15th Sep 2014 07:00
FRONTIER MINING LTD
("Frontier" or "the Company")
Interim Results for the six months ended 30 June 2014
Frontier Mining (AIM:FML), the AIM listed exploration, development and production Company focused on Kazakhstan, is pleased to announce its Interim Results for the six months ended 30 June 2014.
Operational and Corporate Highlights
· Production for the first six months of 2014:
o 181,326 tonnes of ore were mined
o 165,947 tonnes of ore were stacked
o 511 tonnes of copper cathode were sold
· Financial performance:
o Average sales price of US$6,784 per tonne
o Average cash cost of production, excluding general and administrative costs, of US$4,353 per tonne. The increase in cash cost compared to 2013 was mainly due to higher costs during the winter months.
· Contractor hired to conduct stripping at a cost of 273 KZT (1.5 USD) per m3 (excluding VAT), which has reduced operating costs further at Benkala.
o The ore mining contract was awarded as a result of positive working experience with stripping and we now have considerable confidence in this contractor being able to deliver on time and on budget.
· Second agglomeration line commissioned and now operational
· Copper cathode production from Benkala operations is expected to be in the range between 1,500 and 2,000 tones for the 12 months to 31 December 2014
Post period end
· Regulatory approval from the Ministry of Industry and New Technology of the Republic of Kazakhstan ("RoK") to proceed with the sale of Naimanjal licence area to Union Transnationale Miniere S.A. ("UTM").
Yerlan Aliyev, Chairman and Chief Executive of the Company, said: "While all of the operating cash flow is being used to finance ongoing operations, during the first half of 2014 Company continued conversations with financing institutions and counterparties in order to negotiate extensions of debt repayment obligations. The sale of Naimanjal is viewed as a source of financing to pay down part of the loans and provide finance for the purchase of new equipment required to improve production levels; however, the transaction has yet to be completed and so we were not able to use the sale proceeds to prepare for the 2014 production season.
"Over the course of the last 24 months of exploration and evaluation of data obtained on Benkala, South Benkala and other opportunities in very close proximity, it has been determined that the best course of action that will maximise shareholder value will be through joint partnership with an experienced well capitalised operator which can bring expertise to the project both in large scale project management and complimentary technical capabilities on the ground. Frontier has had several approaches over the past few years from interested parties wishing to participate in this project and has appointed advisers to identify and engage with the most appropriate partner who can deliver the required expertise and support."
Frontier Mining Ltd |
|
Yerlan Minavar | Tel: +44 20 7898 9019
|
|
|
Nomad |
|
Cairn Financial Advisers LLP |
|
Sandy Jamieson | Tel: +44 20 7148 7900
|
|
|
Broker |
|
RFC Ambrian |
|
John Harrison Stefan Murphy
| Tel: +44 20 3440 6800 |
|
|
Walbrook PR and IR |
|
Paul Cornelius | Tel: +44 20 7933 8780 |
Guy McDougall |
|
Chairman and Chief Executive's Statement
Copper Production and Sales
Revenue from copper sales is continuing to cover production cost related to Benkala. For the first six months of 2014, more than 181,326 tonnes of ore was mined, 165,947 tonnes of ore was stacked and 511 tonnes of copper cathode was sold. Revenues from current production are sufficient to cover the mine operating costs, but do not yet cover the Company's interest and debt repayment obligations and other administration costs.
It should be noted that, during the first half of 2014, production has been exclusively from ore stacked before the end of the 2013 financial period.
Stripping
In order to further optimise copper production, the Company has recently hired an experienced contractor to conduct stripping at a cost of 273 KZT (1.5 USD) per m3 (excluding VAT), which will reduce operating costs further at Benkala. Furthermore, as a direct result of the positive and productive experience of working with this particular contractor, the Company has decided to also award this contractor an ore mining contract.
Crushing and Agglomeration
Currently, production personnel are continuing to improve the performance of the crushing and agglomeration facilities in order to achieve targeted figures for ore stacking. In the first half of this year, the second agglomeration line was launched, which should allow uninterrupted stacking of ore onto leach pads. At the same time, the technology team is continuing laboratory and field testing to establish optimal parameters to improve leaching of copper.
The outsourcing of the ore mining and stripping during the remainder of the current financial year will allow Company to focus on continuing to improve the performance of the crushing and agglomeration facilities in addition to enhancing other production areas at Benkala.
Corporate
While all of the operating cash flow is being used to finance ongoing operations, during the first half of 2014 Company continued conversations with financing institutions and counterparties in order to negotiate extensions of debt repayment obligations. The sale of Naimanjal is viewed as a source of financing to pay down part of the loans and provide finance for the purchase of new equipment required to improve production levels; however, the transaction has yet to be completed and so we were not able to use the sale proceeds to prepare for the 2014 production season.
Strategic Partner and Outlook
Over the course of the last 24 months of exploration and evaluation of data obtained on Benkala, South Benkala and other opportunities in very close proximity, it has been determined that the best course of action that will maximise shareholder value will be through joint partnership with an experienced well capitalised operator which can bring expertise to the project both in large scale project management and complimentary technical capabilities on the ground. Frontier has had several approaches over the past few years from interested parties wishing to participate in this world class project and has appointed advisers to identify and engage with the most appropriate partner who can deliver the required expertise and support.
FRONTIER MINING LTD | |||||
STATEMENT OF FINANCIAL POSITION | |||||
USD | 30.06.2014 | 31.12.2013 | 30.06.2013 | ||
Non-current assets | |||||
Exploration and evaluation assets | 196,180,629 | 198,105,513 | 9,658,223 | ||
Mine development assets | 418,810 | 499,316 | 188,517,027 | ||
Property, plant and equipment | 47,395,898 | 53,898,801 | 55,336,898 | ||
Intangible assets | 47,246 | 60,289 | 66,165 | ||
Advances paid for non-current assets | 371,758 | 973,543 | 1,445,228 | ||
VAT recoverable, non-current portion | 5,494,508 | 6,564,006 | 5,563,116 | ||
Restricted cash | 834,115 | 437,413 | 440,019 | ||
Total non-current assets | 250,742,965 | 260,538,881 | 261,026,676 | ||
Current assets | |||||
Inventories | 14,775,325 | 14,084,584 | 10,314,831 | ||
Trade accounts receivable | 125,523 | 365,022 | 1,047,650 | ||
VAT recoverable, current portion | 1,603,265 | 945,882 | 1,031,819 | ||
Advances paid | 323,923 | 632,533 | 1,187,221 | ||
Cash and cash equivalents | 43,475 | 168,770 | 1,423,116 | ||
Other current assets | 866,887 | 1,081,961 | 1,871,377 | ||
Total current assets | 17,738,399 | 17,278,752 | 16,876,014 | ||
Assets of disposable groups held for sale | 28,500,546 | 28,124,121 | 0 | ||
TOTAL ASSETS | 296,981,909 | 305,941,754 | 277,902,690 | ||
EQUITY AND LIABILITIES | |||||
Equity | |||||
Share capital | 18,609,140 | 18,609,140 | 18,609,140 | ||
Additional paid-in-capital | 191,334,243 | 191,334,243 | 191,334,243 | ||
Option premium to convertible notes | 120,993 | 120,993 | 120,993 | ||
Translation reserve | 2,959,323 | (39,884) | |||
Accumulated deficit | (67,778,277) | (46,388,864) | (64,692,206) | ||
Total equity | 145,245,422 | 163,635,628 | 145,372,170 | ||
Non-current liabilities | |||||
Interest bearing and interest free loans and borrowings from third parties, non-current portion | 49,614,472 | 49,614,472 | 59,309,768 | ||
Interest bearing and interest free loans and borrowings from related parties, non-current portion | 860,000 | 860,000 | |||
Provisions | 3,443,151 | 4,023,410 | 2,639,841 | ||
Prepaid income | 703,225 | 0 | |||
Other long-term liabilities | 0 | 0 | 4,345,182 | ||
Deferred tax liability | 36,390,285 | 36,685,854 | 34,871,818 | ||
Total non-current liabilities | 91,011,133 | 91,183,736 | 101,166,609 | ||
Current liabilities | |||||
Interest bearing and interest free loans and borrowings from third parties, current portion | 23,139,225 | 29,011,413 | 24,277,787 | ||
Interest bearing and interest free loans and borrowings from related parties, current portion | 16,810,276 | 13,559,867 | 2,993,612 | ||
Trade accounts payable | 3,656,682 | 2,192,470 | 737,573 | ||
Provisions, current portion | 0 | 207,154 | |||
Taxes payable | 830,445 | 1,245,069 | |||
Other current liabilities | 1,640,574 | 1,567,264 | 3,354,939 | ||
Total current liabilities | 46,077,201 | 47,783,237 | 31,363,911 | ||
Total liabilities | 137,088,334 | 138,966,973 | 132,530,520 | ||
Liabilities of disposable groups held for sale | 14,648,153 | 3,339,153 | 0 | ||
TOTAL EQUITY AND LIABILITIES | 296,981,909 | 305,941,754 | 277,902,690 |
FRONTIER MINING LTD
| |||||
STATEMENT OF COMPREHENSIVE INCOME
| |||||
USD | 30.06.2014 | 31.12.2013 | 30.06.2013 | ||
Revenue | 3,469,865 | 10,411,431 | 2,761,662 | ||
Cost of sales | (3,255,770) | (8,763,228) | (1,646,407) | ||
Gross profit | 214,095 | 1,648,203 | 1,115,255 | ||
Selling, general and administrative expenses | (1,533,340) | (5,011,954) | (1,934,637) | ||
Finance cost, net | (2,093,209) | (3,036,150) | (3,865,561) | ||
Forex gain / (loss), net | (18,032,812) | (821,053) | (356,379) | ||
Impairment | 421,484 | ||||
Other operating income / (expenses), net | 2,575 | 1,833,393 | (29,384) | ||
Profit from operating activities before income tax | (21,442,689) | (5,387,561) | (4,649,222) | ||
Income tax benefit / (expense), net | 0 | (1,814,036) | |||
Profit for the year | (21,442,689) | (7,201,597) | (4,649,222) | ||
Effect on currency translation | 2,959,323 | (39,884) | |||
Gain / (loss) from discontinued operations | 53,276 | 20,855,716 | |||
Total comprehensive income | (18,430,090) | 13,614,235 | (4,649,222) |
FRONTIER MINING LTD
CASH FLOW STATEMENT | |||
USD | 30.06.2014 | 31.12.203 | 30.06.2013 |
OPERATING ACTIVITIES | |||
(Loss) / gain before income tax | (21,442,689) | (5,387,561) | (4,649,223) |
Adjustments for non-cash flow items: | |||
Depreciation of property, plant and equipment and mine development assets | 1,107,314 | 2,086,227 | 2,567,603 |
Amortization of intangible assets | 2,653 | 15,991 | 4,728 |
Finance costs | 2,155,193 | 7,626,676 | - |
Loss from discontinued operations | - | (1,588,003) | |
Gain from released liability due to US Trade and Development Agency | - | (340,000) | - |
Loss from disposal of property, plant and equipment | (84,003) | (80,944) | - |
Accrual of inventory provision | - | 656,750 | - |
Recovery of impairment loss | - | (1,245,251) | - |
Foreign exchange loss, net | 14,092,614 | 2,002,464 | (210,630) |
Cash flows from operating activities before changes in working capital | (4,168,918) | 5,334,352 | (3,875,524) |
Change in value added tax receivable | (657,383) | (1,021,622) | (106,669) |
Change in inventories | 2,294,856 | (8,090,579) | (548,557) |
Change in trade receivables | 239,499 | (181,263) | (863,891) |
Change in advances and prepaid expenses | 308,610 | 4,614,185 | 4,059,497 |
Change in other receivables | 18,820 | (804,119) | (1,593,536) |
Change in trade accounts payable | 1,818,362 | (6,238,003) | (9,303,553) |
Change in other current liabilities | 73,310 | 590,395 | (153,203) |
Change in taxes payable | (388,808) | (1,286,204) | - |
Change in provision | (207,154) | 135,788 | - |
Net cash flows from operating activities before income tax and interest paid | (668,806) | (6,947,070) | (12,385,436) |
Income tax paid | - | - | |
Interest paid | (2,540,014) | (6,420,793) | (2,533,023) |
Net cash used in continuing operations | (3,208,820) | (13,367,863) | (14,918,460) |
Net cash used in discontinued operations | - | (31) | - |
Net cash used in opeating activities | (3,208,820) | (13,367,894) | (14,918,460) |
INVESTING ACTIVITIES | |||
Increase in exploration and evaluation assets and mining assets | 2,265,667 | (3,734,458) | (305,169) |
Increase in mine development assets | 846 | (847,708) | |
Dummy (disposal group) | 6,395,273 | - | |
Purchase of property, plant and equipment | (2,545,269) | (463,159) | (2,988,849) |
Purchase of intangible assets | - | 5,387 | |
Proceeds from sale of Maminskoye license area | - | 1,990,784 | |
Proceeds from sale of property, plant and equipment | 42,482 | 2,275,903 | - |
Decrease in advances for non-current assets | 601,785 | 4,995,729 | 4,524,044 |
Increase in restricted cash deposit | (396,702) | (47,820) | (50,426) |
Net cash used in investing activities | 6,364,082 | 3,026,195 | 2,328,063 |
- | |||
FINANCING ACTIVITIES | - | ||
Proceeds from loans from related parties | 330,000 | 233,681 | - |
Proceeds from loans from third parties | - | 6,650,000 | - |
Proceeds from bank loans | 703,225 | 14,286,800 | 11,388,684 |
Proceeds from issue of notes payable | - | 440,745 | |
Repayment of loans from related parties | (141,988) | (6,087,147) | - |
Repayment of bank loans | - | (2,187,000) | - |
Repayment of notes payable | (4,180,000) | (4,570,000) | - |
Net cash generated by financing activities | (3,288,763) | 8,326,334 | 11,829,429 |
- | |||
Net increase in cash and cash equivalents | (133,501) | (2,015,365) | (760,967) |
Cash and cash equivalents at the beginning of the year | 168,770 | 2,184,083 | 2,184,083 |
Included in disposal group | 8,206 | 52 | - |
Cash and cash equivalents at the end of the year | 43,475 | 168,770 | 1,423,116 |
FRONTIER MINING LTD
STATEMENT OF CHANGES IN EQUITY
USD | Share capital | Additional paid-in-capital | Accumulated loss | Translation reserve | Option premium to convertible notes | Total |
As at January 1, 2013 | 18,609,140 | 191,334,243 | (60,042,983) | - | 120,993 | 150,021,392 |
Loss for the year | (4,649,222) | (4,649,222) | ||||
Other comprehensive income | - | - | ||||
Total comprehensive loss for the year | - | - | (4,649,222) | - | - | (4,649,222) |
Issue of convertible note | - | - | ||||
Income tax effect | - | - | ||||
As at June 30, 2013 | 18,609,140 | 191,334,243 | (64,692,205) | - | 120,993 | 145,372,170 |
Loss for the year | 18,303,341 | 18,303,341 | ||||
Other comprehensive income | (39,884) | (39,884) | ||||
Total comprehensive loss for the year | - | - | 18,303,341 | (39,884) | - | 18,263,457 |
Issue of convertible note | - | - | ||||
Income tax effect | - | - | ||||
As at December 31, 2013 | 18,609,140 | 191,334,243 | (46,388,864) | (39,884) | 120,993 | 163,635,628 |
Loss for the year | (21,389,413) | 2,999,207 | (18,390,206) | |||
Other comprehensive income | - | |||||
Total comprehensive loss for the year | - | - | (21,389,413) | 2,999,207 | - | (18,390,206) |
Issue of convertible note | - | |||||
Income tax effect | - | |||||
As at June 30, 2014 | 18,609,140 | 191,334,243 | (67,778,277) | 2,959,323 | 120,993 | 145,245,422 |
1. BACKGROUND
FRONTIER MINING LTD. ("FRONTIER" or the "Company") was incorporated under the laws of the state of Delaware on August 5, 1998 for the purpose of exploring, and if warranted, developing gold and copper deposits in the Republic of Kazakhstan. Group's principal activities are the exploration, mining and processing of copper ores.
As of June 30, 2014 the Group owns the following subsidiaries (thereafter together - the "Group"):
Entity (location) | Nature of business | Effective ownership interest |
U.S. Megatech, Inc., British Virgin Islands, subsidiary of the Company | Holding Company | 100% |
KazCopper LLP, The Republic of Kazakhstan, subsidiary of U.S. Megatech Inc. | Exploration and development of the Benkala license and South Benkala area. | 100% |
Kazakhstan Chemical Company LLP, The Republic of Kazakhstan, subsidiary of the Company | Supply and transportation of chemicals | 100% |
Baltemir LLP, Republic of Kazakhstan, subsidiary of the Company | Dormant | 100% |
During the 6 months of 2014, FRONTIER has completed the process of closing its inactive subsidiaries, including Frontier Mining Finance BV, Frontier Mining Antilles NV and Frontier Mining Co-operative (registered in the Netherlands. The number of employees of the Group as of June 30, 2014 was 497 people (2013: 449 employees).
Functional and presentation currencies
The presentation currency of the Group consolidated financial statements is US Dollar. The functional currency for each entity in the Group is determined as the currency of the primary economic environment in which it operates. Transactions in currencies other than the functional currency are initially recorded at the functional currency rate at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated at the rate of exchange at the balance sheet date. Exchange gains and losses on settlement of foreign currency transactions translated at the rate prevailing at the date of the transactions, or the translation of monetary assets and liabilities at period end exchange rates, are taken to the income statement. Non-monetary assets and liabilities denominated in foreign currencies that are stated at historical cost are translated to the functional currency at the foreign exchange rate at the date of the transaction.
The functional currency of the Company is the US Dollar as the majority of the operating activities are conducted in US Dollars.
The functional currency of exploration and service entities operating in Kazakhstan (KazCopper LLP and Kazakhstan Chemical Company LLP) is the Kazakhstan Tenge (KZT).
All balance sheet items were recalculated according to the exchange rate as on the reporting date, revenue/expenditure items were recalculated at the average exchange rate.
At the reporting date, the exchange rate of the National Bank of Kazakhstan was used:
Exchange rate | 30.06.2014 | 31.12.2013 | 30.06.2013 |
At the reporting date | 183,51 | 153,61 | 150,74 |
Average exchange rate | 173,23 | 152,13 | 150,90 |
2. SHORT-TERM AND LONG-TERM ASSETS (US dollars)
Assets | 30.06.2014 | 31.12.2013 | 30.06.2013 | |
Non-current assets | ||||
Exploration and evaluation assets | 196 180 629 | 198 105 513 | 9 658 223 | |
Mine Development assets | 418 810 | 499 316 | 188 517 027 | |
Property, Plant and Equipment | 47 395 898 | 53 898 801 | 55 336 898 | |
Intangible assets | 47 246 | 60 289 | 66 165 | |
Advances paid for non-current assets | 371 758 | 973 543 | 1 445 228 | |
VAT recoverable, non-current portion | 5 494 508 | 6 564 006 | 5 563 116 | |
Restricted cash | 834 115 | 437 413 | 440 019 | |
Total non-current assets | 250 742 965 | 260 538 881 | 261 026 676 | |
Current assets |
| |||
Inventories | 14 775 325 | 14 084 584 | 10 314 831 | |
Trade account receivable | 125 523 | 365 022 | 1 047 650 | |
VAT recoverable, current portion | 1 603 265 | 945 882 | 1 031 819 | |
Advances paid | 323 923 | 632 533 | 0 | |
Other current assets | 866 887 | 1 081 961 | 3 058 598 | |
Cash and cash equivalents | 43 475 | 168 770 | 1 423 116 | |
Total current assets | 17 738 399 | 17 278 752 | 16 876 014 | |
Assets of disposal group held for sale | 28 500 546 | 28 124 121 | 0 | |
Total assets | 296 981 909 | 305 941 754 | 277 902 690 | |
2.1 Exploration and evaluation assets
The exploration and evaluation expenses as of June 30, 2014 amounted to 196 million US dollars, these costs are associated with the exploration of Benkala and South Benkala deposits. According to IAS 23 «Borrowing costs» loans received directly to finance qualified assets are allowed to capitalize. During exploration of Benkala FRONTIER received loans from RedKite, New Technologies LLP, Nursultan Nazarbayev Educational Fund SF, Central Asian Educational Services S.A., Nikfar Holding Limited, Casterwal Invest Ltd., Aliyev Y., and Riverhouse Consults Limited. All interests related to above loans are capitalized and included to the cost of the asset. Interests related to Sberbank JSC loans are treated as operating expenses.
2.2 Property, plant and equipment
Property, plant and equipment are stated at cost less accumulated depreciation and impairment losses.
The initial cost of other property, plant and equipment comprises its purchase price, including import duties and non-refundable purchase taxes and any directly attributable costs of bringing the asset to its working condition and location for its intended use.
Capital work in progress is carried at cost, less any recognised impairment loss. Construction cost includes professional fees and, for qualifying assets, borrowing costs capitalised in accordance with the accounting policy. Such items of the property assets are classified to the appropriate category of property, plant and equipment at the time of completion and readiness for its intended use.
Additional investments totaled to $1.4 million for the acquisition and construction of assets. However, devaluation of Kazakhstan Tenge in February 2014 had a significant impact on outstanding balance of assets, which caused a revaluation of the assets by more than 8 million US dollars.
2.4 VAT recoverable
Outstanding balance of VAT had not changed since 31.12.2013. Difference which is reflected in the balance is due to an increase in the KZT/USD foreign exchange rate.
Title | 30.06.2014 | 31.12.2013 | 30.06.2013 |
VAT recoverable, non-current portion | 5 494 508 | 6 564 006 | 5 563 116 |
2.4 Inventories
Inventories are stated at the lower of cost and net realizable value. Cost, including an appropriate portion of fixed and variable overhead expenses, is assigned to inventories by the method most applicable to the particular class of inventory. Net realizable value represents the estimated selling price for inventories less all estimated costs of completion and costs necessary to make the sale.
Inventories | 30.06.2014 | 31.12.2013 | 30.06.2013 |
Materials | 6 363 700 | 5 668 882 | 4 151 600 |
Construction in progress | 7 674 841 | 6 936 000 | 5 079 573 |
Finished products | 565 912 | 1 302 630 | 953 980 |
Other materials | 170 872 | 177 072 | 129 679 |
Total | 14 775 325 | 14 084 584 | 10 314 831 |
2.5 Cash and cash equivalents
Cash includes cash on hand and cash on current accounts in banks.
30.06.2014 | 31.12.2013 | 30.06.2013 | |
Cash on current bank accounts | 39 993 | 46 448 | 1 333 281 |
Cash in transit in GBP | - | 95 170 | 0 |
Cash on hand | 3 482 | 27 152 | 89 835 |
Total | 43 475 | 168 770 | 1 423 116 |
2.5.1 Restricted Cash
Cash deposits with banks are made pursuant to requirements of the Group's subsoil use contracts. The Group accumulates such cash deposits restoration provisions related to obligations to restore and make the mines safe after use and the estimated costs of cleaning up any chemical leakage.
3. EQUITY AND LIABILITIES (US dollars)
There are no movements in the issued share capital for the 6 months ended June 30, 2014 and year ended December 31, 2013.
US Dollars | Number of shares and outstanding | Nominal amount | Additional paid in capital | Total |
June 30, 2013 | 1,860,913,973 | 18,609,140 | 191,334,243 | 209,943,383 |
December 31, 2013 | 1,860,913,973 | 18,609,140 | 191,334,243 | 209,943,383 |
June 30, 2014 | 1,860,913,973 | 18,609,140 | 191,334,243 | 209,943,383 |
3.1 Current and non-current liabilities
Borrowings
Partial repayments of principal and loan interests were carried out during the first half of the year:
US Dollars | 30.06.2014 | 31.12.2013 | 30.06.2013 |
Non-current portion: | |||
From third parties | 49 614 472 | 49 614 472 | 59 309 768 |
From related parties | 860 000 | 860 000 | - |
50 474 472 | 50 474 472 | 59 309 768 | |
Current portion: | |||
From third parties | 23 139 225 | 29 011 413 | 24 277 787 |
From related parties | 16 810 276 | 13 559 867 | 2 993 612 |
39 949 501 | 42 571 280 | 27 271 399 | |
90 423 973 | 93 045 752 | 86 581 167 |
Trade accounts payable
US dollars | 30.06.2014 | 31.12.2013 | 30.06.2013 |
Trade account payable due to third parties | 3 656 682 | 2 192 470 | 737 573 |
3 656 682 | 2 192 470 | 737 573 | |
US dollars | 30.06.2014 | 31.12.2013 | 30.06.2013 |
KZT | 3 300 340 | 1 772 982 | 596 452 |
USD | 88 407 | 271 748 | 91 419 |
EUR | 135 285 | 75 666 | 25 455 |
GBP | 80 153 | 68 389 | 23 007 |
RUB | 52 497 | 3 685 | 1 240 |
3 656 682 | 2 192 470 | 737 573 | |
4. Consolidated Statement of Comprehensive Income (US dollars)
4.1 Revenue
30.06.2014 | 31.12.2013 | 30.06.2013 | |
Revenue | 3 469 865 | 10 411 431 | 2 761 662 |
4.2 Cost of sales
30.06.2014 | 31.12.2013 | 30.06.2013 | |
Cost of sales | (3 255 770) | (8 763 228) | (1 646 407) |
Increase in cost of sales for the 6 months of 2014 compared to 6 months of 2013 was due to changes in overhead cost accounting approach. During 2013, the Company used standardized distribution of fixed overhead costs accrued during the winter period in the cost of sales calculation for the entire year. In 2014, since the Company continued operating throughout the winter months, all fixed overhead costs were recognized in the cost of sales during the period they were accrued in.
4.3 Selling, general and administrative expenses
30.06.2014 | 31.12.2013 | 30.06.2013 | |
Selling, general and administrative expenses | (1 533 340) |
(5 011 954) | (1 934 637) |
4.4 Financial and other operating expenses
30.06.2014 | 31.12.2013 | 30.06.2013 | |
Finance cost | (2 093 209) | (3 036 150) | (3 865 561) |
Forex gain / (loss), net | (18 032 812) | (821 053) | (356 379) |
Impairment loss | - | - | 421 484 |
Other operating income / (expenses), net | 2 575 | 1 833 393 | (29 384) |
Profit from operating activities before income tax | (21 442 689) |
(5 387 561) | (4 649 222) |
Income tax benefit / (expense), net | - | (1 814 036) | - |
Profit / (loss) for the year | (21 442 689) | (7 201 597) | (4 649 222) |
Effect on currency translation | 2 959 323 | (39 884) | - |
Gain / (loss) from discontinued operations | 53 276 | 20 855 716 | - |
Total comprehensive income | (18 430 090) | 13 614 235 | (4 649 222) |
Devaluation of Kazakhstan Tenge in February 2014 had a significant impact on foreign exchange loss during the 6 months of 2014.
Related Shares:
FML.L