5th Dec 2019 07:00
MySale Group Plc |
Preliminary results for the financial year to 30 June 2019 |
Opportunities ahead for reorganised and recapitalised business
MySale Group plc (AIM: MYSL) ('the "Group''), the leading international online retailer, is pleased to announce its audited preliminary results for the year to 30 June 2019.
Commenting on the results, Carl Jackson, Chief Executive Officer; said:
"It has been a difficult year for MySale during which we faced a series of significant challenges which resulted in a disappointing financial performance for the Group. We have now implemented the necessary changes to rebuild from a strengthened platform.
"Crucially, we have simplified our business model and made major changes that have allowed us to accelerate our 'ANZ First' strategy, not least by exiting a number of territories where we previously operated. We have also taken steps to accelerate the business towards an Inventory Light Marketplace Platform, which provides a compelling sales channel for our domestic and international brand partners, particularly through its counter-seasonal and clearance solutions.
"With a new organisational structure, an improved business model and operating on a debt free basis, the Group is now primed to deliver value moving forwards."
Year to 30 June (A$ million) | FY19 | FY18 restated |
Before Exceptional Items1 |
|
|
Revenue | 208.6 | 292.2 |
Gross Profit | 38.2 | 83.7 |
Gross Margin | 18.3% | 28.6% |
Underlying EBITDA1 | (18.8) | 9.7 |
Underlying basic earnings per share (cents) | (12.21) | 6.30 |
(Loss)/profit before tax before exceptional items | (26.3) | 2.9 |
|
|
|
Statutory2 |
|
|
Revenue | 208.6 | 292.2 |
Gross Profit | 18.6 | 83.7 |
Gross Margin | 8.9% | 28.6% |
EBITDA | (50.8) | 3.1 |
Reported loss before tax | (58.2) | (3.7) |
Basic (loss)/earnings per share (cents) | (44.92) | (0.95) |
Offering unique solutions for our brand partners
"Retail Convergence has been working with MySale since 2017. They provide us with a seamless solution, via their marketplace platform, to sell into Australia, New Zealand and SE Asia allowing us to maximize the counter seasonal opportunities by accessing their large off-price ANZ customer base." - Retail Convergence Inc.
Decisive actions taken
·; Developed and commenced the execution of the ANZ First Strategy
·; Pivoted the business to an Inventory Light Marketplace Platform that is counter seasonal to the Northern hemisphere and attractive to many brands
·; Relocation of all own-buy (1P) inventory to Australia accelerating the exit of own-buy inventory.
·; After a detailed review of the remaining own-buy and outlet stock, A$18.9 million of write-downs and provisions have been included as an exceptional item in the accounts
·; Disposal of UK websites and closure of warehouse and London office
·; Closure of the US warehouse and office
·; Restructured our international supply chain, simplifying processes providing suppliers with low cost solutions
·; Reduction in headcount to 176 Full Time Equivalents ('FTEs') at 30 Sep 2019 (FY18: 393 at 30 Jun 2018)
·; The wholesale business receivables still remaining at the end of FY19 were reviewed and an A$6.8 million impairment has been included as an exceptional item in the accounts
Technology highlights
·; Delivered benefits following investment in FY17 and FY18 in the accelerated market-place platform allowing for reduced overall investment in FY19 to A$4.9 million, with future reductions expected in FY20
·; New features to accelerate supplier on-boarding, including supplier self-service functionality
·; Capturing more data about our customers and insights from our suppliers providing an improved search and recommendation experience
·; Mobile now sits at the heart of customer interactions, representing 65% of orders in FY19
Post financial year end
·; Raised A$23.3 million to repay and restructure existing bank facilities, leaving the Group cash positive and debt free in September 2019
·; The Group now operates a negative working capital model through an inventory light strategy
·; Closure of The Philippines and Thailand websites
·; Increased the number of suppliers by 44% in Q1 FY20
·; Two new highly experienced independent non-executive directors added to the board
Outlook
·; Exit from the UK business, along with the full deployment of our technology platform, will bring significant cost savings and cash levels will grow as we exit own-buy (1P) inventory
·; Good progress made since completion of the strategic review
·; Trading to date in the current financial year has been in line with management expectations
1Due to the large restructuring the business went through in FY19 management believe the best way for a reader of the accounts to understand the position of the business is for the profit and loss statement to be shown before exceptional items and not on a statutory basis.
2Underlying: is the Group's EBITDA, profit after tax expense or earnings per share calculated having excluded certain expenditure of a one-off, non-trading or non-cash nature in order to allow clearer understanding of the underlying performance of the year. Full details are contained within Note 7 to the financial statements. EBITDA: earnings before interest, taxation, depreciation and amortisation.
Enquiries:
MySale Group plc |
|
Carl Jackson, Chief Executive Officer | +61 (0) 414 817 843 |
|
|
N+1 Singer (Nominated Adviser and Broker) | +44 (0) 20 7496 3000 |
Mark Taylor Justin McKeegan Carlo Spingardi |
|
|
|
MHP Communications (Financial PR Adviser) | +44 (0) 20 3128 8570 |
Simon Hockridge Giles Robinson Pete Lambie |
|
|
|
Chairman's statement
There is no doubt FY19 was a difficult year for the MySale business, however, I am confident that after raising GBP£12.8 million (A$23.3 million) of new equity, paying off all bank debt and simplifying the business model, the Company has built a much stronger platform and is now on a firm footing from which it can return to profitable growth.
The problems the Company began with the market disruption caused by the change in Australian GST legislation and were exacerbated by having too much owned inventory, too much of which was in the wrong location.
The board took decisive action which included closing down its US and UK operations, significantly reducing its cost base and refocusing the business on becoming an Inventory Light Marketplace Platform, distributing third party domestic and international inventory to its core ANZ customer base.
The new, simplified business model does not involve buying inventory to sell on the Group's websites and the Company continues to sell down all existing own buy inventory whilst it accelerates the strategic shift to a pure play third party platform. We believe there is a huge opportunity to harness our highly flexible, scalable proprietary technology and customer base to provide an unparalleled solution for both domestic and international brands to clear their inventory in the ANZ market.
Since the year end we have strengthened the board with the addition of two new Non-executive Directors. Dow Famulak brings decades of international big brand relationships with his most recent role being a Plc executive at Global Brands Group. Wally Muhieddine is Managing Partner at Advertising Advantage, a leading Australian media buying and planning agency. I look forward to working with them both and also want to thank David Mortimer, one of our non-executive directors who has served on the board since the IPO and has decided not to stand for re-election at the AGM. We continue our search for the right CFO and will update the market when we have concluded that search.
We could not have reached this point without the significant support shown by our shareholders and lenders along with the hard work and determination of our staff for which I am very grateful. We now have a clear strategy, strong brand partners and a highly focussed team through which to deliver future shareholder value.
_____________________________
Charles Butler
Chairman
4 December 2019
Review of operations by the Chief Executive Officer
MySale experienced a difficult year resulting in a disappointing financial performance, however, it was also a year of significant change. We have simplified our business model and made major changes that allow us to accelerate the ANZ First Strategy underpinned by our Inventory Light Marketplace Platform.
The performance was primarily due to the disruption caused by the changes in GST in Australia amplified by the business being overly focused on expanding in the UK and increasing its investment in own-buy (1P) inventory. This is in contrast to the new ANZ First strategy which is centered around an Inventory Light Marketplace Platform for international and domestic brands.
In light of the factors outlined above, the Group saw declines in revenue, gross profit and gross margin. Given the significant costs in the year associated with restructuring the business, the Group changed the presentation of its financial statement of profit or loss and other comprehensive income to show these adjustments.
Year to 30 June (A$ million) | FY19 | FY18 restated |
|
|
|
Revenue | 208.6 | 292.2 |
Gross Profit (before exceptional items) | 38.2 | 83.7 |
Underlying EBITDA | (18.8) | 9.7 |
|
|
|
Depreciation & amortisation | 6.9 | 6.6 |
Interest | 0.5 | 0.3 |
|
|
|
Cash impacts of exceptional items | 0.6 | (2.7) |
Non cash exceptional items | (32.5) | (4.0) |
|
|
|
(Loss)/profit before tax (before exceptional items) | (26.3) | 2.9 |
|
|
|
Reported loss before tax | (58.2) | (3.7) |
Following a significant period of change, we now have a focused Group with strong fundamental drivers:
·; 782,000 active customers
·; 12 websites
·; Database of 3.5m cumulative buyers
·; 9m product units sold in the year
·; 24.5m registered email subscribers
·; 3.4 [average] orders per buyer
·; $304 annual revenue per active customer
·; 9,700 cumulative brand partners
·; 3.5m followers on social media
·; 7.0m mobile app downloads, with 65% revenue from mobile
The restructuring commenced during FY19 and was completed post year end with a new equity placing of A$23.3 million, completed in September 2019, resulting in the Company being cash positive and debt free. As part of the restructuring process, the following initiatives were undertaken:
·; Disposal of our UK websites and closure of the warehouse and London offices,
·; Closure of the US warehouse and office,
·; Fully exited the wholesale business, A$6.8 million impairment recognized in exceptional items,
·; Relocation of all the inventory to Australia allowing us to exit the own-buy (1P) inventory,
·; Detailed review of the remaining own-buy and outlet stock resulting in A$18.9 million of write-downs,
·; Closure of the Philippines and Thailand websites,
·; Significant reduction in headcount to 176 FTE's at 30 Sep 2019 (FY18: 393 at 30 Jun 2018) and reduction in the cost base,
·; Reduced Ourpay debtor book; and
·; Refocused and relocated the leadership team to Sydney.
It has been a year of transition for the Group, however, despite the disruption the fundamentals of MySale are robust; the addressable markets in ANZ continue to represent substantial opportunities and we have a proprietary scalable platform that is set up for success and capable of delivering huge structural advantages. The priority is to focus the team and execute the ANZ First Strategy.
Cash and Working capital
The Group's net debt was A$17.5 million at the year-end (FY18: A$6.2 million). Subsequent to year end, all loans have been repaid following the share placement of A$23.3 million resulting in a net cash balance of A$6.8 million at 30 October 2019.
As a result of the Group exiting the wholesale business, selling down its own-buy (1P) inventory and operating on a substantially lower cost base it will now operate with negative working capital.
Going forward the Group has the right cost base, aligned to the new simplified business, to ensure future profitability, significantly reducing the Group's inventory risk.
Brands and Strategic Partnerships
We continue to be a leading off-price apparel and home online retail platform in ANZ, offering unique solutions for our brand partners. We are absolutely focused on the fashion and home categories, leveraging the counter seasonal opportunity. There is a significant market opportunity and we are ideally placed to provide Northern hemisphere brands access to the Southern hemisphere markets.
The retail landscape is continually evolving and brands are increasingly recognising the benefits of a more integrated inventory partnership that allows them to accelerate the sell through of their discounted inventory outside of their core business.
Whilst the number of products has decreased on the platform as a result of us exiting own-buy (1P) inventory and restructuring the international supply chain, the immediate emphasis is on developing long term profitable brand partnerships and re-engaging with our international suppliers. We are already making significant progress on increasing the number of active brand partners using the platform which will drive substantial increases in the number of products available to customers.
The solutions we offer our international brand partners clearly differentiate us from our competitors. There are no other ANZ off-price online retailers providing the options we offer international brands to sell their off-price inventory into the region.
The Group's well-established international network, flexible and scalable technology platform and resources in key territories make it an ideal partner for international brands and retailers.
Going forward a large majority of the Group's revenue will come from 3P suppliers, on which the Group does not take any inventory risk.
ANZ First Strategy
Our focus is for MySale to be the leading off-price apparel and home online retail platform in ANZ offering unique solutions for our brand partners. These solutions clearly differentiate us from most major retailers, which we see as a significant advantage and as being extremely difficult for others to replicate. Our new structure allows us to operate an Inventory Light Marketplace Platform offering a large selection and delivering great value to our customers every day through a combination of brand, fashion, price and quality.
We believe MySale is well placed to capitalise on the off-price opportunity and continued shift to online shopping.
We will continue to provide international brands the opportunity to sell excess inventory into the ANZ market. MySale is a low cost, highly efficient marketplace offering a wide selection and delivering great value, through a combination of brand, fashion, price and quality to our customers every day.
During the year, the Group's platform processed over 9 million units underlining the efficient processes and systems that the Group has in place to support brands and serve customers.
We are in a unique position, and we are not aware of other retailers in ANZ which can offer the off-price solutions we provide our partners:
·; Just in Time [JIT]: A unique solution, where our partners list their inventory on our platform and we provide a full warehouse and distribution service shipping direct to the customer.
·; Fulfilled by MySale [FBM]: Our partners store their product in our warehouse on consignment, the MySale team provide a full service including; planning, merchandising and dispatch to customer.
·; Dropship [DS]: Our partner list their inventory on the platform and ships directly to the customer.
We provide solutions to match our supplier needs including a full API integration directly or via our channel integration partners. We have worked with over 1,650 partners in the last 12 months.
"Retail Convergence has been working with MySale since 2017. They provide us with a seamless solution, via their marketplace platform, to sell into Australia, New Zealand and SE Asia allowing us to maximize the counter seasonal opportunities by accessing their large off-price ANZ customer base."
Retail Convergence Inc.
We have closed our UK and US warehouses and made excellent progress in restructuring our international supply chain, simplifying processes and providing our suppliers with flexible low cost direct shipment or cross docking solutions. Our international fixed costs have reduced and we will gain variable cost efficiencies as the business scales.
In Australia we are laying the foundations for reduced future capacity by relocating our distribution centre, allowing us to be more efficient and reduce distribution costs significantly in-line with our Inventory Light Marketplace Platform model.
We launched MySale Marketing Services which includes the commercialisation of the customer database, leveraging our supplier partnerships and increasing the revenue from "Select" - our proprietary delivery subscription product.
The progress we have made towards the new sustainable and profitable strategy means that there has been a significant reduction in the operational cost base, the benefits of which will impact the current financial year and beyond.
The team is absolutely focused on the strategy, which has been fully embraced by everyone.
The UK & South East Asia
The sale of the Group's UK assets (cocosa.co.uk) to Brand Alley for a cash consideration of A$2.7 million was completed on the 3rd May 2019 as part of the rationalisation programme which will increase the Group's focus on the ANZ markets. The Group has also significantly reduced its UK and US cost base with the disposal of its offices and warehouses and the offshoring of its back office buying and support functions.
Despite selling the UK website, the UK and US remain very important regions for sourcing product to sell on our platform. Looking forward, we will retain and grow our UK and US business development and account management teams and operate with 3rd party logistics partners.
We have been in SE Asia since 2010 and have always operated retail websites, leveraging ANZ's infastructure. We have now closed the Philipinnes and Thailand websites as they were unprofitable.
Although the SE Asia business currently has less scale than ANZ, the substantial addressable population, increasing disposable income, lack of off-price competition and high mobile penetration in the region provide significant further growth opportunity for the group given its strong value, branded sales offer and exceptional mobile commerce capability.
With increased investment from FY21 and beyond, we are confident that we are positioning SE Asia to capture a significant long term opportunity as we grow the active base and provide the local customer base access to US, UK and European Brands.
Technology Development
We are seeing the benefits of the accelerated technology investment in FY17 and FY18 and remain confident that it will improve MySale's revenue and profitability and result in growth in shareholder value over time.
We have reduced our overall investment in technology in FY19 to A$4.9 million (FY18: A$8.5 million) and will continue to reduce this investment in FY20 ensuring we focus it into high ROI initiatives. We have built a high performing, highly scalable platform designed for third party suppliers that we will be able to monetise more quickly than we have done in the past. Despite the reduction in investment we continue to make exceptional progress with a record number of platform releases, averaging over 1000 per month.
We will continue to prioritise the technology investment into three main areas:
·; Acceleration of the supplier on boarding process and fully developing the self-managed solution;
·; Capturing more data about our customers and insights for our suppliers; and
·; Delivering the best and most relevant user experience.
In FY17 we launched our proprietary programme, 'Ourpay', a 'buy-now, pay-later' platform which allows customers easy budgeting and seamless integration with their shopping journey. This instalment payment option helps customers manage their finances and has been shown to increase both spend and shopping frequency. 'Ourpay' has proved popular with more than 194,000 customers using the product since its launch.
At its peak, 'Ourpay' captured 23% of orders absorbing A$5.4 million of working capital. As part of the strategic review we unwound the working capital and migrated a proportion of the existing 'Ourpay' customers onto other payment partners. We are currently offering 'Ourpay' to our existing customers and are still committed to the development of 'Ourpay' as the Group's proprietary buy-now, pay later platform. At the year end the receivables balance associated with 'Ourpay' was A$2.0 million which we anticipate will further reduce in H1 FY20.
We have built a platform capable of significant scale and moving forward we anticipate that our technology platform will be key to unlocking further operational efficiencies and reducing costs.
Outlook
After a challenging year, we are now in a much stronger position, with a substantially different business that is now based on an Inventory Light Marketplace Platform. Additionally, the Group is now debt free and cash flow positive.
During FY19 we worked with over 1,650 suppliers, who sold over 9 million units on the marketplace platform launching over 34,000 sales campaigns. The scale of our international supplier base gives us the confidence and belief that MySale is well placed to capitalise on the off-price opportunity and the continued shift to online shopping will allow us to build on our solid foundations, scale and capability.
FY20 is about recovery and stability with a relentless focus on execution and we are fully prepared for the change in the NZ GST regulation from the 1st December. We expect revenues to be at a substantially lower level year on year as a result of exiting the UK business and selling down the own-buy (1P) inventory. We anticipate, however, that this, along with the full deployment of our technology platform, will bring significant cost savings and our cash levels will grow as we exit own-buy (1P) inventory.
While it is early in the current year, I am pleased with the progress that we are making since the completion of the strategic review and the refocusing of the business. Trading to date has been in line with management expectations and the board expects that underlying EBITDA and revenue for the year will be in line with management forecasts.
Board of Directors
Jamie Jackson stepped down as Executive Vice Chairman in September. Jamie founded the business and has been instrumental in taking the business to where it is today. I would like to thank him for his contribution, and accomplishments, over a significant period.
Charles Butler, currently Interim non-executive Chairman, will become Chairman on a permanent basis on the signing of this report. Charles oversaw the recent share placing, debt restructuring and strategy repositioning and I am delighted that Charles will be taking on the role of permanent Chairman and will continue to chair the audit committee.
David Mortimer has indicated he will not offer himself for re-election at this year's AGM. We thank him for his contribution over the past five years.
We are delighted to welcome Dow Famulak and Wally Muhieddine as newly appointed Non-executive Directors. Dow was appointed on the 3 December 2019 and is a member of the audit and risk committee and will chair the remuneration committee. Wally was appointed on the 3 December 2019 and is a member of the remuneration Committee. We very much look forward to working with Dow and Wally as we as execute the ANZ First Strategy.
We are also committed to finding the right candidate to fill the CFO position and continues to conduct an extensive search process to fill this role.
These are very important appointments and show our determination to attract the best senior talent to support our business. We are also making changes to our management ensuring we strengthen the team with external talent as well as ensuring we fully utilise our ANZ resources.
I would like to thank the MySale team for all their hard work, energy and passion in what has been a challenging environment. They have been fantastic and the majority are now based in Australia and working more efficiently, quickly and collaboratively. We are keeping it very simple, doing what we know best at speed and with no distractions.
Finally, thank you to our customers, shareholders, suppliers and business partners for their ongoing support and engagement over the past 12 months and we look forward to working with you all in FY20.
_______________________
Carl Jackson
Chief Executive Officer
4 December 2019
Financial review by the Chief Executive Officer
During FY19 as part of the Group's restructuring, the business undertook a detailed review of stock levels and business processes. As part of this review management identified system and process errors that have required the prior year balances to be restated. Full details are contained with Note 4 to the financial statements. The restructuring of the business led to a large number of provisions and write-downs as well as a larger than normal number of one-off costs. This has led management to believe that the best way for a reader of the accounts to understand the position of the business is for the profit and loss statement to be split out into 3 columns for each financial year. The exceptional items are covered in more detail in Note 10 to the financial statements.
Revenue and Gross Profit
For the year ended 30 June 2019 Group revenue decreased by 28.6% to A$208.6 million (FY18: A$292.2 million) and gross profit decreased before exceptional items, by 54.3%, to A$38.2 million (FY18: A$83.7 million). This performance came as a result of the GST changes in Australia and the disruption from the restructuring of the business.
Operating Expenses
The operating expenses before exceptional items dropped to A$59.3 million (FY18: A$74.3 million) in the year. During the year the Group closed the UK and US operations that resulted in a reduction in total operating costs.
Profit/Loss before Tax
The loss before tax before exceptional items for the year is A$26.3 million (FY18: A$2.9 million profit). The reported loss before tax for the year is A$58.2 million (FY18: A$3.7 million loss). This reported loss is after the inclusion of a number of one-off and non-cash items which are shown in more detail below and in Notes 7 and 10 to the financial statements in order to provide greater insight as to the underlying profitability of the Group.
Profit/Loss after Tax and earnings per share
The loss after tax before exceptional items for the year is A$28.7 million (FY18: A$7.1 million profit) and the reported loss after tax for the year is A$69.3 million (FY18: A$1.5 million loss). This reported loss is after the inclusion of a number of one-off and non-cash items which are shown in more detail below and in Notes 7 and 10 to the financial statements in order to provide greater insight as to the underlying profitability of the Group.
Note 38 shows the detailed calculations of basic loss per share for the financial year (after tax and before exceptional items which was 18.60 cents per share loss (FY18: 4.61 cents profit) and was 12.21 cents loss (FY18: 6.30 cents profit) on EBITDA before exceptional items.
Taxation
The Group has recorded a tax expense of A$11.1 million for the year (FY18: A$2.2 million benefit) which includes an impairment to the deferred tax asset of A$10.6 million. Full details of the tax expense are provided in Note 11 to the financial statements. The Group has A$83.9 million (FY18: A$32.4 million) of carried forward tax losses that may be available to use for future offset. A deferred tax asset is only recorded where it is probable that these losses will be recoverable. The business needs to undertake a full review of the impact of the capital restructuring to understand the extent to which this restructure could put the accessibility of these tax losses at risk. Until this review is completed management have taken the judgement of not recognising these losses as a deferred tax asset.
Balance Sheet, Cash and Working Capital
The Group's closing cash balance was A$0.8 million (FY18: A$6.8 million) and a net debt balance of A$17.5 million (FY18: A$6.2 million). As detailed in the subsequent events note, the Group finalised a share placement of 640.4 million shares for A$23.3 million in September 2019. The placement involved a repayment of borrowings of A$10.9 million and debt forgiveness of A$7.7 million. After these actions the business is debt free.
As noted in last year's financials the strategy was to reduce wholesale activity to deliver a steady reduction in gross trade receivables. Trade receivables reduced to A$11.3 million (FY18: A$29.8 million). The balance includes uncleared cash receipts from online customers of A$5.3 million (FY18: A$5.0 million). There has been a provision raised against the trade receivable balances of A$5.4 million (FY18: A$0.3 million) which includes a provision against Ourpay receivables of A$1.4 million and a provision against wholesale debtors of A$4.0 million. Further details are provided in Note 13 to the financial statements.
Capital expenditure was reduced on prior year investment levels as the technology platform is maturing and requiring less major development work than was undertaken in FY17 and 18. Total capital expenditure was A$4.9 million (FY18: A$8.5 million). Goodwill was impaired by A$2.8 million to A$21.2 million. No impairment was considered necessary to the other intangible assets.
Inventory value was recognised at the year end as A$16.0 million (FY18: A$33.7 million). The balance includes stock in transit of A$1.7 million (FY18: A$2.7 million) and is after A$18.9 million (FY18 A$0.3 million) of write-downs and provisions being applied to reflect the change in business strategy to move away from own-buy.
Banking Facilities
Subsequent to the refinancing the Group will not be relying on trade and overdraft financing to support the business operations. The sell down of 'own-buy' inventory and the switch to an inventory light business model will reduce the overall reliance on external financing to support inventories and other working capital requirements.
Underlying Basis, Exceptional Items
As noted above the Group manages its operations by looking at the underlying EBITDA which excludes the impact of a number of one-off and non-cash items of a non-trading nature as this, in the Board's opinion, provides a more representative measure of the Group's performance. In the FY19 year due to the restructuring this approach has resulted in the profit and loss statement to be split out into 3 columns for each financial year. Full details on exceptional items are contained within Note 10 to the financial statements. A reconciliation between reported profit before tax and underlying EBITDA is included at Note 7 with further details in Note 10 to the financial statements and outlined below.
A$ million | FY19 | FY18 restated |
Reported EBITDA | (50.8) | 3.1 |
Impairments | 9.6 | - |
Share based payments | (1.0) | 0.9 |
Discontinued and one-off costs | 2.9 | 3.8 |
Inventory write downs | 18.9 | - |
Unrealised foreign exchange loss | 1.5 | 2.0 |
Underlying EBITDA | (18.8) | 9.7 |
Depreciation & Amortisation | (6.9) | (6.6) |
Net interest expense | (0.5) | (0.3) |
Underlying profit before tax | (26.3) | 2.9 |
Included within one-off items are items of a non-trading, non-recurring nature such as reorganisation costs, asset write downs, charges arising from system migrations and other costs. The principle items in the year under review are the impairments and inventory write-downs. The impairments include; an A$2.8 million goodwill impairment and A$6.8 million impairment of receivables from the wholesale business.
Key Performance Indicators
The Group manages its operations through the use of a number of key performance indicators [KPI's] including revenue growth, gross margin %, Underlying EBITDA, active customer growth, monthly buyers, AOV, revenue per customers, orders per customer and number of suppliers.
_____________________________
Carl Jackson
Chief Executive Officer
4 December 2019
|
|
|
|
|
|
|
|
|
|
|
|
| Before exceptional items |
| Exceptional items |
| Total |
| Before exceptional items |
| Exceptional items |
| Total |
|
|
|
| 2019 |
| 2019 |
| 2019 |
| Restated 2018 |
| 2018 |
| 2018 |
|
| Note |
| A$'000 |
| A$'000 |
| A$'000 |
| A$'000 |
| A$'000 |
| A$'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from contracts with customers |
| 5 |
| 208,596 |
| - |
| 208,596 |
| 292,204 |
| - |
| 292,204 |
Cost of sale of goods |
|
|
| (170,398) |
| (19,611) |
| (190,009) |
| (208,532) |
| - |
| (208,532) |
Gross profit |
| 5 |
| 38,198 |
| (19,611) |
| 18,587 |
| 83,672 |
| - |
| 83,672 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating gain/(loss), net |
| 6 |
| 743 |
| 848 |
| 1,591 |
| 586 |
| (1,950) |
| (1,364) |
Interest revenue calculated using the effective interest method |
|
|
| - |
| - |
| - |
| 10 |
| - |
| 10 |
ExpensesSelling and distribution expenses |
|
|
| (37,798) |
| (166) |
| (37,964) |
| (50,798) |
| - |
| (50,798) |
Administration expenses |
|
|
| (28,427) |
| (3,387) |
| (31,814) |
| (30,057) |
| (4,656) |
| (34,713) |
Recovery/(impairment) of receivables |
| 13 |
| 1,499 |
| (6,760) |
| (5,261) |
| (249) |
| - |
| (249) |
Impairment of assets |
| 17 |
| - |
| (2,832) |
| (2,832) |
| - |
| - |
| - |
Finance costs |
| 8 |
| (547) |
| - |
| (547) |
| (271) |
| - |
| (271) |
Loss before income tax (expense)/benefit |
|
|
| (26,332) |
| (31,908) |
| (58,240) |
| 2,893 |
| (6,606) |
| (3,713) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (expense)/benefit |
| 11 |
| (2,367) |
| (8,723) |
| (11,090) |
| 4,228 |
| (1,982) |
| 2,246 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss after income tax (expense)/benefit for the year attributable to the owners of MySale Group Plc |
|
|
| (28,699) |
| (40,631) |
| (69,330) |
| 7,121 |
| (8,588) |
| (1,467) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Refer to note 4 for detailed information on Restatement of comparatives.
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The above statement of profit or loss and other comprehensive income should be read in conjunction with the accompanying notes
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
The above balance sheet should be read in conjunction with the accompanying notes
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Refer to note 4 for detailed information on Restatement of comparatives.
The financial statements of MySale Group Plc (company number 115584 (Jersey)) were approved by the Board of Directors and authorised for issue on 4 December 2019. They were signed on its behalf by: __________________________ __________________________Carl Jackson Charles ButlerDirector Director |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Refer to note 4 for detailed information on Restatement of comparatives.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
The above statement of changes in equity should be read in conjunction with the accompanying notes
|
|
|
|
The above statement of cash flows should be read in conjunction with the accompanying notes
Note 1. General information
MySale Group Plc is a group consisting of MySale Group Plc (the 'Company' or 'parent entity') and its subsidiaries (the 'Group'). The financial statements of the Group, in line with the location of the majority of the Group's operations and customers, are presented in Australian dollars and generally rounded to the nearest thousand dollars. The principal business of the Group is the operating of online shopping outlets for consumer goods like ladies, men and children's fashion clothing, accessories, beauty and homeware items.
MySale Group Plc is a public company, limited by shares, listed on the AIM (Alternate Investment Market), a sub-market of the London Stock Exchange. The company is incorporated and registered under the Companies (Jersey) Law 1991. The company is domiciled in Australia.
The registered office of the company is Ogier House, The Esplanade, 44 Esplanade Street. Helier, JE4 9WG, Jersey and principal place of business is at 3/120 Old Pittwater Road, Brookvale, NSW 2100, Australia.
The financial statements were authorised for issue, in accordance with a resolution of directors, on 4 December 2019.
|
Note 2. Significant accounting policies
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Basis of preparation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
This condensed consolidated financial information for the year ended 30 June 2019 has been prepared in accordance with the recognition and measurement criteria of International Financial Reporting Standards as adopted by the European Union ("Adopted IFRSs"), IFRS IC Interpretations and the Companies (Jersey) Law 1991.
The financial information contained in this preliminary announcement for the years ended 30 June 2019 and 30 June 2018 does not comprise the Group's statutory financial statements within the meaning of Companies (Jersey) Law 1991.
Statutory accounts for the year ended 30 June 2019 will be filed with the Jersey Companies Registry in due course. The auditors' report on the statutory accounts for each of the years ended 30 June 2019 and 30 June 2018 is unqualified, does not draw attention to any matters by way of emphasis and does not contain any statement under any matters that are required to be reported by exception under Companies (Jersey) Law 1991.
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Going concern As at 30 June 2019, the Group's current liabilities exceeds current assets by $34,716,000 (2018: positive working capital of $18,661,000) and the Group has incurred a loss before tax of $58,240,000 (2018: loss of $3,713,000) and generated operating cash outflows of $9,003,000 (2018: operating cash outflows of $7,273,000). Subsequent to the end of the financial year, the Group has continued to perform in line with their budget which forecasts the business will generate positive cash flows sufficient to ensure the business will continue as a going concern. The cash flows forecast assumes there will be adequate cash generated to meet the Group's obligations as and when they fall due. The directors are confident of delivering the forecast cash flows and continuing a going concern. Accordingly, the financial statements have been prepared on a going concern basis.
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Critical accounting estimates The preparation of the financial statements requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the Group's accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements, are disclosed in note 3.
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Changes to accounting standards | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The following Accounting Standards and Interpretations are most relevant to the Group:
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
IFRS 9 Financial Instruments The Group has adopted IFRS 9 from 1 July 2018. The standard introduced new classification and measurement models for financial assets. New impairment requirements use an 'expected credit loss' ('ECL') model to recognise an allowance. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
IFRS 15 Revenue from Contracts with Customers The Group has adopted IFRS 15 from 1 July 2018. The standard provides a single comprehensive model for revenue recognition. The core principle of the standard is that an entity shall recognise revenue to depict the transfer of promised goods or services to customers at an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Impact of adoption IFRS 9 and IFRS 15 were adopted using the transitional rules under the modified retrospective approach and as such comparatives have not been restated. The impact of adoption on opening accumulated losses as at 1 July 2018 was A$nil.
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
There has been no material impact on adoption of IFRS 9 and IFRS 15, other than the changes to disclosure as required by these standards, and consequential amendments to other standards, which includes:
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Presentation of non-statutory measures In addition to statutory measures, the Directors use various non-GAAP key financial measures to evaluate the Group's performance and consider that presentation of these measures provides shareholders with an additional understanding of the core trading performance of the Group. The measures used are explained and reconciled to their equivalent statutory headings below.
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating profit after exceptional items and earnings per share after exceptional items The Directors believe that adjusted results and adjusted earnings per share, provide additional useful information on the core operational performance of the Group to shareholders, and review the results of the Group on an adjusted basis internally. The term 'exceptional items' is not a defined term under IFRS and may not therefore be comparable with similarly titled profit measurements reported by other companies. It is not intended to be a substitute for, or superior to, IFRS measurements of profit. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjustments are made in respect of:
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The tax related to adjusting items is the tax effect of the items above that are allowable deductions for tax purposes (primarily exceptional items), calculated using the standard rate of corporation tax. See note 11 for a reconciliation between reported and adjusted tax charges.
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Further details of exceptional items are included in note 10. A reconciliation between earnings per share after exceptional items and statutory earnings per share measures is shown in note 30. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating cash flow after exceptional items Operating cash flow after exceptional items is not a measure defined by IFRS. It is defined as cash flow from operations excluding the impact of exceptional items, which are defined above. The Directors use this measure to assess the performance of the Group as it excludes volatile items not related to the core trading of the Group.
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Note 3. Critical accounting judgements, estimates and assumptions
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the reported amounts in the financial statements. Management continually evaluates its judgements and estimates in relation to assets, liabilities, contingent liabilities, revenue and expenses. Management bases its judgements, estimates and assumptions on historical experience and on other various factors, including expectations of future events, management believes to be reasonable under the circumstances. The resulting accounting judgements and estimates will seldom equal the related actual results. The judgements, estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities (refer to the respective notes) within the next financial year are discussed below.
|
Judgements:
|
Revenue from contracts with customers involving sale of goods When recognising revenue in relation to the sale of goods to customers, the key performance obligation of the Group is considered to be the point of delivery of the goods to the customer, as this is deemed to be the time that the customer obtains control of the promised goods and therefore the benefits of unimpeded access.
|
Impairment of non-financial assets The Group assesses impairment of non-financial assets at each reporting date by evaluating conditions specific to the Group and to the particular asset that may lead to impairment. If an impairment trigger exists, the recoverable amount of the asset is determined. This involves fair value less costs of disposal or value-in-use calculations, which incorporate a number of key estimates and assumptions.
|
Estimates:
|
Allowance for expected credit losses The allowance for expected credit losses assessment requires a degree of estimation and judgement. It is based on the lifetime expected credit loss, grouped based on days overdue, and makes assumptions to allocate an overall expected credit loss rate for each group. These assumptions include recent sales experience and historical collection rates.
|
Provision for obsolete and slow-moving inventories The provision for obsolete and slow-moving inventories assessment requires a degree of estimation and judgement. The level of the provision is assessed by taking into account the recent sales experience, the ageing of inventories and other factors that affect inventory obsolescence.
|
Estimation of useful lives of assets The Group determines the estimated useful lives and related depreciation and amortisation charges for its property, plant and equipment and finite life intangible assets. The useful lives could change significantly as a result of technical innovations or some other event. The depreciation and amortisation charge will increase where the useful lives are less than previously estimated or technically obsolete or non-strategic assets that have been abandoned or sold will be written off or written down.
|
Goodwill The Group tests annually, or more frequently if events or changes in circumstances indicate impairment, whether goodwill has suffered any impairment, in accordance with the accounting policy stated in note 2. The recoverable amounts of cash-generating units have been determined based on value-in-use calculations. These calculations require the use of assumptions, including estimated discount rates based on the current cost of capital and growth rates of the estimated future cash flows. An impairment charge was required during the financial year ended 30 June 2019 for $2,832,000 (2018: A$nil). Refer to note 17 for further details.
|
Income tax The Group is subject to income taxes in the jurisdictions in which it operates. Significant judgement is required in determining the provision for income tax. There are many transactions and calculations undertaken during the ordinary course of business for which the ultimate tax determination is uncertain. The Group recognises liabilities for anticipated tax audit issues based on the Group's current understanding of the tax law. Where the final tax outcome of these matters is different from the carrying amounts, such differences will impact the current and deferred tax provisions in the period in which such determination is made.
|
Recovery of deferred tax assets Deferred tax assets are recognised for deductible temporary differences only if the Group considers it is probable that future taxable amounts will be available to utilise those temporary differences and tax losses.
|
Note 4. Restatement of comparatives
Correction of error During the course of the 2019 financial year management undertook a detailed review of their third party purchase order and ERP inventory systems. As part of this review process management identified system errors in the processing of third party purchase orders. As a consequence, it was identified that third party purchase orders had been incorrectly accounted for as inventory.
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The error has been corrected by restating each of the affected financial statement line items for the prior periods as follows:
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Statement of profit or loss and other comprehensive income
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance sheet at the beginning of the earliest comparative period
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance sheet at the end of the earliest comparative period
|
Note 5. Operating segments
Identification of reportable operating segments The Group's operating segments are determined based on the internal reports that are reviewed and used by the Board of Directors (being the Chief Operating Decision Makers ('CODM')) in assessing performance and in determining the allocation of resources.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The CODM reviews revenue and gross profit by reportable segments, being geographical regions. The accounting policies adopted for internal reporting to the CODM are consistent with those adopted in these financial statements.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The Group operates separate websites in each country that it sells goods in. Revenue from external customers is attributed to each country based on the activity on that country's website. Similar types of goods are sold in all segments. The Group's operations are unaffected by seasonality.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intersegment transactions Intersegment transactions were made at market rates and are eliminated on consolidation.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment assets and liabilities Assets and liabilities are managed on a Group basis. The CODM does not regularly review any asset or liability information by segment and, accordingly there is no separate segment information. Refer to the balance sheet for Group assets and liabilities.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Major customers During the year ended 30 June 2019 there were no major customers (2018: none). A customer is considered major if its revenues are 10% or more of the Group's revenue.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating segment information
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Note 6. Other operating gain/(loss), net
* In May 2019, the Group sold its Cocosa websites through an asset sale for a net gain on sale of A$2,655,000.
|
Note 7. EBITDA reconciliation (earnings before interest, taxation, depreciation and amortisation)
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Underlying EBITDA represents EBITDA adjusted for certain items, as outlined below.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Note 8. Expenses
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Note 9. Staff costs
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Note 10. Exceptional items
As discussed in note 2, certain items are presented as exceptional. These are detailed below:
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Exceptional costs: Staff related exceptional costs During the 2019 financial year, staff related exceptional costs related to the following: (a) integrating acquired businesses onto the Group's online platform (b) restructuring overseas offices and warehouses in the US, UK and NZ (c) amounts in relation to the Group's long-term employee incentive plan to its key management personnel and Directors.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cost of sale of goods Cost of sale of goods adjustment relates to the write down of the Group's ownbuy and outlet stock at year end.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Merchant and other professional fees This relates to the professional fees paid for potential acquisitions and business restructure initiatives.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other adjusting items Other adjusting items relate to non-recurring restructuring costs and provisions recognised by the business.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Impairment of receivables An impairment of $6,760,000 has been recognised against the Group's wholesale business receivables.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill impairment An impairment of $2,832,000 has been recognised against goodwill relating to the Online Retail CGU. There were no impairments in the prior year. See note 17 for further details.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Profit on disposal of assets of a subsidiary During the 2019 financial year, the Group sold its Cocosa websites and related trademarks for a $2,655,000 profit on disposal.
|
Note 11. Income tax expense/(benefit)
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The tax rates of the main jurisdictions are Australia 30% (2018: 30%), Singapore 17% (2018: 17%), New Zealand 28% (2018: 28%), United Kingdom 19% (2018: 19%) and United States 21% (2018: 21%). The Group is not required to pay Jersey tax as none of its entities are Jersey tax residents.
|
Note 12. Current assets - cash and cash equivalents
|
Note 13. Current assets - trade and other receivables
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Trade receivables include uncleared cash receipts due from online customers which amounted to A$5,303,000 (2018: A$4,996,000).
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for expected credit losses The Group has recognised a loss of A$5,261,000 (2018: A$249,000) in profit or loss in respect of impairment of receivables for the year ended 30 June 2019.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The ageing of the trade receivables and the merchant receivables (uncleared cash receipts due from online customers) and allowance for expected credit losses provided for above are as follows:
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Movements in the allowance for expected credit losses are as follows:
|
Note 14. Current assets - inventories
Write-downs of inventories to net realisable value recognised as an expense during the year ended 30 June 2019 amounted to A$18,941,000 (2018: A$275,000). This expense has been included in 'cost of sales' in profit or loss.
|
Note 15. Current assets - Other current assets
Prepaid inventory relates to the costs of goods for resale that have been paid for by the Group but not delivered to its distribution centres for further dispatch to the customers who placed the orders as at the reporting date. The corresponding cash received in advance from customers are accounted for within the contract liabilities category in the balance sheet which includes the total amount of cash received for the goods not delivered to customers at the reporting date.
|
Note 16. Non-current assets - property, plant and equipment
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliations Reconciliations of the written down values at the beginning and end of the current and previous financial year are set out below:
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation expense is included in the 'administration expenses' in profit or loss.
|
Note 17. Non-current assets - intangibles
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliations Reconciliations of the written down values at the beginning and end of the current and previous financial year are set out below:
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Amortisation expense is included in 'administration expenses' in profit or loss.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill is allocated to the Group's cash-generating units ('CGUs') identified according to business model as follows:
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The Group's retail websites are "OO.com", Deals Direct, and Top Buy. All other websites owned by the Group are online flash websites.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The recoverable amounts of the CGUs were determined based on value-in-use. Cash flow projections used in the value-in-use calculations were based on financial budgets approved by management covering a five year period. Cash flows beyond the five year period were extrapolated using the estimated growth rates stated below.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Management determined budgeted gross margin based on expectations of market developments. The growth rates used were conservative based on industry forecasts. The discount rates used were pre-tax and reflected specific risks relating to the CGUs.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Online flash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Key assumptions used for value-in-use calculations:
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Based on the assessment, no impairment charge is required. Management have performed a number of sensitivity tests on the above rates and note that there are no impairment indicators arising from this analysis. The recoverable amount exceeded the carrying amount by A$4,893,000.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Online retail | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Key assumptions used in value-in-use calculation
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Based on the assessment, an impairment charge of $2,832,000 is required. The recoverable amount was below the carrying amount by A$2,832,000.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sensitivity As disclosed in note 3, the directors have made judgements and estimates in respect of impairment testing of goodwill. Should these judgements and estimates not occur the resulting goodwill carrying amount may decrease. Sensitivity analysis has been performed on the value-in-use calculations, holding all other variables constant, to: (i) apply a 1% increase in discount rate from 9% to 10%. No impairment would occur in the Online Flash CGU. The Online Retail CGU impairment would increase from $2,800,000 to $3,100,000. (ii) reduce the terminal value growth rate from 2% to 1.5%. No impairment would occur in the Online Flash CGU. The Online Retail CGU impairment would increase from $2,800,000 to $2,900,000.
|
Note 18. Non-current assets - deferred tax
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred income tax assets are recognised for tax losses, non-deductible accruals and provisions and capital allowances carried forward to the extent that realisation of the related tax benefits through future taxable profits is probable.
|
Note 19. Current liabilities - trade and other payables
|
Note 20. Current liabilities - contract liabilities
|
Note 21. Current liabilities - borrowings
|
Note 22. Current liabilities - provisions
|
Note 23. Non-current liabilities - borrowings
| |||||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||
Total secured liabilities The total secured liabilities (current and non-current) are as follows:
|
Note 24. Non-current liabilities - provisions
| |||||||||||||||||||||||||||||||||||||||||||||
Note 25. Equity - share capital
| |||||||||||||||||||||||||||||||||||||||||||||
Authorised share capital 200,000,000 (2018: 200,000,000) ordinary shares of £nil each.
|
Note 26. Equity - other reserves
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Movements in reserves Movements in each class of reserve during the current and previous financial year are set out below:
|
Note 27. Equity - dividends
There were no dividends paid, recommended or declared during the current or previous financial year.
|
Note 28. Contingent liabilities
The Group issued bank guarantees through its banker, Hong Kong and Shanghai Banking Corporation, in respect of lease obligations amounting to A$1,503,000 (2018: A$1,537,000).
The Group has issued a bank guarantee through its banker ANZ Bank New Zealand Limited, in respect of customs and duties obligations amounting to NZ$150,000 (2018: NZ$150,000). |
Note 29. Commitments
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The Group leases office space, land and buildings and warehouses from non-related parties under non-cancellable operating lease agreements. The leases have varying terms, escalation clauses and renewal rights. The Group leases motor vehicle from non-related parties under finance leases. The lease agreements do not have renewal clauses but provide the Group with options to purchase the leased assets at nominal values at the end of the lease term.
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The carrying amounts of motor vehicle held under finance leases are A$50,000 (2018: A$144,000) at the reporting date.
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The company previously subleased some of its office and warehouse space to related and non-related parties. The subleases have varying terms and expiry dates.
|
Note 30. (Loss)/earnings per share
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2,580,543 (2018: 8,047,850) employee long-term incentives have been excluded from the 2019 diluted earnings calculation as they are anti-dilutive for the year.
|
Note 31. Share-based payments
The company has two employee share plans; (1) the Executive Incentive Plan ('EIP') and (2) the Loan Share Plan ('LSP'). In accordance with the terms of each plan 100% of the ordinary shares will vest three years from grant date subject to the achievement of the Underlying Earnings Before Interest, Tax, Depreciation and Amortisation ('EBITDA') included in the company's internal forecasts set by the Board in the year of the grant.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
In July 2015, 3,000,000 options over the ordinary share capital of the company were granted to the Chairman with an exercise price of £0.53. 1,000,000 options will vest when the company's share price reaches £1.50, a further 1,500,000 shall vest when the company's share price reaches £2.26 and a further 500,000 shall vest when the company's share price reaches £2.75. The options expire five years after the grant date. Other than the vesting conditions, all other terms are the same as the EIP. The fair value of the accounting expense in relation to these options are recognised over the vesting period.
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Set out below are summaries of share and options granted under the plans for directors and employees:
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The weighted average remaining contractual life of the share plan outstanding at the end of the financial year was 2 years (2018: 4 years).
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The share-based payment expense for the year was a benefit of A$1,036,000 (2018: an expense of A$878,000). There is a benefit in the current year mainly due to vesting conditions for the FY 18 grant not being met so all the related options were forfeited. The benefit is also a result of the leavers in the restructure and the resignation of the previous Chairman resulting in their respective options being forfeited.
|
Note 32. Events after the reporting period
In September 2019, the Group finalised a share placement for A$23,329,000. Net proceeds after considering the share issue costs of A$708,000 was A$22,621,000. The total number of new shares issued under the placement was 640,376,083 bringing the total shares on issue to 794,707,735. As part of the share placement, the Group agreed with its financier Hong Kong and Shanghai Banking Corporation Plc ('HSBC') to extinguish all borrowing facilities, Corporate Guarantees and Indemnities with a repayment of A$10,914,000 in September 2019. As part of this repayment HSBC agreed to provide the Group with a debt forgiveness amount of A$7,753,000.
|
On 13 November 2019, the business entered into a leasing agreement for a new warehouse in Australia. The agreement involves the surrender of the existing warehouse lease including the waiving of any make good provision and no early termination charges being applied on the existing warehouse lease surrender. The agreement also includes an upfront cash incentive payment to cover the relocation costs. The new warehouse is less than 75% of the area of the current facility and aligns with the business's strategy of selling down 'ownbuy' inventory and operating an inventory light business. The lease is for 6 years and includes a break clause after 3 years which is roughly in line with the current warehouse lease period end.
|
No other matter or circumstance has arisen since 30 June 2019 that has significantly affected, or may significantly affect the Group's operations, the results of those operations, or the Group's state of affairs in future financial years.
|
Related Shares:
MYSL.L