Closing Conditional Credits Unearned Revenue Movement Opening Balance Revaluation due to change in foreign exchange rates Balance Carried Forward _This is the value of the credits that have been used in the period_ Note 11. Equity - issued capital 31 Dec 17 Shares Opening Balance 118,569,460 Shares issued for cash - Performance rights conversion - Capital raising costs - Issued for acquisition of domain name - Issued for cash 12,500,000 Capital raising costs - Performance rights conversion 16,666,667 Ordinary shares - fully paid 147,736,127 |
Balance Brought Forward Add: Credits Sold Add: Opening Conditional Credits Less: Credits Used (Cash Basis) Less: Closing Conditional Credits Unearned Revenue Movement Opening Balance Revaluation due to change in foreign exchange rates Balance Carried Forward _This is the value of the credits that have been used in the period_ Note 11. Equity - issued capital 31 Dec 17 Shares Opening Balance 118,569,460 Shares issued for cash - Performance rights conversion - Capital raising costs - Issued for acquisition of domain name - Issued for cash 12,500,000 Capital raising costs - Performance rights conversion 16,666,667 Ordinary shares - fully paid 147,736,127 |
Consolidated 31 Dec 17 30 June 17 $ $ 2,030,253 903,566 2,617,523 4,107,518 1,085,263 205,132 (1,781,168) (2,100,318) (730,871) (1,085,263) 1,185,736 1,127,069 - (382) 3,221,000 2,030,253 Consolidated 30 June 17 31 Dec 17 30 June 17 Shares $ $ 90,273,668 32,687,991 25,042,977 11,428,571 - 8,000,000 16,666,667 - 83,333 - - (540,000) 200,554 - 101,681 - 7,500,000 - - (483,750) - - 350,000 - 118,569,460 40,054,241 32,687,991 |
Consolidated 31 Dec 17 30 June 17 $ $ 2,030,253 903,566 2,617,523 4,107,518 1,085,263 205,132 (1,781,168) (2,100,318) (730,871) (1,085,263) 1,185,736 1,127,069 - (382) 3,221,000 2,030,253 |
Consolidated 31 Dec 17 30 June 17 $ $ 2,030,253 903,566 2,617,523 4,107,518 1,085,263 205,132 (1,781,168) (2,100,318) (730,871) (1,085,263) 1,185,736 1,127,069 - (382) 3,221,000 2,030,253 |
|---|---|---|---|---|
1,127,069 (382) |
||||
2,030,253 |
||||
| 30 June 17 $ 25,042,977 8,000,000 83,333 (540,000) 101,681 - - - |
||||
| 147,736,127 | 118,569,460 | 40,054,241 | 32,687,991 |
Note 11. Equity - issued capital
Ordinary shares
Ordinary shares entitle the holder to participate in dividends and the proceeds on the winding up of the company in proportion to the number of and amounts paid on the shares held. 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.
18
Xref Limited Notes to the financial statements 31 December 2017
_____________
Note 12. Equity - Other equity reserves
| Note 12. Equity - Other equity reserves | ||
|---|---|---|
| Consolidated | ||
| 31 Dec 17 | 30 June 17 | |
| $ | $ | |
| Foreign currency reserve (a) | (147,170) | (34,915) |
| Performance rights (b) | - | 350,000 |
| Options reserve (c) | 943,069 | 569,096 |
| Consolidation reserve (d) | (22,845,821) | (22,845,821) |
| (22,049,922) | (21,961,640) | |
a) Foreign currency translation reserve
The foreign currency translation reserve is used to record exchange differences arising from the translation of the financial statements of foreign subsidiaries for consolidation purposes.
b) Performance rights reserve
The performance right reserve is used to record un-utilised performance rights issued on 18 January 2016 as part of the consideration for Xref Pty Ltd. Performance Rights operate as an equity-settled, share based compensation plan. When rights are realised, the balance less any attributable transaction costs will be transferred to issued capital. If rights are not used, they would be offset against the consolidation reserve.
The 50,000,000 performance rights are split into 3 Classes as shown below:
| Performance Right | Weighted Average | ||
|---|---|---|---|
| Reserve | Fair Value | ||
| Class | Number Granted | $A | $ / Right |
| Class A | 16,666,667 | 350,000 | 0.021 |
| Class B | 16,666,667 | 83,333 | 0.005 |
| Class C | 16,666,666 | - | 0.000 |
| 50,000,000 | 433,333 | 0.009 | |
| Less Conversion Events | (33,333,334) | (433,333) | |
| Performance right reserve | 16,666,666 | - | 0.000 |
| balance | |||
Class A Conversion Event
Upon the Group, during any six-month reporting period of the company that ends on or prior to 2 years after the date of issue of the rights, achieving Sales Revenue of $A2,500,000 or more.
The Class A Conversion Event was achieved and the Class A shares were issued 4 December 2017.
Class B Conversion Event
Upon the Company achieving a 20-day Volume Weighted Average Market Price of the shares equal to or greater than $0.50 within two years after the date of issue of the rights and a minimum sale in the UK of either 1000 credits or £25,000 (whichever comes first).
The Class B Conversion Event was achieved and the Class B shares were issued 10 March 2017.
Class C Conversion Event
Upon the Group, during any six-month reporting period of the Company that ends on or prior to five years after the date of issue of the rights, achieving EBITDA of $A2,500,000 or more.
The conversion ratio of the Performance Rights into ordinary shares upon achievement of a relevant Performance Milestone is one ordinary share for each Performance Right. They are in escrow until 8 February 2018.
19
Xref Limited Notes to the financial statements 31 December 2017
_____________
Note 12. Equity - Other equity reserves (continued)
The key inputs used in the binomial valuation of the Xref PR’s are summarised in the table below.
| Grant date 20/01/2016 |
|
|---|---|
| Expiry date - Class A 20/07/2018 |
|
| Expiry date - Class B 20/01/2018 |
|
| Expiry date - Class C 20/01/2021 |
|
| Xref share value at issue $0.03 |
|
| Share price hurdle (150% above the issue price) $0.50 |
|
| Period over which the VWAP must exceed the share price hurdle 20 days |
|
| Expected volatility 60% to 70% |
|
| Risk free rate 2.09% |
|
| Dividend yield 0.00% |
|
Class C options were considered based on likelihood of reaching the target EBITDA and a Nil valuation adopted. All rights may be converted immediately in the event of a change of control event.
The weighted average contractual life of the outstanding performance rights is 3.06 Years.
c) Share option reserve
Issued option and movements of options are shown below:
| Issue Date Expiry date Average exercise price in $A per share |
Option |
|
|---|---|---|
Options Reserve $A |
||
| Consolidation (1 for 50) 29 July 2016 6.000 |
32,000 92,160 |
|
| Granted 1 February 2016 1 February 2019 0.230 |
3,908,909 199,354 |
|
| Granted - Class A 1 February 2016 1 February 2019 0.230 |
300,000 3,144 |
|
| Granted - Class B 1 February2016 1 February2019 0.230 |
300,000 3,144 |
|
| Closing Balance at 30 June 2016 0.271 |
4,540,909 297,802 |
|
| At 1 July 2016 29 July 2016 0.120 |
32,000 92,160 |
|
| At 1 July 2016 1 February 2019 0.230 |
4,508,909 220,942 |
|
| Expired 29 July 2016 0.120 |
(32,000) (92,160) |
|
| Granted 7 December 2016 25 November 2022 (ii) 0.700 |
2,500,000 67,576 |
|
| Granted 7 December 2016 25 November 2021 (i) 0.700 |
5,400,000 280,578 |
|
| Closing Balance at 30 June 2017 0.529 |
12,408,909 569,096 |
|
| At 1 July 2016 1 February 2019 0.23 |
4,508,909 220,942 |
|
| At 30 June 2017 7 December 2016 25 November 2022 0.700 |
2,500,000 128,230 |
|
| At 30 June 2017 7 December 2016 25 November 2021 0.700 |
5,400,000 475,719 |
|
| At 26 September 2017 3 July 2021 (iii) 0.585 |
960,109 107,413 |
|
| At 26 September 2017 3 July2021 (iv) 0.580 |
95,390 10,765 |
|
| Closing Balance 31/12/2017 | 13,464,408.00 943,069 |
|
20
Xref Limited Notes to the financial statements 31 December 2017
_____________
Note 12. Equity - Other equity reserves (continued)
The options have been valued using a binomial options method, using the following assumptions:
| (i) Listingdate(re-listingas Xref Limited) 9/02/2016 |
|
|---|---|
| Price historyfor volatilitydetermination 2.47yr |
|
| Grant date 26/11/2016 |
|
| Measurement date 26/11/2016 |
|
| Exerciseprice $0.70 |
|
| Expirydate 25/11/2021 |
|
| Life of option 5.00yr |
|
| Price of underlyingshares at measurement date $0.47 |
|
| Risk free rate = 5year Government Bond(26/11/2016) 2.19% |
|
| Expected volatility 40% |
|
| Dividends expected on the shares Nil |
|
| (ii) Listingdate(re-listingas Xref Limited) 09/02/2016 |
|
| Price historyfor volatilitydetermination 5.00yr |
|
| Grant date 25/11/2016 |
|
| Measurement date 25/11/2016 |
|
| Exerciseprice $0.70 |
|
| Expirydate 25/11/2016 |
|
| Life of option 6.00yr |
|
| Price of underlyingshares at measurement date $0.47 |
|
| Risk free rate = 5year Government Bond(26/11/2016) 2.7% |
|
| Expected volatility 40% |
|
| Dividends expected on the shares Nil |
|
| (iii) Listingdate(re-listingas Xref Limited) 9/02/2016 |
|
| Price historyfor volatilitydetermination 1.63yr |
|
| Grant date 26/09/2017 |
|
| Measurement date 26/09/2017 |
|
| Exerciseprice $0.585 |
|
| Expirydate 03/07/2021 |
|
| Life of option 3.77yr |
|
| Price of underlyingshares at measurement date $0.745 |
|
| Risk free rate = 5year Government Bond(26/11/2016) 2.295% |
|
| Expected volatility 40% |
|
| Dividends expected on the shares Nil |
|
| (iv) Listingdate(re-listingas Xref Limited) 9/02/2016 |
|
| Price historyfor volatilitydetermination 1.63yr |
|
| Grant date 26/09/2017 |
|
| Measurement date 26/09/2017 |
|
| Exerciseprice $0.58 |
|
| Expirydate 03/07/2021 |
|
| Life of option 3.77yr |
|
| Price of underlyingshares at measurement date $0.745 |
|
| Risk free rate = 5year Government Bond(26/11/2016) 2.295% |
|
| Expected volatility 40% |
|
| Dividends expected on the shares Nil |
21
Xref Limited Notes to the financial statements 31 December 2017
_____________
Note 12. Equity - Other equity reserves (continued)
(v) Class A Vesting Event is the same as a Performance Right Class A Conversion Event
Upon the Group, during any six month reporting period of the company that ends on or prior to 2 years after the date of issue of the rights, achieving Sales Revenue of $A2,500,000 or more.
The Class A Conversion Event was achieved and the Class A shares were issued 4 December 2017. The Class A Conversion Event also triggered the vesting of 300,000 options for Tim Mahony and Nigel Heap.
(vi) Class B Vesting Event is the same as a Performance Right Class B Conversion Event
Upon the Company achieving a 20 day Volume Weighted Average Market Price of the shares equal to or greater than $0.50 within two years after the date of issue of the rights and a minimum sale in the UK of either 1000 credits or £25,000 (whichever comes first). The Class B Conversion Event was achieved and the Class B shares were issued 10 March 2017.
Class A and B option expense is being recognised over the two years during which the options may be exercised. If the options were to be exercised, the full remaining option expense if any would be immediately recognised and the Option Reserve figure transferred to Issued Capital.
Option movements during the half year
As approved at the EGM in May 2016, 1,055,499 options were issued to employees and directors of the company as a key component of their remuneration by the company. 2,000,000 of the options issued to Chairman Brad Rosser vested on the 25th November 2017.
Options Vested and therefore exercisable
| Source Expiry Date |
31 Dec 17 30 June 17 |
|
|---|---|---|
| BF from King Solomon Mines Limited & Consolidated (1 for 50) 29 July 2016 |
||
| Acquisition of Xref Pty Ltd 1 February 2019 |
3,908,909 3,908,909 |
|
| Options Vested – Tim Mahony 1 February 2019 |
300,000 300,000 |
|
| Options Vested – Nigel Heap 1 February 2019 |
300,000 300,000 |
|
| Options Vested – Brad Rosser 25 November 2017 |
2,000,000 | |
| 6,508,909 4,508,909 |
||
d) Consolidation Reserve
The reserve was formed on the reverse acquisition of assets and liabilities of King Solomon Mines Limited by Xref Pty Limited which brought the share capital of Xref Pty Limited to the share capital of King Solomon Mines Limited immediately after the reverse acquisition.
22
Xref Limited Notes to the financial statements 31 December 2017
_____________
Note 13. Commitments
Operating leases are held for premises used for office space. Lease commitments net of incentive payments are:
| Non-cancellable operating leases are payable as follows: Within one year One to five years |
Consolidated 31 Dec 17 30 June 17 $ $ 215,777 257,357 2,146 104,480 217,923 361,837 |
Consolidated 31 Dec 17 30 June 17 $ $ 215,777 257,357 2,146 104,480 217,923 361,837 |
|---|---|---|
| 217,923 | 361,837 |
The Group had no other commitments at 31 December 2017 (30 June 2017; $361,837)
Note 14. Related party transactions
Related party transactions arise when an entity or person(s) has the ability to significantly influence the financial and operating policies of the Group.
The Group has a related party relationship with its Shareholders, Directors and other key management personnel.
Unless otherwise stated transactions with related parties in the years reported have been on a arms-length basis, none of the transactions included special terms, conditions or guarantees.
Transactions with related parties
The following transactions occurred with related parties:
| a. Purchase of services Directors Key management personnel Other related parties Total |
Consolidated 31 Dec 17 31 Dec 16 $ $ 412,914 418,528 171,482 155,199 - 22,131 584,396 595,858 |
Consolidated 31 Dec 17 31 Dec 16 $ $ 412,914 418,528 171,482 155,199 - 22,131 584,396 595,858 |
|---|---|---|
| 584,396 | 595,858 |
23
Xref Limited Notes to the financial statements 31 December 2017
_____________
Note 14. Related party transactions (continued)
Receivable from and payable to related parties
The following balances are outstanding at the reporting date in relation to transactions with related parties:
| Consolidated | Consolidated | Consolidated | |
|---|---|---|---|
| 31 Dec 17 30 June 17 | |||
| $ | $ | ||
| Receivable from related parties | |||
| Directors | - | 1,499 | |
| Payable to related parties: | |||
| Directors | - | 4,097 |
There were no loans to directors for the 6 months ended 31 December 2017.
Note 15. Events after the reporting period
No matter or circumstance has arisen since 31 December 2017 that has significantly affected, or may significantly affect the consolidated entity's operations, the results of those operations, or the consolidated entity's state of affairs in future financial years.
Note 16. Reconciliation of loss after income tax to net cash used in operating activities
| Loss after income tax expense for the half-year Adjustments for: Depreciation and amortisation Net loss on disposal of property, plant and equipment Foreign exchange differences Option expense Unearned revenue Change in operating assets and liabilities: Decrease in trade and other receivables Increase in prepayments Increase in other operating assets Increase/(decrease) in trade and other payables Increase in employee benefits Increase/(decrease) in other operating liabilities Net cash used in operating activities |
Consolidated 31 Dec 17 31 Dec 16 $ $ (5,073,229) (3,608,056) 36,058 19,310 - 232 - 25,038 373,973 80,142 1,185,736 369,483 1,134,699 371,280 (72,994) (98,074) (43,424) (50,655) (827,134) 150,255 74,177, 83,740 12,944 (8,685) (3,199,194) (2,665,990) |
Consolidated 31 Dec 17 31 Dec 16 $ $ (5,073,229) (3,608,056) 36,058 19,310 - 232 - 25,038 373,973 80,142 1,185,736 369,483 1,134,699 371,280 (72,994) (98,074) (43,424) (50,655) (827,134) 150,255 74,177, 83,740 12,944 (8,685) (3,199,194) (2,665,990) |
|---|---|---|
| (3,199,194) | (2,665,990) |
24
Xref Limited Notes to the financial statements 31 December 2017
_____________
Note 17. Earnings per share
Basic EPS amounts are calculated by dividing the loss for the year attributable to ordinary equity holders of the parent by the weighted average number of ordinary shares outstanding during the year.
Diluted EPS amounts are calculated by dividing the loss attributable to ordinary equity holders of the Parent by the weighted average number of ordinary shares outstanding during the year plus the weighted average number of ordinary shares that would be issued on conversion of all the dilutive potential ordinary shares into ordinary shares.
The Group recorded losses for the years ended 30 June 2017 and 31 December 2017. Diluted earnings per share has not been calculated because the effect of including the share options in the calculation would be anti-dilutive. Hence the diluted earnings per share is the same as the basic earnings per share.
The following reflects the income and share data used in the basic and diluted EPS computations:
| Loss after income tax attributable to the owners of Xref Limited Weighted number of ordinary shares for basic EPS |
Consolidated 31 Dec 17 31 Dec 16 $ $ (5,073,229) (3,407,089) 131,431,780 98,720,873 |
|---|---|
25
Xref Limited Directors' declaration 31 December 2017
_____________
In the directors' opinion:
-
the attached financial statements and notes comply with the Corporations Act 2001, Australian Accounting Standard AASB 134 'Interim Financial Reporting', the Corporations Regulations 2001 and other mandatory professional reporting requirements;
-
the attached financial statements and notes give a true and fair view of the consolidated entity's financial position as at 31 December 2017 and of its performance for the financial half-year ended on that date; and
-
there are reasonable grounds to believe that the company will be able to pay its debts as and when they become due and payable.
Signed in accordance with a resolution of directors made pursuant to section 303(5)(a) of the Corporations Act 2001.
On behalf of the directors
==> picture [45 x 43] intentionally omitted <==
Lee-Martin Seymour Director
14 February 2018 Sydney
26
Crowe Horwath Sydney ABN 97 895 683 573 Member Crowe Horwath International
Audit and Assurance Services
Level 15 1 O'Connell Street Sydney NSW 2000 Australia Tel +61 2 9262 2155 Fax +61 2 9262 2190 www.crowehorwath.com.au
Independent Auditor’s Review Report to the Members of Xref Limited
Report on the Half-Year Financial Report
We have reviewed the accompanying half-year financial report of Xref Limited (the Company), which comprises the condensed statement of financial position as at 31 December 2017, the condensed statement of profit or loss and other comprehensive income, condensed statement of changes in equity and condensed statement of cash flows for the half-year ended on that date, and notes to the financial statements, including a summary of significant accounting policies, and the directors’ declaration for the Company and its controlled entities (the consolidated entity).
Directors’ Responsibility for the Half-Year Financial Report
The directors of the Company are responsible for the preparation of the half-year financial report that gives a true and fair view in accordance with Australian Accounting Standards and the Corporations Act 2001 and for such internal control as the directors determine is necessary to enable the preparation of the half-year financial report that gives a true and fair view and is free from material misstatement, whether due to fraud or error.
Auditor’s Responsibility
Our responsibility is to express a conclusion on the half-year financial report based on our review. We conducted our review in accordance with Auditing Standard on Review Engagements ASRE 2410 Review of a Financial Report Performed by the Independent Auditor of the Entity , in order to state whether, on the basis of the procedures described, we have become aware of any matter that makes us believe that the half-year financial report is not in accordance with the Corporations Act 2001 including: giving a true and fair view of the Company’s financial position as at 31 December 2017 and its performance for the half-year ended on that date; and complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001 . As the auditor of Xref Limited, ASRE 2410 requires that we comply with the ethical requirements relevant to the audit of the annual financial report.
Crowe Horwath Sydney is a member of Crowe Horwath International, a Swiss verein. Each member of Crowe Horwath is a separate and independent legal entity. Liability limited by a scheme approved under Professional Standards Legislation other than for the acts or omissions of financial services licensees.
A review of a half-year financial report consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Australian Auditing Standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Independence
In conducting our review, we have complied with the independence requirements of the Corporations Act 2001 .
Conclusion
Based on our review, which is not an audit, we have not become aware of any matter that makes us believe that the half-year financial report of the Company is not in accordance with the Corporations Act 2001 including:
-
(a) giving a true and fair view of the consolidated entity’s financial position as at 31 December 2017 and of its performance for the half-year ended on that date; and
-
(b) complying with Accounting Standard AASB 134 Interim Financial Reporting and Corporations Regulations 2001 .
==> picture [250 x 38] intentionally omitted <==
CROWE HORWATH SYDNEY
==> picture [116 x 28] intentionally omitted <==
ASH PATHER
Partner
Dated at Sydney this 14th day of February 2018
Page | 28
Corporate Directory
PLACE OF BUSINESS
Australia (Head Office and Registered Office) Suite 14, 13 Hickson Road Dawes Point, NSW 2000 Tel: +61 2 8244 3099
United Kingdom 46 New Broad Street London, EX2M 1JH
Canada
Suite 202 1 Adelaide Street East Toronto, Ontario M5C 1X6
Norway
Rådmann Halmrastsvei 16 1337 Sandvika Norway
Website
xref.com
DIRECTORS
Brad Rosser Chairman
Lee-Martin Seymour Tim Griffiths Tim Mahony Nigel Heap
LEADERSHIP TEAM
Lee-Martin Seymour Chief Executive Officer, Co-Founder
Tim Griffiths Chief Technology Officer, Co-Founder
James Solomons Chief Financial Officer
Sharon Blesson Chief Operating Officer
COMPANY SECRETARY
Robert Waring
AUDITORS
Crowe Horwath Level 15 1 O’Connell Street Sydney NSW 2000 Tel: +61 2 9262 2155
STOCK EXCHANGE
The company’s ordinary shares are listed on the ASX under code XF1
SHARE REGISTRY
Computershare
Investor Services Pty Ltd Yarra Falls, 452 Johnston Street Abbotsford, Victoria Australia 3067 Tel: 1300 850 505 (within Australia) Tel: + 61 3 9415 4000 (outside Australia)
==> picture [168 x 35] intentionally omitted <==
==> picture [82 x 83] intentionally omitted <==