24th Dec 2015 07:00
eServGlobal Limited (eServGlobal or the "Company")
eServGlobal Preliminary Results (LSE:AIM) and Appendix 4E (ASX): FY2015
Paris: 24 December 2015
eServGlobal (AIM: ESG & ASX: ESV), the provider of end-to-end mobile financial services to emerging markets, announces its preliminary results and ASX Appendix 4E for the financial year ended 31 October 2015.
FINANCIAL SUMMARY
· Revenue of A$25.9m (£13.0m) compared to the prior year of A$31.3m (£17.3m)
· EBITDA loss of A$24.2m (£12.2m) compared to the prior year EBITDA profit of A$28.6m (£15.8m)
· Core mobile money business adjusted EBITDA loss of A$10.4m (£5.2m) compared to a prior year adjusted EBITDA profit of A$2.6m (£1.4m).
· Net loss after tax of A$33.7m (£17.0m) compared to a prior year profit of A$14.2m (£7.9m)
· During the financial year, technology development costs of A$2.7m (£1.4m) have been capitalised in respect of the PayMobile 3.0 mobile money platform, enabling eServGlobal to sell through channel partners and improve project margins. Development was completed by 30 April 2015.
· Loan funding of A$15.5m (£7.5m) obtained during the year
· 10 million shares issued during the year raising a total of A$5.2m (£2.6m) net of expenses
· Cash and cash equivalents at 31 October 2015 of A$5.0m (£2.5m). Net cash flow used in operating activities increased from A$4.1m (£2.3m) in FY14 to A$15.7m (£7.9m) in FY15
Summary Financials | FY15 | FY15 | FY14 | FY14 |
Full Year | Full Year | Full Year | Full Year | |
A$M | £M+ | A$M | £M+ | |
Revenue | 25.9 | 13.0 | 31.3 | 17.3 |
Cost of Sales | 20.6 | 10.3 | 13.4 | 7.4 |
Gross Profit | 5.3 | 2.7 | 17.9 | 9.9 |
Gain recognised on disposal of HomeSend | - | - | -31.7 | -17.5 |
Share of loss of associate | 3.8 | 1.9 | 2.3 | 1.3 |
Adjusted Operating Costs* | 17.1 | 8.6 | 15.3 | 8.5 |
Adjusted EBITDA (Core Business)** | -10.4 | -5.2 | 2.6 | 1.4 |
Net Interest | -1.4 | -0.7 | -0.3 | -0.1 |
Amortization | -1.9 | -1.0 | 0.0 | 0.0 |
Depreciation | -0.1 | -0.1 | -0.6 | -0.3 |
Adjusted PBT* | -13.8 | -7.0 | 1.7 | 1.0 |
Reported PBT | -31.6 | -15.9 | 27.8 | 15.3 |
Income Tax | 2.1 | 1.1 | 13.5 | 7.5 |
PAT | -33.7 | -17.0 | 14.2 | 7.9 |
+Average exchange rate was 0.5021 GBP to AUD (FY2014 0.5521)
* Excludes gain recognised on disposal of HomeSend (FY2014 A$31.7m), equity-accounted share of HomeSend loss of A$3.8m (FY2014 A$2.3m), foreign exchange gains of A$0.9m (FY2014 loss of A$0.4m), non-recurring costs of A$3.3m (FY2014 A$2.5m), interest income of A$0.05m (FY2014 A$0.03m), share based payments of A$0.1m (FY2014 A$0.4m) goodwill impairment of A$4.0m (FY2014 nil) and debtor and work in progress provisions made after impairment re-assessment of prudent provisioning policies of A$6.9m (FY2014 nil)
** Excludes all items above (*) except goodwill impairment of A$4.0m (FY2014 nil) which is included in the profit and loss statement below the EBITDA total
Note: numbers in summary financials may not necessary total due to rounding
John Conoley, Executive Chairman, eServGlobal, said: "These numbers confirm the very poor year that was 2015 for eServGlobal. The consequent effect is that working capital remains tight in terms of operational cash flow in the short term. We expect to begin a recovery in the second quarter of the 2016 financial year. The Board and management are targeting generating operational cash in 2016 based on better management, better control, better sales execution, and the substantially lower cost base."
"eServGlobal's Board remain confident in the long term prospects for the HomeSend joint venture based on continued progress in 2015. HomeSend achieved 386% growth in live corridors during the 12 months to 30 November 2015. The joint venture has seen growing traction with the world's leading money transfer operations on the sending side and the opening of key new markets, such as China, on the receiving side. The coming year is crucial as the business transitions from the start-up phase, focussing on structural development, into a growing business beginning to focus on growing volumes through a widening number of active corridors. The Board of eServGlobal expects significant progress in 2016"
For further information, please contact: eServGlobal |
www.eservglobal.com |
Tom Rowe, Company Secretary Alison Cheek, VP Corporate Communications
| T: +61 (0)2 8014 5050 |
Canaccord Genuity Limited (Nomad and Broker) Simon Bridges / Cameron Duncan / Emma Gabriel | www.canaccordgenuity.com T: +44 (0) 20 7523 8000 |
About eServGlobal
eServGlobal (AIM:ESG, ASX:ESV) offers mobile money solutions which put feature-rich services at the fingertips of users worldwide, covering the full spectrum of mobile financial services, mobile wallet, mobile commerce, recharge, promotions and agent management features. eServGlobal invests heavily in product development, using carrier-grade, next-generation technology and aligning with the requirements of customers in over 50 countries.
Together with MasterCard and BICS, eServGlobal is a joint venture partner of the HomeSend global payment hub, a market leading solution based on eServGlobal technology and enabling cross-border money transfer between mobile money accounts, payment cards, bank accounts or cash outlets from anywhere in the world regardless of the users location.
eServGlobal also builds on its extensive experience in the telco domain to offer a comprehensive suite of sophisticated, revenue generating Value-Added Services to engage subscribers in a dynamic manner. eServGlobal has been a source of innovative solutions for mobile and financial service providers for 30 years.
FINANCIAL REVIEW
The consolidated entity achieved sales revenue for the year of A$25.9 million (2014: A$31.3 million).
Earnings before interest, tax, depreciation and amortisation ("EBITDA") was a loss of A$24.2 million after foreign exchange gains of A$0.9 million and share based payments of A$0.1 million (2014: EBITDA profit of A$28.6 million after foreign exchange losses of A$0.4 million and share based payments of A$0.4 million).
The net result of the consolidated entity for the year to 31 October 2015 was a loss after tax and minority interest for the period of A$33.7 million (2014: profit after tax and minority interest A$14.2 million). Included in this result was an income tax expense of A$2.1 million (2014: income tax expense of A$13.5 million). Loss per share was 12.8 cents (2014: earnings per share 5.6 cents).
The operating cash flow for the year was a net outflow of A$15.7 million (2014: net outflow A$4.1 million). Total cash flow for the period was a net inflow of A$1.0 million (2014: net outflow of A$1.3 million). Cash at 31 October 2015 was A$5.0 million.
Adjusted EBITDA for the core business was a loss of A$10.4 million. The main adjustments to the total EBITDA loss of A$24.2 million are for the equity-accounted share of the losses of the HomeSend joint venture company of A$3.8 million, non-recurring costs of A$3.3 million and the debtor and work in progress provisions of A$6.9 million made after impairment re-assessment of prudent provisioning policies.
The loss for the year includes significant provisions for old debtors and work in progress, together with a full impairment of the carrying value of goodwill.
The group operates in jurisdictions where delays are frequently encountered in receipting invoiced receivables due to banking and other regulatory issues, and where political instability and other factors can cause delays in provision of contractual services to customers. This has led to a historical and continuing high level of trade receivables and work in progress relative to the group's operational revenues. In the current year the new management team have undertaken a detailed review of the trade debtors and work in progress position and have changed the method adopted in estimating the required provision against these balances. The new method requires, unless particular circumstances dictate otherwise, a full provision to be adopted against trade receivables where these are overdue by more than 12 months and a full provision against recorded work in progress to be adopted where there has been inactivity on a particular contract (beyond the control of the group) for a period of 12 months or longer. These new provisioning estimation methods have resulted in the significant provisioning expense being recorded in the current year of A$4.6 million in respect of trade receivables and A$2.3 million in respect of work in progress. Management are confident that these policies are prudent and appropriate in recognition of the particular regulatory and political hurdles the company faces in the geographical regions in which it presently operates.
In light of the Group's poor performance in the current year, and in response to the Goodwill impairment assessment that has been undertaken by management as is required under Accounting Standards, the directors have resolved to fully impair the recorded carrying value of Goodwill in the statement of financial position totalling A$4.0 million. Whilst the historical Goodwill balance was attributable to the overall cash generating unit in which the group presently operates, the Goodwill is not seen to be directly related to the primary current and future income streams of the business and has therefore been impaired in full in the current year's accounts.
The full unaudited accounts are presented in the Appendix 4E.
OPERATIONAL REVIEW
In FY15, eServGlobal reported an adjusted EBITDA loss of A$10.4M (£5.2M) for the core business. As previously announced, delays in closing certain high margin orders before year-end have impacted the Company's FY15 results, however these projects remain largely in the pipeline and it is expected they will be booked in FY16. In addition to these contract slippages, significant additional costs were incurred in delivering prior period projects, in turn causing further delay in recognising work in progress.
Total overheads in FY2016 are planned to be below A$14M, against a backdrop of approximately A$20M incurred for FY2015. The Company is targeting revenues of A$31 - A$34M in FY2016 and expects to be EBITDA positive for the year (a reduced cost base and improved sale process is expected to support a breakeven point of A$29 - A$31M in revenues). Substantial changes, including changes to the sales process and structure, are now largely complete and the Company will continue to focus on cost and process optimisation going forward.
With a streamlined and revitalised Board and management team, the Company is now better positioned to drive effective cash collection and deliver revenue growth. PayMobile 3 is the platform on which eServGlobal can execute. The Company's attention is now firmly on improving gross margins and revenue generation, and with our improved sales processes and streamlined costs, the Company is capable of exceeding a 20% EBITDA margin and with greater predictability. eServGlobal, however, remains cognisant of the usual macro and execution risks that any company may face (particularly in the emerging markets in which the Company operates).
During FY2015, Duncan Lewis, Francois Barrault and Paolo Montessori left the Board of Directors of the Company, with Stephen Blundell stepping down after year-end.
Core business: Mobile money and mobile financial services
eServGlobal offers best-in-breed mobile money and advanced recharge for emerging markets. eServGlobal develops and implements technology solutions which enable simple and secure financial inclusion, through the mobile phone, for people across the world.
Developments throughout the year:
· Completion of the PayMobile 3.0 platform, a mobile money and advanced recharge technology for emerging markets.
o PayMobile 3.0 is now live in 5 customer sites and the Company is realising the benefits of offering a true industrialised product. The first end-to-end implementation of the standardised platform was completed for a customer in Botswana. This project was completed 35% faster than previous projects on PayMobile 2.0, allowing payment milestones to be reached earlier while investing less time and resources in development.
o Adoption of a new hardware architecture and a new handling process with PayMobile 3.0, making significant time savings through software standardisation. This approach brings the average project duration down from 6 - 8 months to 3 - 5 months, which equals to a 43% average saving in time and resources costs.
o Opportunities for both gross margin enhancement over time and for easier cash collection.
· eServGlobal launched a white-label smartphone app to cater to the increasing penetration of low-cost smartphones in emerging markets. The app has already been sold to five existing customers, including services in Armenia and Somalia. The app will make eServGlobal's PayMobile 3.0 solution more attractive to new customers looking for a comprehensive mobile money solution. It will also encourage the subscribers of existing customers to increase usage of their mobile wallet, therefore generating extension and upgrade projects.
· The company has made continued progress within the Zain Group. eServGlobal was featured as a key Technology Partner at the Zain Group's Technology Conference in December 2015.
o eServGlobal now has live services in four Zain affiliates.
HomeSend: International remittance
HomeSend is a disruptive, multilateral global payments hub that allows all players in the global payments space to interoperate via a single connection. HomeSend, as a B2B solution, plays a unique role in offering interconnectivity between MTOs, Telcos, Banks, Mobile Money Providers and Financial Service Providers. Through a connection to HomeSend, hub members can offer their subscribers (individuals, business, state bodies or NGOs) the ability to send money to and from bank accounts, mobile money accounts, payment cards or cash outlets - regardless of their location or that of the receiver. HomeSend natively interfaces with eServGlobal's domestic mobile money platform, providing a synergy between the two solutions.
HomeSend has been operating as a joint venture of MasterCard, eServGlobal and BICS since April 2014. During FY15, the joint venture has made substantial progress in corridor deployment; expanding customer coverage, both geographically and in terms of the types of partnerships; and progress on strategic initiatives such as the payment institution licence and move to a new PCI-DSS compliant data centre.
Developments and highlights throughout the year:
· Significant progress in corridor deployments with 2,362 live corridors at end of November 2015, a 50% increase from June 2015 and a 386% increase since November 2014. New connections are going live each month, connecting over 200 sending countries and 33 receiving countries, representing more than 100% increase in sending countries since November 2014.
· As new corridors go live, the number and volume of transactions continues to climb. 301% annual growth in transaction volume compared to November 2014.
· HomeSend is establishing itself as the backbone of the mobile money transfer ecosystem. During FY15 the hub significantly expanded its coverage, both geographically and in terms of the types of service providers:
o HomeSend's customers include several of the Top 10 MTOs worldwide, including MoneyGram, WorldRemit and Skrill. In FY15 HomeSend added to this with the launch of live services for Azimo and Transfer Galaxy.
o In November 2015, HomeSend announced an agreement with GeoSwift, opening the substantial Chinese market to the hub. HomeSend's global partners can now send money directly to consumers and businesses in China, in local currency.
o Throughout the year, HomeSend also announced agreements in several new markets including Armenia, South Africa, Sir Lanka, Nigeria, Zimbabwe and Fiji.
· MasterCard continues to show strong support for the joint venture, opening several new opportunities throughout the year. HomeSend will facilitate the international remittance capabilities for MasterCard Send, an end-to-end, digital platform that will leverage the industry-leading MasterCard network, paired with key capabilities from other personal payments platforms including HomeSend.
· During FY15 the HomeSend Management team presented a strategy to accelerate growth to capitalise on current demand. The strategy includes:
o Co-funded marketing initiatives to stimulate subscriber demand
o Requirement for a new data center which is PCI-DSS compliant as a pre-requisite to connect to the MasterCard network
o Acquisition of payment institution license (required to provide services in several key markets)
The requirement for extra capital from JV partners (€3.5 million eServGlobal contribution) was approved by the Board in September 2015. eServGlobal paid €0.875 million ($1.353 million) on 14 October 2015 and is required to pay the balance of €2.625 million ($4.059) on 15 April 2016.
HomeSend's aspiration is to become the largest processor of digital remittances and to drive the shift to digital.
OUTLOOK
The Company expects to achieve a small EBITDA surplus for the core business in the 2016 financial year with some revenue growth and a substantially lower cost base.
Working capital remains tight in terms of operational cash flow in the short term. A recovery is expected to start in the second quarter of FY16. The company expects to require the second tranche of the loan facility from Henderson Global Investors of £2.5 million (A$ 5.0 million) before 31 March 2016, partly to underpin working capital requirements and also to repay the National Australia Bank loan of A$3.0 million which is due for repayment on 31 March 2016. The Board and management are targeting generating operational cash in 2016 based on better management, better control, better sales execution, and the substantially lower cost base.
The Company remains confident in the long term prospects for the HomeSend joint venture based on continued progress in 2015. HomeSend achieved 386% growth in live corridors during the 12 months to 30 November 2015. The joint venture has seen growing traction with the world's leading money transfer operations on the sending side and the opening of key new markets, such as China, on the receiving side. The coming year is crucial as HomeSend transitions from the start-up phase, focussing on structural development, into a growing business beginning to focus on growing volumes through a widening number of active corridors. eServGlobal remains satisfied with the continuing progress of the HomeSend joint venture and expects significant progress in 2016.
Appendix 4E
Preliminary Final Report
for the year ended 31 October 2015
eServGlobal Limited
ABN 59 052 947 743
1. Reporting Period
Current reporting period : Financial year ended 31 October 2015
Previous reporting period : Financial year ended 31 October 2014
2. Results (unaudited) for announcement to the market
Results | A$ '000
| ||||||
Revenue
| Down | 17.3% | to | 25,866 | |||
Profit/(Loss) after tax | Down | >100% | to | (33,654) | |||
Profit/(Loss) after tax attributable to members | Down | >100% | to | (33,820) | |||
| |||||||
Dividends (distributions) | Amount per security | Franked amount per security | |||||
Current period Interim dividend Final dividend
|
Nil ¢ Nil ¢ |
0% 0%
| |||||
Previous corresponding period Interim dividend Final dividend
|
Nil ¢ Nil ¢
|
0% 0% | |||||
Record date for determining entitlements to the dividend. | - | ||||||
Brief explanation of the figures above
The consolidated entity achieved sales revenue for the year of $25.9 million (2014: $31.3 million).
Earnings before interest, tax, depreciation and amortisation and goodwill impairment ("EBITDA") was a loss of $24.2 million, inclusive of foreign exchange gains of $0.9 million and share based payments of $0.1 million (2014: EBITDA profit of $28.6 million inclusive of foreign exchange losses of $0.4 million and share based payments of $0.4 million).
The net result of the consolidated entity for the year to 31 October 2015 was a loss after tax and minority interest for the period of $33.7 million (2014: profit after tax and minority interest of $14.2 million). Included in this result was an income tax expense of $2.1 million (2014: income tax expense of $13.5 million). Loss per share was 12.8 cents (2014: earnings per share 5.6 cents).
The operating cash flow for the year was a net outflow of $15.7 million (2014: net outflow $4.1 million). Total cash flow for the period was a net inflow of $1.0 million inclusive of net proceeds from the issue of shares of $5.5 million and proceeds from borrowings of $15.5 million (2014: net outflow of $1.3 million inclusive of net proceeds from the issue of shares of $3.9m). Cash at 31 October 2015 was $5.0 million.
Subsequent Events
There has not been any matter or circumstance that has arisen since the end of the financial year that has significantly affected, or may significantly affect, the operations of the Group, the results of those operations, or the state of affairs of the Group in future financial years. |
3. Consolidated statement of profit or loss and other comprehensive income
| Note | Year Ended 31 Oct 2015 $'000 | Year Ended 31 Oct 2014 $'000 |
Revenue | 25,866 | 31,261 | |
Cost of sales | (20,608) | (13,359) | |
Gross profit | 5,258 | 17,902 | |
Gain recognised on disposal of HomeSend business | - | 31,684 | |
Foreign exchange (loss)/ gain | 883 | (449) | |
Research and development expenses | (931) | (2,151) | |
Sales and marketing expenses | (7,008) | (5,218) | |
Administration expenses | (18,522) | (10,900) | |
Share of loss of associate | (3,831) | (2,275) | |
Earnings before interest, tax,depreciation, amortisation and goodwill impairment | (24,151) | 28,593 | |
Amortisation expense | (1,883) | - | |
Depreciation expense | (137) | (584) | |
Impairment of goodwill | 10 | (4,002) | - |
Earnings before interest and tax | (30,173) | 28,009 | |
Finance cost | (1,356) | (254) | |
(Loss)/ Profit before tax | (31,529) | 27,755 | |
Income tax credit/(expense) | (2,125) | (13,515) | |
(Loss)/ Profit for the year | (33,654) | 14,240 | |
Other comprehensive income/(loss) | |||
Items that may be reclassified subsequently to profit or loss: | |||
Exchange differences arising on the translation of foreign operations (nil tax impact) | 4,297 | (471) | |
Total comprehensive (loss)/income for the year | (29,357) | 13,769 | |
(Loss)/Profit attributable to: | |||
Equity holders of the parent | (33,820) | 14,102 | |
Non-controlling interest | 166 | 138 | |
(33,654) | 14,240 | ||
Total comprehensive (loss)/income attributable to: | |||
Equity holders of the parent | (29,545) | 13,599 | |
Non-controlling interest | 188 | 170 | |
(29,357) | 13,769 | ||
Earnings per share: | |||
Basic (cents per share) | (12.8) | 5.6 | |
Diluted (cents per share) | (12.8) | 5.5 |
4. Consolidated statement of financial position
Note | 31 Oct 2015 $'000 | 31 Oct 2014 $'000 | |
Current Assets | |||
Cash and cash equivalents | 4,976 | 3,679 | |
Trade, other receivables and work in progress | 8 | 22,140 | 24,620 |
Other current assets | 9(a) | 7,606 | 2,191 |
Inventories | 66 | 173 | |
Current tax assets | 107 | 98 | |
Total Current Assets | 34,895 | 30,761 | |
Non-Current Assets Investment in associate | 13 | 31,473 | 27,777 |
Property, plant and equipment | 84 | 3 | |
Deferred tax assets | 976 | 1,701 | |
Goodwill | 10 | - | 3,568 |
Other intangible assets - capitalised software development | 6,939 | 5,443 | |
Other non-current assets | 9(b) | 3,456 | 4,939 |
Total Non-Current Assets | 42,928 | 43,431 | |
Total Assets | 77,823 | 74,192 | |
Current Liabilities | |||
Trade and other payables | 11 | 19,619 | 10,719 |
Borrowings | 12 | 3,000 | 3,000 |
Current tax payables | 235 | 2,023 | |
Provisions | 1,380 | 1,174 | |
Deferred revenue | 1,286 | 1,117 | |
Total Current Liabilities | 25,520 | 18,033 | |
Non-Current Liabilities | |||
Borrowings | 12 | 16,531 | - |
Provisions | 943 | 865 | |
Total Non-Current Liabilities | 17,474 | 865 | |
Total Liabilities | 42,994 | 18,898 | |
Net Assets | 34,829 | 55,294 | |
| |||
Equity | |||
Issued capital | 5, 6 | 116,074 | 110,574 |
Reserves | 5 | 3,512 | (4,155) |
Accumulated Losses | (85,169) | (51,349) | |
Parent entity interest | 34,417 | 55,070 | |
Non-controlling interest | 412 | 224 | |
Total Equity | 34,829 | 55,294 |
5. Consolidated statement of changes in equity
Issued Capital $'000 | Foreign Currency Translation Reserve $'000 | Share Based Payments Reserve $'000 | Accumu-lated Losses $'000 | Attributable to owners of the parent $'000 | Non-controlling Interest $'000 | Total $'000 | |
Balance at 1 November 2014 | 110,574 | (7,066) | 2,911 | (51,349) | 55,070 | 224 | 55,294 |
(Loss)/Profit for the year | - | - | - | (33,820) | (33,820) | 166 | (33,654) |
Exchange differences arising on translation of foreign operations | - | 4,275 | - | - | 4,275 | 22 | 4,297 |
Total comprehensive income for the year (net of tax) | - | 4,275 | - | (33,820) | (29,545) | 188 | (29,357) |
Issue of new shares (Note 6) | 5,500 | - | - | - | 5,500 | - | 5,500 |
Equity settled payments | - | - | 3,392 | - | 3,392 | - | 3,392 |
Balance at 31 October 2015 | 116,074 | (2,791) | 6,303 | (85,169) | 34,417 | 412 | 34,829 |
Balance at 1 November 2013 | 106,695 | (6,563) | 2,473 | (65,451) | 37,154 | 200 | 37,354 |
Profit for the year | - | - | - | 14,102 | 14,102 | 138 | 14,240 |
Exchange differences arising on translation of foreign operations | - | (503) | - | - | (503) | 32 | (471) |
Total comprehensive income for the year (net of tax) | - | (503) | - | 14,102 | 13,599 | 170 | 13,769 |
Issue of new shares (Note 6) | 3,879 | - | - | - | 3,879 | - | 3,879 |
Payment of dividends | - | - | - | - | - | (146) | (146) |
Equity settled payments | - | - | 438 | - | 438 | - | 438 |
Balance at 31 October 2014 | 110,574 | (7,066) | 2,911 | (51,349) | 55,070 | 224 | 55,294 |
6. Issue of new shares
During the current year the company issued a total of 10,000,000 shares (2014: 5,928,055), raising a total of $5.212 million net of expenses (2014: $3.879 million).
The fundraising was by way of subscription agreements with existing and new Australian institutional investors at an issue price of $0.55 per share.
In addition, 800,000 employee share options were exercised during the period at an option price of $0.36 per share, raising a total of $0.288 million.
7. Consolidated statement of cash flows
Year Ended 31 Oct 2015 $'000 | Year Ended 31 Oct 2014 $'000 | ||
Cash Flows from Operating Activities | |||
Receipts from customers | 21,244 | 24,290 | |
Payments to suppliers and employees | (33,374) | (30,100) | |
Refund of research & development tax credits | - | 2,738 | |
Interest and other finance cost paid | (426) | (282) | |
Income tax paid | (3,148) | (720) | |
Net cash used in operating activities | (15,704) | (4,074) | |
Cash Flows From Investing Activities | |||
Proceeds from HomeSend business divestment, net of transaction costs | - | 5,418 | |
Investment in HomeSend joint venture company | (1,353) | - | |
Interest received | 3 | 11 | |
Payment for property, plant and equipment | (163) | (76) | |
Software development costs | (2,758) | (6,327) | |
Net cash used in investing activities | (4,271) | (974) | |
Cash Flows From Financing Activities | |||
Proceeds from issue of shares | 5,788 | 3,889 | |
Payment for share issue costs | (288) | (10) | |
Dividend paid by controlled entity to non-controlling interest | - | (146) | |
Proceeds from borrowings | 15,457 | - | |
Net cash provided by financing activities | 20,957 | 3,733 | |
Net increase/(decrease) in Cash and Cash Equivalents | 982 | (1,315) | |
Cash At The Beginning Of The Year | 3,679 | 4,909 | |
Effects of exchange rate changes on the balance of cash held in foreign currencies | 315 | 85 | |
Cash and Cash Equivalents At The End Of The Year | 4,976 | 3,679 |
| 7.1 Notes to the consolidated statement of cash flows
| |||||
31 Oct 2015$'000 | 31 Oct 2014$'000 | |||||
| a) Reconciliation of cash | |||||
| Cash and cash equivalents | 4,976 | 3,679 | |||
|
Year Ended 31 Oct 2015 $'000 | Year Ended 31 Oct 2014 $'000 | |||
b) Reconciliation of (loss)/ profit for the year to net cash flows from operating activities | ||||
(Loss)/Profit for the year | (33,654) | 14,240 | ||
Interest received | (3) | (11) | ||
Depreciation of non-current assets | 137 | 584 | ||
Amortisation of non-current assets | 1,883 | - | ||
(Profit)/Loss on disposal of non-current assets | - | 2 | ||
Foreign exchange (gain)/loss, including changes in foreign currency net assets and liabilities | 373 | (718) | ||
Equity settled share-based payments | 54 | 438 | ||
Non cash finance cost | 977 | - | ||
Gain on disposal of business | - | (31,684) | ||
Share of loss of associate | 3,831 | 2,275 | ||
(Increase)/decrease in current income tax balances | (1,798) | 6,048 | ||
(Increase)/decrease in deferred tax balances | 726 | 8,624 | ||
Impairment of goodwill | 4,002 | - | ||
Impairment loss recognised on trade receivables and work in progress | 7,193 | 245 | ||
Changes in net assets and liabilities: | ||||
(Increase)/decrease in assets: | ||||
- Trade receivables, work in progress and other assets | (4,825) | (6,003) | ||
- Inventories | 106 | (99) | ||
Increase/(decrease) in liabilities: | ||||
- Trade and other payables | 4,840 | 3,369 | ||
- Provisions | 284 | (511) | ||
- Other liabilities | 170 | (873) | ||
Net cash used in operating activities | (15,704) | (4,074) |
8. Trade, other receivables and work in progress
31 October 2015 $'000 | 31 October 2014 $'000 | ||
(a) Current trade, other receivables and work in progress | |||
Trade receivables | 17,029 | 15,050 | |
Less : Allowance for doubtful debts | (5,514) | (890) | |
11,515 | 14,160 | ||
Work in progress | 13,433 | 10,618 | |
Less : Allowance for non-recoverability and losses | (3,362) | (793) | |
10,071 | 9,825 | ||
Goods and services tax receivable | 554 | 635 | |
22,140 | 24,620 |
9. Other assets
31 October 2015 $'000 | 31 October 2014 $'000 | ||
(a) Current | |||
Deferred sales proceeds held in escrow account (i) | 5,343 | - | |
Prepayments | 1,117 | 1,097 | |
Deposits and other assets | 1,146 | 1,094 | |
7,606 | 2,191 |
(b) Non-current | |||
Deferred sales proceeds held in escrow account (i) | - | 4,939 | |
Unamortised loan facility cost (ii) | 3,456 | - | |
3,456 | 4,939 |
(i) Escrow funds expected to be released in April 2016, therefore classified as current receivable as at 31 October 2015.
(ii) Unamortised loan facility cost includes loan establishment cost (net of amortisation) of $0.334 million and fair value of share options issued associated with the loan (net of amortisation) of $3.122 million.
10. Goodwill
31 October 2015 $'000 | 31 October 2014 $'000 | |
Net carrying balance at the beginning of the financial year | 3,568 | 3,523 |
Translation effects of foreign currency exchange movements | 434 | 45 |
Impairment of goodwill (i) | 4,002 | - |
Net carrying balance at end of financial year | - | 3,568 |
(i) Following the annual impairment assessment, goodwill was determined to be fully impaired and written off in the consolidated statement of profit or loss and other comprehensive income.
11. Trade and other payables
31 October 2015 $'000 | 31 October 2014 $'000 | |
Trade payables | 5,108 | 3,004 |
Balance due on partly paid shares subscribed in associate company (i) | 4,059 | - |
Accruals and other payables | 10,452 | 7,715 |
19,619 | 10,719 |
(i) On 5th October 2015 the company agreed to subscribe for partly paid shares, with full voting rights, in the HomeSend joint venture company so as to maintain its shareholding at 35%.
The company paid 0.875 million Euros ($1.353 million) on 14th October 2015 and is required to pay the balance of 2.625 million Euros ($4.059 million) on 15th April 2016.
12. Borrowings
31 October 2015 $'000 | 31 October 2014 $'000 | ||
Interest bearing secured loans | |||
Current (i) | 3,000 | 3,000 | |
Non-current (ii) | 16,531 | - | |
19,531 | 3,000 |
(i) Current borrowings from National Australia Bank due for repayment on 31 March 2016.
(ii) Non-current related party shareholder borrowings from Alphagen Volantis Fund Limited and Alphagen Volantis Catalyst Fund Limited. $10.3 million (GBP 5 million) plus capitalised interest is repayable on 4 June 2017. $5.2 million (GBP 2.5 million) plus capitalised interest is repayable on 4 October 2017. |
Reconciliation of non-current borrowings: | 31 October 2015 |
$'000 | |
Proceeds from loan | 15,457 |
Capitalised interest and premium | 701 |
Foreign currency movement | 373 |
Total non-current borrowings at amortised cost (iii) | 16,531 |
(iii) Amortised cost of the loan as at 31 October 2015 is $13.075 million being $16,531
million per (ii) above less unamortised facility cost of $3.456 million shown in
non-current assets at Note 9(b).
13. Investment in associate
Details of the material investment in associate at the end of the reporting period are as follows:
Name of associate | Principal activity | Place of incorporation and principal place of business | Proportion of ownership interest and voting rights held by the Group | |
31 October 2015 | 31 October 2014 | |||
Homesend SCRL (i) | Provision of international mobile money services | Brussels, Belgium | 35% | 35% |
(i) HomeSend SCRL was formed on 3 April 2014. The directors have determined that the Group exercises significant influence over HomeSend SCRL by virtue of its 35% voting power in shareholders meetings and its contractual right to appoint two out of six directors to the board of directors of that company. The associate is accounted for using the equity method.
14. Net Tangible Assets per security
31 October 2015
| 31 October 2014 | |
Net tangible assets per security | 10 cents | 18 cents |
15. Dividends
Amount | Amount per security | Franked amount per security at 30% tax | Amount per security of foreign source dividend | Date paid/ payable | |
Interim dividend: Current year |
Nil |
N/A |
N/A |
N/A |
N/A |
Previous year |
Nil |
N/A |
N/A |
N/A |
N/A |
Final dividend: Current year |
Nil |
N/A |
N/A |
N/A |
N/A |
Previous year |
Nil |
N/A |
N/A |
N/A |
N/A |
There are no Dividend Reinvestment Plans.
16. Control gained over entities
N/A
16.1 Loss of control over entities
N/A
17. Subsequent Events
There has not been any matter or circumstance that has arisen since the end of the financial year, that has significantly affected, or may significantly affect, the operations of the Group, the results of those operations, or the state of affairs of the Group in future financial years.
18. Commentary on Results for the Period
Refer to the explanation of results in Section 2.
19. Accounts
This report is based on accounts which are in the process of being audited.
Director
Print name: JOHN CONOLEY Date : 24 December 2015
Related Shares:
Wameja Di