Quarterlytics / Consumer Cyclical / Auto - Manufacturers / Naked Brand Group Limited

Naked Brand Group Limited

nakd · NASDAQ Consumer Cyclical
Claim this profile
Ticker nakd
Exchange NASDAQ
Sector Consumer Cyclical
Industry Auto - Manufacturers
Employees 51-200
← All annual reports
FY2019 Annual Report · Naked Brand Group Limited
Sign in to download
Loading PDF…
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 20-F

(Mark One)
[  ] REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended January 31, 2019

OR

[  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _____________ to _____________

[  ] SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Date of event requiring this shell company report ____________

Commission File Number 001-38544

NAKED BRAND GROUP LIMITED
(Exact name of registrant as specified in its charter)

N/A
(Translation of Registrant’s name into English)

Australia
(Jurisdiction of incorporation or organization)

c/o Bendon Limited
Building 7B, Huntley Street
Alexandria
NSW 2015, Australia
+61 2 9384 2400
(Address of principal executive offices)

Justin Davis-Rice, Executive Chairman
c/o Bendon Limited
Building 7B, Huntley Street
Alexandria
NSW 2015, Australia
+61 2 9384 2400
(Name, telephone, e-mail and/or facsimile number and address of Company contact person)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class
Ordinary Shares

Name of each exchange on which registered
The Nasdaq Capital Market

Securities registered pursuant to Section 12(g) of the Act:

None
(Title of class)

Securities for which there is a reporting obligation pursuant to Section 15(d) of the Act:

None
(Title of class)

Indicate the number of outstanding shares of each of the issuer’s classes of capital or common stock as of the close of the period covered by the annual report: At June 12, 2019,
59,487,636 ordinary shares were issued and outstanding.

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.

Yes [  ] No [X]

If this report is an annual or transition report, indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Securities
Exchange Act of 1934.

Yes [  ] No [X]

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12
months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Yes [X] No [  ]

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and
posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit
and post such files).

Yes [X] No [  ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or an emerging growth company. See definition of “large
accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer [  ]

Accelerated filer [  ]

Non-accelerated filer [X]
Emerging growth company [X]

If  an  emerging  growth  company  that  prepares  its  financial  statements  in  accordance  with  U.S.  GAAP,  indicate  by  check  mark  if  the  registrant  has  elected  not  to  use  the
extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [  ]

† The term “new or revised financial accounting standard” refers to any update issued by the Financial Accounting Standards Board to its Accounting Standards Codification
after April 5, 2012.

Indicate by check mark which basis of accounting the registrant has used to prepare the financial statements included in this filing:

  U.S. GAAP [  ]

International Financial Reporting Standards as issued
by the International Accounting Standards Board

[X]

Other [  ]

If “Other” has been checked in response to the previous question, indicate by check mark which financial statement item the registrant has elected to follow.

If this report is an annual report, indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Item 17 [  ] Item 18 [  ]

Yes [  ] No [X]

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NAKED BRAND GROUP LIMITED

TABLE OF CONTENTS

INTRODUCTION

TRADEMARKS AND SERVICE MARKS

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

NON-IFRS FINANCIAL MEASURES

PART I

ITEM 1. IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS

ITEM 2. OFFER STATISTICS AND EXPECTED TIME TABLE

ITEM 3. KEY INFORMATION

ITEM 4. INFORMATION ON THE COMPANY

ITEM 4A. UNRESOLVED STAFF COMMENTS

ITEM 5. OPERATING AND FINANCIAL REVIEW AND PROSPECTS

ITEM 6. DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES

ITEM 7. MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS

ITEM 8. FINANCIAL INFORMATION

ITEM 9. THE OFFER AND LISTING

ITEM 10. ADDITIONAL INFORMATION

ITEM 11. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

ITEM 12. DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES

PART II

ITEM 13. DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES

ITEM 14. MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS

ITEM 15. CONTROLS AND PROCEDURES

ITEM 16A. AUDIT COMMITTEE FINANCIAL EXPERT

ITEM 16B. CODE OF ETHICS

ITEM 16C. PRINCIPAL ACCOUNTANT FEES AND SERVICES

ITEM 16D. EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES

ITEM 16E. PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS

ITEM 16F. CHANGE IN REGISTRANT’S CERTIFYING ACCOUNTANT

ITEM 16G. CORPORATE GOVERNANCE

ITEM 16H. MINE SAFETY DISCLOSURE

PART III

ITEM 17. FINANCIAL STATEMENTS

ITEM 18. FINANCIAL STATEMENTS

ITEM 19. EXHIBITS

i

1

1

1

3

4

4

4

4

17

27

27

54

57

61

61

62

73

74

74

74

74

74

76

76

76

77

77

77

77

77

78

78

78

78

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 INTRODUCTION

Unless otherwise indicated, all references in this Annual Report on Form 20-F to “we,” “our,” “us,” the “Company,” “Naked”  or  similar  terms  refer  to  Naked  Brand  Group
Limited  and  its  consolidated  subsidiaries.  We  publish  our  consolidated  financial  statements  in  New  Zealand  dollars.  In  this Annual  Report,  unless  otherwise  specified,  all
monetary amounts are in New Zealand dollars, and all references to “$,” “NZD$,” and “dollars” mean New Zealand dollars, unless otherwise indicated.

This Annual Report on Form 20-F (this “Annual Report”) contains our audited consolidated financial statements and related notes for the years ended January 31, 2019 and
2018, the seven month period ended January 31, 2017 and the year ended June 30, 2016 (“Audited Consolidated Financial Statements”).  Our Audited Annual  Consolidated
Financial Statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”), as issued by the International Accounting Standards Board
(“IASB”).

On June 19, 2018, we consummated the transactions contemplated by that certain Agreement and Plan of Reorganization, dated as of May 25, 2017 and amended on July 26,
2017, February 21, 2018, March 19, 2018 and April 23, 2018 (the “Merger Agreement”), by and among our company, Naked Brand Group Inc., a Nevada corporation (“Naked
(NV)”), Bendon Limited, a New Zealand limited company (“Bendon Limited”), Naked Merger Sub Inc., a Nevada corporation and a wholly owned subsidiary of ours (“Merger
Sub”)  and  Bendon  Investments  Ltd.,  a  New  Zealand  company  and  at  the  time  the  owner  of  a  majority  of  the  outstanding  shares  of  Bendon  Limited  (the  “Principal
Shareholder”).

Pursuant to the Merger Agreement, (i) we undertook a reorganization (the “Reorganization”) pursuant to which all of the shareholders of Bendon Limited exchanged all of the
outstanding ordinary shares of Bendon Limited (the “Bendon Ordinary Shares”) for our ordinary shares (“Naked Ordinary Shares”), and (ii) immediately thereafter, the parties
effectuated a merger of Merger Sub and Naked (NV), with Naked (NV) surviving as a wholly owned subsidiary of ours and the Naked (NV) stockholders receiving Naked
Ordinary Shares in exchange for all of the outstanding shares of common stock of Naked (NV) (the “Merger” and together with the Reorganization, the “Transactions”).

As a result of the Transactions, Bendon Limited and Naked (NV) became our wholly owned subsidiaries and the shareholders of Bendon Limited and the stockholders of Naked
(NV) became shareholders of ours.

 TRADEMARKS AND SERVICE MARKS

This Annual Report contains references to a number of trademarks which are our registered trademarks or trademarks for which we have pending applications or common law
rights. Our major trademarks include, among others, the “Naked” trademark, the Heidi Klum trademarks, Frederick’s of Hollywood trademarks and other related trademarks.

Solely for convenience, the trademarks, service marks and trade names referred to in this Annual Report are listed without the ®, (sm) and (TM) symbols, but we will assert, to
the fullest extent under applicable law, our rights or the rights of the applicable licensors to these trademarks, service marks and trade names.

 CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Annual Report contains forward-looking statements. Forward-looking statements include all statements that are not historical facts. Forward-looking statements can be
identified  by  words  such  as  “anticipate,”  “believe,”  “envision,”  “estimate,”  “expect,”  “intend,”  “may,”  “plan,”  “predict,”  “project,”  “target,”  “potential,”  “will,”  “would,”
“could,”  “should,”  “continue,”  “contemplate”  and  other  similar  expressions,  although  not  all  forward-looking  statements  contain  these  identifying  words.  They  appear  in  a
number of places throughout this Annual Report and include statements regarding our intentions, beliefs or current expectations concerning, among other things, our results of
operations,  financial  condition,  liquidity,  prospects,  growth,  strategies  and  the  industry  in  which  we  operate.  Forward-looking  statements  contained  in  this Annual  Report
include, among other things, statements relating to:

●

expectations regarding industry trends and the size and growth rates of addressable markets;

1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
●

●

our business plan and our growth strategies, including plans for expansion to new markets and new products; and

expectations for seasonal trends.

These statements are not assurances of future performance. Instead, they are based on our current beliefs, expectations and assumptions regarding the future of our business,
future plans and strategies, and other future conditions. Although we base the forward-looking statements contained in this Annual Report on assumptions that we believe are
reasonable, we caution you that actual results and developments (including our results of operations, financial condition and liquidity, and the development of the industry in
which we operate) may differ materially from those made in or suggested by the forward-looking statements contained in this Annual Report. In addition, even if results and
developments  are  consistent  with  the  forward-looking  statements  contained  in  this  Annual  Report,  those  results  and  developments  may  not  be  indicative  of  results  or
developments in subsequent periods. Certain assumptions made in preparing the forward-looking statements contained in this Annual Report include:

●

●

●

●

●

our ability to implement our growth strategies;

our ability to maintain good business relationships with our suppliers, wholesalers and distributors;

our ability to keep pace with changing consumer preferences;

our ability to protect our intellectual property; and

the absence of material adverse changes in our industry or the global economy.

By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future.
We  believe  that  these  risks  and  uncertainties  include,  but  are  not  limited  to,  those  described  in  Item  3.D  of  this Annual  Report,  “Risk  Factors,”  which  include,  but  are  not
limited to, the following risks:

● we may be unable to raise any necessary capital;

● we may be unable to maintain the strength of our brand or to expand our brand to new products and geographies;

● we may be unable to protect or preserve our brand image and proprietary rights;

● we may not be able to satisfy changing consumer preferences;

●

an economic downturn may affect discretionary consumer spending;

● we may not be able to compete in our markets effectively;

● we may not be able to manage our growth effectively;

●

●

●

●

●

poor performance during our peak season may affect our operating results for the full year;

our indebtedness may adversely affect our financial condition;

our ability to maintain relationships with our select number of suppliers;

our ability to manage our product distribution through our retail partners and international distributors;

the success of our marketing programs;

2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
●

●

the risk our business is interrupted because of a disruption at our headquarters; and

fluctuations in raw materials costs or currency exchange rates.

Actual results or events could differ materially from the plans, intentions and expectations disclosed in the forward-looking statements we make. As a result, any, or all of our
forward-looking  statements  in  this Annual  Report  may  turn  out  to  be  inaccurate.  We  have  included  important  factors  in  the  cautionary  statements  included  in  this Annual
Report,  particularly  in  Item  3.D  of  this Annual  Report,  “Risk  Factors,”  that  we  believe  could  cause  actual  results  or  events  to  differ  materially  from  the  forward-looking
statements  that  we  make.  We  may  not  actually  achieve  the  plans,  intentions  or  expectations  disclosed  in  our  forward-looking  statements,  and  you  should  not  rely  on  our
forward-looking  statements.  Moreover,  we  operate  in  a  highly  competitive  and  rapidly  changing  environment  in  which  new  risks  often  emerge.  It  is  not  possible  for  our
management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results
to differ materially from those contained in any forward-looking statements we may make.

You should read this Annual Report and the documents that we reference herein and have filed as exhibits hereto completely and with the understanding that our actual future
results may be materially different from what we expect. The forward-looking statements contained herein are made as of the date of this Annual Report, and we do not assume
any obligation to update any forward-looking statements except as required by applicable law.

 NON-IFRS FINANCIAL MEASURES

This document includes “non-IFRS financial measures,” that is, financial measures that either exclude or include amounts that are not excluded or included in the most directly
comparable measure calculated and presented in accordance with IFRS. Specifically, we make use of the non-IFRS measures “EBITDA.”

EBITDA  is  defined  as  earnings  before  interest,  taxes,  depreciation,  depletion,  amortization  and  impairment.  Our  management  uses  EBITDA  as  a  measure  of  our  operating
results and considers it to be a meaningful supplement to net income as a performance measurement, primarily because we incur significant depreciation and depletion and the
exclusion of impairment losses in EBITDA eliminates the non-cash impact.

EBITDA is used by investors and analysts for the purpose of valuing an issuer. The intent of EBITDA is to provide additional useful information to investors and the measure
does  not  have  any  standardized  meaning  under  IFRS. Accordingly,  this  measure  should  not  be  considered  in  isolation  or  used  in  substitute  for  measures  of  performance
prepared in accordance with IFRS. Other companies may calculate EBITDA differently. For a reconciliation of net income from continuing operations to EBITDA, please see
Item 5 of this Annual Report, “Operating and Financial Review and Prospects – Results of Operations.”

3

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 ITEM 1. IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS

Not applicable.

 ITEM 2. OFFER STATISTICS AND EXPECTED TIME TABLE

 PART I

Not applicable.

 ITEM 3. KEY INFORMATION

A. Selected Financial Data

The selected statement of operations data set forth below for the years ended January 31, 2019 and 2018, the seven month period ended January 31, 2017 and the year ended
June  30,  2016,  and  the  selected  balance  sheet  data  as  at  January  31,  2019,  2018  and  2017  and  June  30,  2016,  has  been  derived  from  our  audited  consolidated  financial
statements prepared and presented in accordance with IFRS, which are included in this Annual Report. The selected financial information set forth below for the year ended
January 31, 2017 has been derived from unaudited consolidated financial information that is not included in this Annual Report.

The  selected  financial  information  below  is  only  a  summary  and  should  be  read  in  conjunction  with  our  audited  financial  statements  and  notes  thereto  contained  elsewhere
herein. The financial results should not be construed as indicative of financial results for subsequent periods. See Item 5 of this Form 20-F and the financial statements and the
accompanying notes thereto included under Item 18 of this Form 20-F for further information about our financial results and condition.

Naked Brand Group Limited Financial Information as prepared under IFRS and in New Zealand Dollars (NZ$)

Consolidated Statement of Operations Data:

Revenue
Cost of goods sold
Gross profit
Brand management
Administrative expenses
Corporate expenses
Finance expense
Brand transition, restructure and transaction expenses
Impairment expense
Other foreign currency gains/(losses)
Fair value gain/(loss) on convertible notes derivative
Loss before income tax
Income tax benefit/(expense)
Loss for the period

Other comprehensive loss
Exchange differences on translation of foreign operations
Total comprehensive loss for the period

Loss per share for loss from continuing operations
attributable to the ordinary equity holders of the company:
Basic loss per share (NZ$)*
Diluted loss per share (NZ$)*

Jan. 31,
2019
NZ$000
12 months

Jan. 31,
2018
NZ$000
12 months

    Unaudited    
Jan. 31,
2017
NZ$000
12 months

Jan. 31,
2017
NZ$000
7 months

June 30,
2016
NZ$000
12 months

June 30,
2015
NZ$000
12 months

111,920 
(74,480)  
37,440 
(49,256)  
(3,432)  
(14,145)  
(4,041)  
(10,075)  
(8,173)  
1,963 
(775)  
(50,494)  
1,274 
(49,220)  

(7)  
(49,227)  

131,388     
(87,459)    
43,929     
(53,653)    
(4,131)    
(12,851)    
(8,791)    
(3,272)    
(1,914)    
757     
2,393     
(37,533)    
(60)    
(37,593)    

152,144     
(84,358)    
67,786     
(53,957)    
(3,712)    
(12,920)    
(11,214)    
(2,430)    
(2,865)    
(14,327)    
(592)    
(34,230)    
(6,123)    
(40,352)    

96,284     
(57,144)    
39,140     
(32,040)    
(2,383)    
(8,082)    
(6,238)    
(1,321)    
(292)    
(3,306)    
(592)    
(15,114)    
(865)    
(15,979)    

151,000     
(83,525)    
67,475     
(48,362)    
(4,090)    
(13,002)    
(10,409)    
(2,232)    
(2,157)    
(2,423)    
0     
(15,200)    
(5,546)    
(20,746)    

148     
(37,445)    

384     
(39,968)    

(29)    
(16,008)    

31     
(20,715)    

138,838 
(79,031)
59,807 
(42,203)
(4,691)
(13,940)
(5,870)
(12,182)
0 
4,700 
0 
(14,379)
1,274 
(13,105)

(93)
(13,198)

(2.01)  
(2.01)  

(1.79)    
(1.79)    

(2.06)    
(2.06)    

(0.82)    
(0.82)    

(1.13)    
(1.13)    

(0.72)
(0.72)

4

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
     
 
 
 
 
 
   
   
   
   
 
 
 
 
 
   
   
   
   
 
 
 
 
 
   
   
   
   
 
 
 
 
 
   
   
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
      
      
      
      
  
 
 
 
 
 
 
 
 
 
  
 
 
      
      
      
      
  
 
 
  
 
 
      
      
      
      
  
 
 
 
 
 
 
 
 
 
*A stock reorganization occurred on June 19, 2018 upon completion of the merger between Naked (NV) and Bendon Limited. As a result, the calculation of basic and diluted
earnings per share for 2018, 2017 and 2016 has been adjusted retrospectively. The number of ordinary shares outstanding has been adjusted to reflect the proportionate change
in the number of shares. See note 23 of our audited consolidated financial statements for further information.

Consolidated Balance Sheet Data:

Cash and cash equivalents
Working capital
Total assets
Borrowings
Total shareholders’ equity

January 31,
2019
NZ$000

January 31,
2018
NZ$000

January 31,
2017
NZ$000

June 30,
2016
NZ$000

June 30,
2015
NZ$000

1,962     
(29,426)    
75,687     
20,967     
10,519     

10,739     
(20,752)    
88,096     
52,121     
(5,710)    

2,645     
(19,644)    
101,232     
68,998     
(9,044)    

4,193   
(19,987)  
95,591   
77,593   
(17,876)  

1,246 
(24,067)
99,849 
56,273 
2,839 

Unless otherwise noted, all translations from U.S. dollars to New Zealand dollars in this Form 20-F were made at the closing rate as at January 31, 2019 of NZ$1 = US$0.69.
We make no representation that any New Zealand dollars or U.S. dollar amounts could have been, or could be, converted into U.S. dollar or New Zealand dollars, as the case
may be, at any particular rate, at the rates stated below, or at all.

B. Capitalization and Indebtedness

Not applicable.

C. Reasons for the Offer and Use of Proceeds

Not applicable.

D. Risk Factors

Risks Related to Our Business and Operations

We have a history of operating losses that may continue into the foreseeable future.

We have a history of operating losses and negative cash flow that may continue into the foreseeable future. If we fail to execute our strategy to achieve and maintain profitability
in the future, investors could lose confidence in the value of our Ordinary Shares, which could cause our share price to decline and adversely affect our ability to raise additional
capital. Investors should evaluate an investment in our company in light of this.

If we are unable to obtain additional financing on acceptable terms, we may have to curtail our growth or cease our development plans and operations.

The  operation  of  our  business  and  our  growth  efforts  will  require  significant  cash  outlays.  We  are  largely  dependent  on  outside  capital  to  implement  our  business  plan  and
support our operations. We anticipate for the foreseeable future that cash on hand and cash generated from operations will not be sufficient to meet our cash requirements, and
that we will need to raise additional capital through investments to fund our operations and growth. We cannot assure you that we will be able to raise additional capital as
needed on terms acceptable to us, if at all. If we are unable to raise capital as needed, we may be required to reduce the scope of our growth efforts, which could harm our
business plans, financial condition and operating results, or cease our operations entirely, in which case, you may lose all your investment. Financings, including future equity
investments, if obtained, may be on terms that are dilutive to our stockholders, and the prices at which new investors would be willing to purchase our securities may be lower
than the price at which you purchase your shares. Furthermore, the terms of securities issued in a financing, if obtained, may be more favorable for new investors.

5

 
 
 
 
 
 
   
   
   
   
 
 
 
   
   
   
   
 
 
 
   
   
   
   
 
   
 
   
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Investors  should  be  aware  that  the  value  of  an  investment  in  our  company  may  go  down  as  well  as  up.  In  addition,  there  can  be  no  certainty  that  the  market  value  of  an
investment in our company will fully reflect its underlying value.

The auditors’ report on our consolidated financial statements included an explanatory paragraph regarding there being substantial doubt about the ability to continue as a
going concern.

For the financial year ended January 31, 2019, we experienced a loss after income tax from continuing operations of $49.2m and operating cash outflows of $9.4m. We also are
in a net current liability position of $29.4m and a positive net asset position of $10.5m. We anticipate we will need to continue to fund losses through to the start of the fiscal
year beginning February 1, 2021. We also have trade creditors that are trading beyond their original credit terms and have breached the loan covenants of our credit facility
during our fiscal year ended January 31, 2019. The lender has extended our credit facility from being due on June 30, 2019 to August 31, 2019 to provide us and the lender time
to consider a refinance of the facility to a longer term to assist us to continue as a going concern. Therefore, there is substantial doubt about our ability to continue operations in
the future as a going concern, as noted by our auditors with respect to the consolidated financial statements for the periods ended January 31, 2019. Although our consolidated
financial statements raise substantial doubt about our ability to continue as a going concern, they do not reflect any adjustments that might result if we are unable to continue our
business. If we cannot continue as a viable entity, our shareholders may lose all of their investment in our company.

We have a concentration of sales to key customers and any substantial reduction in sales to these customers would have a material adverse effect on our business.

During  the  twelve  month  period  ended  January  31,  2019  sales  were  concentrated  with  Myer,  Farmers,  Woolworths  and  David  Jones  accounting  for  9%,  5%,  1%  and  1%,
respectively.  During  the  twelve  month  period  ended  January  31,  2018,  sales  were  concentrated  with  Myer,  Farmers  and  Woolworths  accounting  for  7%,  6%  and  2%
respectively.  During  the  twelve  month  period  ended  January  31,  2017,  sales  were  concentrated  with  Myer,  Farmers  and  Woolworths  accounting  for  10%,  7%,  5%  and  2%,
respectively.

Our results of operations would be materially adversely affected if these relationships ceased. Although we have diversified our customers and continue to receive increasing
sales orders from existing customers, these customers do not have any ongoing purchase commitment agreement with us; therefore, we cannot guarantee that the volume of sales
will  remain  consistent  going  forward. Any  substantial  change  in  purchasing  decisions  by  these  customers,  whether  due  to  actions  by  our  competitors,  industry  factors  or
otherwise, could have a material adverse effect on our business and our financial condition.

Our customers generally purchase our products on credit, and as a result, our results of operations and financial condition may be adversely affected if our customers
experience financial difficulties.

During the past several years, various retailers, including some of our largest customers, have experienced significant difficulties, including restructurings, bankruptcies and
liquidations. This could adversely affect us because our customers generally pay us after goods are delivered. Adverse changes in our customers’ financial position could cause
us to limit or discontinue business with that customer, require us to assume more credit risk relating to that customer’s future purchases or limit our ability to collect accounts
receivable relating to previous purchases by that customer, all of which could have a material adverse effect on our business, results of operations and financial condition.

We operate in a highly competitive market and the size and resources of some of our competitors may allow them to compete more effectively than we can, resulting in a
loss of our market share and a decrease in our net revenue and profitability.

The market for intimate apparel products is highly competitive. Competition may result in pricing pressures, reduced profit margins or lost market share or a failure to grow our
market share, any of which could substantially harm our business and results of operations. We compete directly against wholesalers and direct retailers of intimate apparel
products, including large, diversified companies with substantial market share and strong worldwide brand recognition, such as L Brands Inc., Hanesbrands Inc. and PVH Corp.,
whose  brands  include  Victoria’s  Secrets,  Calvin  Klein,  Maidenform,  Bonds  and  others.  Many  of  our  competitors  have  significant  competitive  advantages,  including  longer
operating histories, larger and broader customer bases, more established relationships with a broader set of suppliers, greater brand recognition and greater financial, research
and development, marketing, distribution and other resources than we do. Our competitors may be able to achieve and maintain brand awareness and market share more quickly
and  effectively  than  we  can.  Many  of  our  competitors  promote  their  brands  through  traditional  forms  of  advertising,  such  as  print  media  and  television  commercials,  and
through  celebrity  endorsements,  and  have  greater  and  substantial  resources  to  devote  to  such  efforts.  Our  competitors  may  also  create  and  maintain  brand  awareness  using
traditional  forms  of  advertising  more  quickly  than  we  can.  Our  competitors  may  also  be  able  to  increase  sales  in  their  new  and  existing  markets  faster  than  we  can  by
emphasizing different distribution channels than we do, such as catalog sales or an extensive franchise network, as opposed to distribution through retail stores, wholesale or
internet, and many of our competitors have substantial resources to devote toward increasing sales in such ways.

6

 
 
 
 
  
 
 
 
 
 
 
 
 
 
If  we  are  unable  to  anticipate  consumer  preferences  and  successfully  develop  and  introduce  new,  innovative  and  updated  products,  we  may  not  be  able  to  maintain  or
increase our sales and profitability.

Our success depends on our ability to identify and originate product trends as well as to anticipate and react to changing consumer demands in a timely manner. All of our
products are subject to changing consumer preferences that cannot be predicted with certainty. We may be unable to introduce new products in a timely manner. Our customers
may not accept our new products including our recently launched women’s products, or our competitors may introduce similar products in a more timely fashion. Failure to
anticipate  and  respond  in  a  timely  manner  to  changing  consumer  preferences  could  lead  to,  among  other  things,  lower  sales  and  excess  inventory  levels.  Even  if  we  are
successful in anticipating consumer preferences, our ability to adequately react to and address those preferences will in part depend upon our continued ability to develop and
introduce  innovative,  high-quality  products.  Our  failure  to  effectively  introduce  new  products  that  are  accepted  by  consumers  could  have  a  material  adverse  effect  on  our
financial condition.

Our  net  sales,  profit  results  and  cash  flows  are  sensitive  to,  and  may  be  affected  by,  general  economic  conditions,  consumer  confidence,  spending  patterns,  weather  or
other market disruptions.

Our net sales, profit, cash flows and future growth may be affected by negative local, regional, national or international political or economic trends or developments that reduce
the consumers’ ability or willingness to spend on discretionary products, including the effects of general economic conditions, employment, consumer debt, changes in personal
net worth based on changes in securities market price levels, residential real estate and mortgage markets, taxation, healthcare costs, fuel and energy prices, interest rates, credit
availability, consumer confidence and other macroeconomic factors, and national and international security concerns such as war, terrorism or the threat thereof. In addition,
market  disruptions  due  to  severe  weather  conditions,  natural  disasters,  health  hazards  or  other  major  events  or  the  prospect  of  these  events  could  also  impact  discretionary
consumer spending and confidence levels.

The worldwide apparel industry is heavily influenced by general economic cycles. Apparel retailing is a cyclical industry that is heavily dependent upon the overall level of
consumer spending. Purchases of specialty apparel and related goods tend to be highly correlated with the cycles of the levels of disposable income of consumers. As a result,
purchases  of  women’s  intimate  and  other  apparel,  beauty  and  personal  care  products  and  accessories  often  decline  during  periods  when  economic  or  market  conditions  are
unsettled or weak. Downturns, or the expectation of a downturn, in general economic conditions could materially and adversely affect consumer spending patterns. Because
apparel generally is a discretionary purchase, declines in consumer spending may have a more negative effect on apparel retailers than on other retailers. A decline in consumer
spending may negatively affect our profitability, because, in such circumstances, our sales may decrease and we may increase the number of promotional sales, either of which
could have a material adverse effect on our results of operations, financial condition and cash flows.

The decision by the United Kingdom to leave the European Union (“Brexit”) has increased the uncertainty in the economic and political environment in Europe. In particular,
our business in the United Kingdom may be adversely impacted by fluctuations in currency exchange rates, changes in trade policies, or changes in labor, immigration, tax or
other laws.

Extreme  weather  conditions  in  the  areas  in  which  our  stores  are  located,  particularly  in  markets  where  we  have  multiple  stores,  could  adversely  affect  our  business.  For
example, heavy snowfall, rainfall or other extreme weather conditions over a prolonged period might make it difficult for our customers to  travel  to  our  stores  and  thereby
reduce our sales and profitability.

Our financial performance may be affected by general economic conditions and financial difficulties.

Future  increases  in  interest  rates  or  other  tightening  of  the  credit  markets,  or  future  turmoil  in  the  financial  markets,  could  make  it  more  difficult  for  us  to  access  funds,  to
refinance our indebtedness (if necessary), to enter into agreements for new indebtedness, or to obtain funding through the issuance of our securities. Any such adverse changes
in the credit or financial markets could also impact the ability of our suppliers to access liquidity, or could result in the insolvency of suppliers, which in turn could lead to their
failure to deliver our merchandise. Worsening economic conditions could also result in difficulties for financial institutions (including bank failures) and other parties that we
may do business with, which could potentially impair our ability to access financing under existing arrangements or to otherwise recover amounts as they become due under our
other contractual arrangements. Any such events could have a material adverse effect on our results of operations, financial condition and cash flows.

7

 
 
 
 
 
 
 
 
 
 
 
 
 
Our net sales, operating income, cash and inventory levels fluctuate on a seasonal basis.

We experience major seasonal fluctuations in our net sales and operating income, with a significant portion of our operating income typically realized during the fourth quarter
holiday season. Any decrease in sales or margins during this period could have a material adverse effect on our results of operations, financial condition and cash flows.

Seasonal fluctuations also affect our cash and inventory levels, since we usually order merchandise in advance of peak selling periods and sometimes before new fashion trends
are confirmed by customer purchases. We must carry a significant amount of inventory, especially before the holiday season selling period. If we are not successful in selling
inventory, we may have to sell the inventory at significantly reduced prices or may not be able to sell the inventory at all, which could have a material adverse effect on our
results of operations, financial condition and cash flows.

We are subject to risks associated with leasing retail space, are generally subject to long-term non-cancelable leases and are required to make substantial lease payments
under  our  operating  leases.  Any  failure  to  make  these  lease  payments  when  due  may  lead  to  the  landlord  terminating  the  lease,  which  would  harm  our  business,
profitability and results of operations.

We do not own any of our stores, but instead lease all of our retail stores under operating leases. Our leases generally have initial terms of 5 years. All of our leases require a
fixed annual rent, and some of them require the payment of additional rent if store sales exceed a negotiated amount. Most of our leases are “net” leases, which require us to pay
all of the cost of insurance, taxes, maintenance and utilities, and we generally cannot cancel these leases at our option.

Our net sales depend on a volume of traffic to our stores and the availability of suitable lease space.

Most of our stores are located in retail shopping areas including malls and other types of retail centers. Sales at these stores are derived, in part, from the volume of traffic in
those retail areas. Our stores benefit from the ability of the retail center and other attractions in an area, including “destination” retail stores, to generate consumer traffic in the
vicinity  of  our  stores.  Sales  volume  and  retail  traffic  may  be  adversely  affected  by  factors  that  we  cannot  control,  such  as  economic  downturns  or  changes  in  consumer
demographics in a particular area, competition from internet and other retailers and other retail areas where we do not have stores, the closing or decline in popularity of other
stores in the shopping areas where our stores are located and the deterioration in the financial condition of the operators of the shopping areas or developers in which our stores
are located.

Our ability to grow depends in part on new store openings and existing store remodels and expansions.

Our continued growth and success will depend in part on our ability to open and operate new stores and expand and remodel existing stores on a timely and profitable basis.
Accomplishing  our  new  and  existing  store  expansion  goals  will  depend  upon  a  number  of  factors,  including  the  ability  to  partner  with  developers  and  landlords  to  obtain
suitable sites for new and expanded stores at acceptable costs, the hiring and training of qualified personnel and the integration of new stores into existing operations. There can
be  no  assurance  we  will  be  able  to  achieve  our  store  expansion  goals,  manage  our  growth  effectively,  successfully  integrate  the  planned  new  stores  into  our  operations  or
operate our new, remodeled and expanded stores profitably. These risks could have a material adverse effect on our ability to grow and results of operations, financial condition
and cash flows.

Our planned international expansion may adversely impact our results and reputation.

We intend to further expand into international markets through partner arrangements and/or company-owned stores. The risks associated with our expansion into international
markets include difficulties in attracting customers due to a lack of customer familiarity with our brands, our lack of familiarity with local customer preferences and seasonal
differences in the market. Such expansions will also have upfront investment costs. If the expansion is not accompanied by sufficient revenues to achieve typical or expected
operational and financial performance, it may have a material adverse effect on our results of operations and our business reputation.

8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
We may not select suitable business partners for our international expansion, which could have a materially adverse effect on our results of operations.

In expanding into international markets through partner arrangements, we may be exposed to risks if we fail to identify suitable business partners. For example, these third
parties may be unable to meet their projections regarding store openings and sales or they may fail to maintain compliance with federal and local law. Because these parties
likely will be independent contractors, certain aspects of these arrangements will be outside of our direct control. These risks could have a material adverse effect on our results
of operations, financial condition and cash flows.

Our operations in international markets are subject to additional political, economic, and other risks and uncertainties that could adversely affect our business, and our exposure
to such risks will increase as we expand into additional international markets.

Our operations in international markets are subject to a number of risks inherent in any business operating in multiple countries.

As we continue our international expansion, our operations will continue to encounter the following risks, among others:

● Competition with new competitors or with existing competitors with an established market presence.

● General economic conditions in specific countries or markets.

● Volatility in the geopolitical landscape.

● Restrictions on the repatriation of funds held internationally

● Disruptions or delays in shipments.

● Changes in diplomatic and trade relationships.

●

●

Political instability.

Foreign governmental regulation.

If any of these or other similar events should occur, it could have a material adverse effect on our results of operations, financial condition and cash flows.

We may be impacted by our ability to service or refinance our debt.

We  currently  have  substantial  indebtedness.  Some  of  our  debt  agreements  contain  covenants  which  require  maintenance  of  certain  financial  ratios  and  also,  under  certain
conditions, restrict our ability to pay dividends, repurchase common shares and make other restricted payments as defined in those agreements. Our cash flow from operations
provides the primary source of funds for our debt service payments. If our cash flow from operations declines, we may be unable to service or refinance our current debt. If we
are unable to service or refinance our current debt, we may not be able to continue as a viable entity, in which case you may lose your entire investment.

If we do not comply with the terms of our existing debt agreements, and such debt agreements cannot be amended or replaced with new indebtedness, we may be in default
of our obligations under such debt agreements.

Our  existing  debt  agreements  (including  our  credit  facility  and  our  term  loan  agreement)  contain  a  number  of  affirmative  and  negative  covenants  and  representations  and
warranties. We have, in the past, been required to seek waivers of compliance with, or amendments of, certain of the financial covenants in the debt agreements, and we may be
required to seek such waivers or amendments in the future. Our ability to meet these financial covenants may be affected by events beyond our control, and there can be no
assurance  that  the  lenders  will  grant  any  required  waivers  under,  or  amendments  to,  the  debt  agreements  if  for  any  reason  we  are  unable  to  meet  the  requirements  of  such
covenants.

9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
If we fail to comply with covenants, representations or warranties under our debt agreements and do not either receive a waiver or amendment from our lenders or refinance the
indebtedness subject to such agreements, such failure could trigger a default under our debt agreements. If we default, the lenders under those debt agreements could declare all
borrowings  owed  to  them,  including  accrued  interest  and  other  fees,  to  be  due  and  payable,  which  declaration  could  have  an  adverse  impact  on  our  business  and  results  of
operations.

Our business is exposed to foreign currency exchange rate fluctuations and control regulations.

Our business has substantial international components that expose us to significant foreign exchange risk. Changes in exchange rates can impact our financial results in two
ways: a translation impact and a transaction impact. The translation impact refers to the impact that changes in exchange rates can have on our financial results, as our operating
results  in  local  foreign  currencies  are  translated  into  New  Zealand  dollars  using  an  average  exchange  rate  over  the  representative  period. Accordingly,  during  times  of  a
strengthening  New  Zealand  dollar,  particularly  against  the Australian  dollar,  the  Euro,  the  British  pound  sterling  and  the  U  .  S  .  dollar,  our  results  of  operations  will  be
negatively impacted, and during times of a weakening New Zealand dollar, our results of operations will be favorably impacted.

The transaction impact on financial results is common for apparel companies operating outside the United States that purchase goods in U.S. dollars, as is the case with most of
our foreign operations. During times of a strengthening U.S. dollar, our results of operations will be negatively impacted from these transactions as the increased local currency
value of inventory results in higher cost of goods sold in local currency when the goods are sold, and during times of a weakening U.S. dollar, our results of operations will be
favorably impacted. We also have exposure to changes in foreign currency exchange rates related to certain intercompany transactions and, to a lesser extent, SG&A expenses
that are denominated in currencies other than the functional currency of a particular entity. We currently use and plan to continue to use foreign currency forward exchange
contracts or other derivative instruments to mitigate the cash flow or market value risks associated with these inventory and intercompany transactions, but we are unable to
entirely eliminate these risks.

We are also exposed to market risk for changes in exchange rates for the U.S. dollar in connection with our business as a licensee. Most of our license agreements require us to
pay in Unites States dollars based on the exchange rate as of the last day of the contractual selling period but the sales are reported in the relevant territories’ local currencies.
Thus we are exposed to exchange rate changes during and up to the last day of the selling period. In addition, we are exposed to exchange rate changes up to the date we make
payment in U.S. dollars. As a result, during times of a strengthening U.S. dollar, our royalty fees will be positively impacted, and during times of a weakening U.S. dollar, our
royalty fees will be negatively impacted.

We  conduct  business,  directly  or  through  licensees  and  other  partners,  in  countries  that  are  or  have  been  subject  to  exchange  rate  control  regulations  and  have,  as  a  result,
experienced difficulties in receiving payments owed to us when due, with amounts left unpaid for extended periods of time. Although the amounts to date have been immaterial
to our results, as our international businesses grow and if controls are enacted or enforced in additional countries, there can be no assurance that such controls would not have a
material and adverse effect on our business, financial condition or results of operations.

Our reported financial results may be adversely affected by changes in accounting principles

Generally  accepted  accounting  principles  are  subject  to  interpretation  by  the  SEC  and  the  Public  Company  Accounting  Oversight  Board  and  various  bodies  formed  to
promulgate and interpret appropriate accounting principles. A change in these principles or interpretations could have a significant effect on our reported financial results, and
could affect the reporting of transactions completed before the announcement of a change.

10

 
 
 
 
 
 
 
 
 
 
 
 
Acquisitions may not be successful in achieving intended benefits, cost savings and synergies.

A component of our growth strategy has been to make acquisitions. Prior to completing any acquisition, our management team identifies expected synergies, cost savings and
growth opportunities but, due to legal and business limitations, we may not have access to all necessary information. The integration process may be complex, costly and time-
consuming. The potential difficulties of integrating the operations of an acquired business and realizing our expectations for an acquisition, including the benefits that may be
realized, include, among other things:

●

●

●

●

●

●

●

●

●

●

●

●

●

●

failure to implement our business plan for the combined business;

delays or difficulties in completing the integration of acquired companies or assets;

higher than expected costs, lower than expected cost savings or a need to allocate resources to manage unexpected operating difficulties;

unanticipated issues in integrating manufacturing, logistics, information, communications and other systems;

unanticipated changes in applicable laws and regulations affecting the acquired business;

unanticipated changes in the combined business due to potential divestitures or other requirements imposed by antitrust regulators;

retaining key customers, suppliers and employees;

retaining and obtaining required regulatory approvals, licenses and permits;

operating risks inherent in the acquired business;

diversion of the attention and resources of management;

consumers’ failure to accept product offerings by us or our licensees;

assumption of liabilities not identified in due diligence;

the impact on our or an acquired business’ internal controls and compliance with the requirements under the Sarbanes-Oxley Act of 2002; and

other unanticipated issues, expenses and liabilities.

We have completed acquisitions that have not performed as well as initially expected and cannot assure you that any acquisition will not have a material adverse impact on our
financial condition and results of operations.

The loss of the services of Justin Davis-Rice as Executive Chairman, Anna Johnson as Chief Executive Officer, other members of our executive management team, or
other key personnel could have a material adverse effect on our business.

Justin Davis-Rice’s and Anna Johnson’s leadership in the design and marketing areas of our business has been a critical element of our success since our inception. The death or
disability of Mr. Davis-Rice , Anna Johnson or other extended or permanent loss of his or her services, or any negative market or industry perception with respect to him or her
or arising from his or her loss, could have a material adverse effect on our business, results of operations, and financial condition.

We  also  depend  on  the  service  and  management  experience  of  other  key  executive  officers  and  other  members  of  senior  management  who  have  substantial  experience  and
expertise in our industry and our business and have made significant contributions to our growth and success. The loss of the services of any of our key executive officers or
other members of senior management, or one or more of our other key personnel, or the concurrent loss of several of these individuals or any negative public perception with
respect to these individuals, could also have a material adverse effect on our business, results of operations, and financial condition.

We are not protected by a material amount of key-man or similar life insurance covering our executive officers, including Mr. Davis-Rice or Ms. Johnson, or other members of
senior management. We have entered into employment agreements with certain of our executive officers, but competition for experienced executives in our industry is intense
and the non-compete period with respect to certain of our executive officers could, in some circumstances in the event of their termination of employment with our company,
end prior to the employment term set forth in their employment agreements.

11

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
We rely on third-party suppliers and manufacturers to provide fabrics for and to produce our products, and we have limited control over them and may not be able to obtain
quality products on a timely basis or in sufficient quantity.

We  do  not  manufacture  our  products  or  the  raw  materials  for  them  and  rely  instead  on  third-party  suppliers  and  manufacturers.  Many  of  the  specialty  fabrics  used  in  our
products are technically advanced textile products developed and manufactured by third parties and may be available, in the short-term, from only one or a very limited number
of sources. We may experience a significant disruption in the supply of fabrics or raw materials from current sources or, in the event of a disruption, we may be unable to locate
alternative materials suppliers of comparable quality at an acceptable price, or at all. In addition, if we experience significant increased demand, or if we need to replace an
existing supplier manufacturer, we may be unable to locate additional suppliers of fabrics or raw materials or additional manufacturing capacity on terms that are acceptable to
us, or at all, or we may be unable to locate any supplier or manufacturer with sufficient capacity to meet our requirements or to fill our orders in a timely manner. Identifying a
suitable supplier is an involved process that requires us to become satisfied with their quality control, responsiveness and service, financial stability and labor and other ethical
practices. Even if we are able to expand existing or find new manufacturing or fabric sources, we may encounter delays in production and added costs as a result of the time it
takes to train our suppliers and manufacturers in our methods, products and quality control standards. Delays related to supplier changes could also arise due to an increase in
shipping  times  if  new  suppliers  are  located  farther  away  from  other  participants  in  our  supply  chain. Any  delays,  interruption  or  increased  costs  in  the  supply  of  fabric  or
manufacture of our products could have an adverse effect on our ability to meet customer demand for our products and result in lower net revenue and income from operations
both  in  the  short  and  long  term.  We  have  occasionally  received,  and  may  in  the  future  continue  to  receive,  shipments  of  products  that  fail  to  comply  with  our  technical
specifications or that fail to conform to our quality control standards. In that event, unless we are able to obtain replacement products in a timely manner, we risk the loss of net
revenue  resulting  from  the  inability  to  sell  those  products  and  related  increased  administrative  and  shipping  costs.  If  defects  in  the  manufacture  of  our  products  are  not
discovered until after our customers purchase such products, our customers could lose confidence in the technical attributes of our products and our results of operations could
suffer and our business could be harmed.

The fluctuating cost of raw materials could increase our cost of goods sold and cause our results of operations and financial condition to suffer.

The fabrics used by our suppliers and manufacturers include synthetic fabrics whose raw materials include petroleum-based products. Our products also include natural fibers,
including cotton. Our costs for raw materials are affected by, among other things, weather, consumer demand, speculation on the commodities market, the relative valuations
and fluctuations of the currencies of producer versus consumer countries and other factors that are generally unpredictable and beyond our control. Increases in the cost of raw
materials could have a material adverse effect on our cost of goods sold, results of operations, financial condition and cash flows.

We face challenges as consumers migrate to online shopping and we depend on our ability to compete in the e-commerce marketplace.

As consumers continue to migrate online, we face pressures to compete in the e-commerce marketplace. We continue to significantly invest in our online sales capabilities to
provide a seamless shopping experience to our customers between our brick and mortar locations and our online environments. Insufficient, untimely or misguided investments
in this area could significantly impact our profitability and growth and affect our ability to attract new customers, as well as maintain our existing ones. In addition, declining
customer store traffic and migration of sales from brick and mortar stores to digital platforms could lead to store closures, restructuring and other costs that could adversely
impact our results of operations and cash flows.

12

 
 
 
 
 
 
 
 
 
 
A material disruption in our computer systems could adversely affect our business or results of operations.

We rely extensively on our computer systems to process transactions, summarize results and manage our business. Our computer systems are subject to damage or interruption
from power outages, computer and telecommunications failures, computer viruses, cyber-attack or other security breaches, catastrophic events such as fires, floods, earthquakes,
tornadoes, hurricanes, acts of war or terrorism, and usage errors by our employees. If our computer systems are damaged or cease to function properly, including a material
disruption in our ability to authorize and process transactions at our stores or on our online systems, we may have to make a significant investment to fix or replace them, and
we may suffer loss of critical data and interruptions or delays in our operations. Any material interruption in our computer systems could negatively affect our business and
results of operations.

If our technology-based e-commerce systems do not function properly, our operating results could be negatively affected.

Customers are increasingly using computers, tablets and smart phones to shop online and to do price and comparison shopping. We strive to anticipate and meet our customers’
changing expectations and are focused on building a seamless shopping experience across our omnichannel business. Any failure to provide user-friendly, secure e-commerce
platforms that offer a variety of merchandise at competitive prices with low cost and quick delivery options that meet customers’ expectations could place us at a competitive
disadvantage, result in the loss of e-commerce and other sales, harm our reputation with customers and have a material adverse impact on the growth of our business and our
operating results.

If we are unable to safeguard against security breaches with respect to our information systems our business may be adversely affected.

In the course of our business, we gather, transmit and retain confidential information, including personal information about our customers, and process payment transactions
through  our  information  systems. Although  we  endeavor  to  protect  confidential  information  and  payment  information  through  the  implementation  of  security  technologies,
processes and procedures, it is possible that an individual or group could defeat security measures and access sensitive information about our customers, employees and other
third  parties. Any  misappropriation,  loss  or  other  unauthorized  disclosure  of  confidential  or  personally  identifiable  information  gathered,  stored  or  used  by  us  could  have  a
material impact on the operation of our business, including damaging our reputation with our customers, employees, third parties and investors. We could also incur significant
costs  implementing  additional  security  measures  to  comply  with  applicable  federal,  state  or  international  laws  and  regulations  governing  the  unauthorized  disclosure  of
confidential  or  personally  identifiable  information  as  well  as  increased  costs  such  as  organizational  changes,  implementing  additional  protection  technologies,  training
employees or engaging consultants. In addition, we could incur lost revenues and face increased litigation as a result of any potential cyber-security breach. We are not aware of
that  we  have  experienced  any  material  misappropriation,  loss  or  other  unauthorized  disclosure  of  confidential  or  personally  identifiable  information  as  a  result  of  a  cyber-
security breach or other act, however, a cyber-security breach or other act and/or disruption to our information technology systems could have a material adverse effect on our
business, prospects, financial condition or results of operations.

Our fabrics and manufacturing technology are not patented and can be imitated by our competitors.

The intellectual property rights in the technology, fabrics and processes used to manufacture our products are owned or controlled by our suppliers and are generally not unique
to us. Our ability to obtain intellectual property protection for our products is therefore limited and we currently own no patents or exclusive intellectual property rights in the
technology,  fabrics  or  processes  underlying  our  products.  As  a  result,  our  current  and  future  competitors  are  able  to  manufacture  and  sell  products  with  performance
characteristics, fabrics and styling similar to our products. Because many of our competitors have significantly greater financial, distribution, marketing and other resources
than we do, they may be able to manufacture and sell products based on our fabrics and manufacturing technology at lower prices than we can. If our competitors do sell similar
products to ours at lower prices, our net revenue and profitability could suffer.

13

 
 
 
 
 
 
 
 
 
 
 
 
Our failure or inability to protect our intellectual property rights could diminish the value of our brand and weaken our competitive position.

We currently rely on trademarks, as well as confidentiality procedures, to establish and protect our intellectual property rights. We cannot assure you that the steps taken by us
to protect our intellectual property rights will be adequate to prevent infringement of such rights by others, including imitation of our products and misappropriation of our
brand.  In  addition,  intellectual  property  protection  may  be  unavailable  or  limited  in  some  foreign  countries  where  laws  or  law  enforcement  practices  may  not  protect  our
intellectual  property  rights  as  fully  as  in  the  United  States,  Canada  or  the  European  Union,  and  it  may  be  more  difficult  for  us  to  successfully  challenge  the  use  of  our
intellectual property rights by other parties in these countries. If we fail to protect and maintain our intellectual property rights, the value of our brand could be diminished and
our competitive position may suffer.

We may be impacted by changes in taxation, trade and other regulatory requirements.

We are subject to income tax in local, national and international jurisdictions. In addition, our products are subject to import and excise duties and/or sales or value-added taxes
in many jurisdictions. We are also subject to the examination of our tax returns and other tax matters by the Internal Revenue Service and other tax authorities and governmental
bodies.  We  regularly  assess  the  likelihood  of  an  adverse  outcome  resulting  from  these  examinations  to  determine  the  adequacy  of  our  provision  for  taxes.  There  can  be  no
assurance as to the outcome of these examinations. Fluctuations in tax rates and duties, changes in tax legislation or regulation or adverse outcomes of these examinations could
have a material adverse effect on our results of operations, financial condition and cash flows.

We have significant tax losses arising on historical trading losses. The availability to utilize these tax losses to offset future taxable profit is dependent on future performance
and trade of the business. There can be no assurance as to the availability of these losses for utilization.

There is increased uncertainty with respect to tax policy and trade relations between the U.S. and other countries. Major developments in tax policy or trade relations, such as the
disallowance of tax  deductions  for  imported  merchandise  or  the  imposition  of  unilateral  tariffs  on  imported  products,  could  have  a  material  adverse  effect  on  our  results  of
operations, financial condition and cash flows.

Our current operations in international markets and our efforts to expand into additional international markets, and any earnings in those markets, may be affected by
legal and regulatory risks.

We are subject to the U.S. Foreign Corrupt Practices Act, in addition to the anti-corruption laws of the foreign countries in which we operate and manufacture our products.
Although we implement policies and procedures designed to promote compliance with these laws, our employees, contractors and agents, as well as those companies to which
we outsource certain of our business operations, may take actions in violation of our policies. Any such violation could result in sanctions or other penalties and have an adverse
effect on our business, reputation and operating results.

We may be subject to loss and theft.

Our merchandise is subject to loss, including those caused by illegal or unethical conduct by associates, customers, vendors or unaffiliated third parties. We have experienced
events  such  as  inventory  shrinkage  in  the  past,  and  we  cannot  assure  that  incidences  of  loss  and  theft  will  decrease  in  the  future  or  that  the  measures  we  are  taking  will
effectively  reduce  these  losses.  Higher  rates  of  loss  or  increased  security  costs  to  combat  theft  could  have  a  material  adverse  effect  on  our  results  of  operations,  financial
condition and cash flows.

A portion of our revenue is dependent on royalties and licensing.

License arrangements exist for Heidi Klum and Frederick’s of Hollywood, and previously existed for Stella McCartney through June 30, 2018. The license arrangements for
Heidi Klum, Stella McCartney and Frederick’s of Hollywood contributed revenue of 21%, 5% and 35% of Company sales, respectively, in the twelve month period to January
31, 2019. The gross margin contribution during this period was 26%, 7%, and 30%, respectively, of total Company gross margin. The license arrangements for Heidi Klum,
Stella McCartney and Frederick’s of Hollywood contributed revenue of 25%, 11% and 21% of Company sales, respectively, in the twelve month period to January 31, 2018.
The  gross  margin  contribution  during  this  period  was  19%,  12%,  and  30%,  respectively,  of  total  Company  gross  margin.  The  license  arrangements  for  Heidi  Klum,  Stella
McCartney and Frederick’s of Hollywood contributed revenue of 32%, 9% and 11% of Company sales, respectively, in the twelve month period to January 31, 2017. The gross
margin contribution during this period was 29%, 8%, and 16%, respectively, of total Company gross margin.

14

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The  operating  profit  associated  with  our  royalty,  advertising  and  other  revenue  is  significant  because  the  operating  expenses  directly  associated  with  administering  and
monitoring an individual licensing or similar agreement are minimal. Therefore, the loss of a significant licensing partner, whether due to the termination or expiration of the
relationship, the cessation of the licensing partner’s operations or otherwise (including as a result of financial difficulties of the partner), without an equivalent replacement,
could materially impact our profitability. For example, Bendon Limited’s license to use the Stella McCartney brand terminated effective June 30, 2018.

While we generally have significant control over our licensing partners’ products and advertising, we rely on our licensing partners for, among other things, operational and
financial controls over their businesses. Our licensing partners’ failure to successfully market licensed products or our inability to replace our existing licensing partners could
materially  and  adversely  affect  our  revenue  both  directly  from  reduced  royalty  and  advertising  and  other  revenue  received  and  indirectly  from  reduced  sales  of  our  other
products.  Risks  are  also  associated  with  our  licensing  partners’  ability  to  obtain  capital,  execute  their  business  plans,  timely  deliver  quality  products,  manage  their  labor
relations, maintain relationships with their suppliers, manage their credit risk effectively and maintain relationships with their customers.

A significant shift in the relative sources of our earnings, adverse decisions of tax authorities or changes in tax treaties, laws, rules or interpretations could have a material
adverse effect on our results of operations and cash flow.

We  have  direct  operations  in  many  countries  and  the  applicable  tax  rates  vary  by  jurisdiction. As  a  result,  our  overall  effective  tax  rate  could  be  materially  affected  by  the
relative level of earnings in the various taxing jurisdictions to which our earnings are subject. In addition, the tax laws and regulations in the countries where we operate may be
subject to change and there may be changes in interpretation and enforcement of tax law. As a result, we may pay additional taxes if tax rates increase or if tax laws, regulations
or treaties in the jurisdictions where we operate are modified by the competent authorities in an adverse manner.

In addition, various national and local taxing authorities periodically examine us and our subsidiaries. The resolution of an examination or audit may result in us paying more
than the amount that we may have reserved for a particular tax matter, which could have a material adverse effect on our cash flows, business, financial condition and results of
operations for any affected reporting period.

We and our subsidiaries are engaged in a number of intercompany transactions. Although we believe that these transactions reflect arm’s length terms and that proper transfer
pricing documentation is in place, which should be respected for tax purposes, the transfer prices and conditions may be scrutinized by local tax authorities, which could result
in additional tax liabilities.

If  we  fail  to  implement  and  maintain  an  effective  system  of  internal  control  over  financial  reporting,  we  may  not  be  able  to  accurately  report  our  financial  results  or
prevent fraud.

Effective internal controls over financial reporting are necessary for us to provide reliable financial reports and, together with adequate disclosure controls and procedures, are
designed to prevent fraud. Any failure to implement required new or improved controls, or difficulties encountered in their implementation could cause us to fail to meet our
reporting obligations.

15

 
 
 
 
 
 
 
 
 
 
 
 
We  previously  have  identified  deficiencies  in  our  internal  controls  that  are  deemed  to  be  material  weaknesses. A  material  weakness  is  a  deficiency,  or  a  combination  of
deficiencies  in  internal  controls  over  financial  reporting,  such  that  if  there  is  a  material  misstatement  in  our  financial  statements,  they  will  not  necessarily  be  prevented  or
detected on a timely basis. As of January 31, 2019, the matters involving internal controls and procedures that our management considered to be material weaknesses under the
standards of the Public Company Accounting Oversight Board were:

1) The audit committee has been established, however is still operating under the first year exemptions as outlined in section 16 D in respect of independent members.

2) Lack of skilled resources and lack of expertise with complex IFRS and SEC reporting matters.

3) No formally implemented system of internal control over financial reporting and no associated written documentation of our internal control policies and procedures.

4) We did not maintain an effective process for reviewing financial information and did not have a sufficient number of personnel with an appropriate level of accounting
knowledge,  experience  and  training  in  the  application  of  International  Financial  Reporting Standards  commensurate  with  management’s  financial  reporting
requirements.

We  believe  that  these  material  weaknesses  primarily  related  to  our  lack  of  board  oversight  and  appropriately  skilled  resources.  While  these  material  weaknesses  have  not
resulted in errors that were material to our financial statements in the current year, it impacted our company’s ability to close financial reporting on a timely basis and resulted in
numerous late amendments to draft financial statements. We believe the introduction of a properly constituted board with diverse skills and talent will assist in managing the
risks across the business. We delayed implementing the appointment of an appropriately qualified personnel on the basis we were preparing to merge with Naked (NV). Upon
completion of the merger and becoming public, Naked (NV)’s newly appointed independent non-executive director became a member of our board of directors. In addition,
upon becoming public, we established an audit committee. In the future, we plan to provide improved support for our Chief Financial Officer and to take a number of other
actions to correct these material weaknesses, including, but not limited to, appointing additional independent directors, adding experienced accounting and financial personnel
and retaining third party consultants to review our internal controls and recommend improvements.

Our  efforts  to  remediate  these  material  weaknesses  may  not  be  effective.  If  our  efforts  to  remediate  these  material  weaknesses  are  not  successful,  the  remediated  material
weaknesses may reoccur, or other material weaknesses could occur in the future. As a result of these material weaknesses, we may be unable to report our financial results
accurately on a timely basis, which could cause our reported financial results to be materially misstated and result in the loss of investor confidence and could cause the stock
price to decline. As a result of such failures, we could also become subject to investigation by the stock exchange on which our shares are listed, the SEC, or other regulatory
authorities, and become subject to litigation from investors, which would harm our reputation, business, financial condition and results or operations, and divert financial and
management recoveries from our core business.

In  addition,  any  future  testing  by  us  conducted  in  connection  with  Section  404  of  the  Sarbanes-Oxley Act,  or  the  subsequent  testing  by  our  independent  registered  public
accounting firm, if and when required, may reveal additional deficiencies in our internal controls over financial reporting that are deemed to be material weaknesses or that may
require prospective or retroactive changes to our consolidated financial statements or identify other areas for further attention or improvement. If we are unable to remedy the
existing material weaknesses in our internal control over financial reporting, if in the future we identify additional material weaknesses in our internal control over financial
reporting, including at some of our acquired companies, if we are unable to comply with the requirements of Section 404 in a timely manner or assert that our internal control
over financial reporting is effective, or if our independent registered public accounting firm required to and is unable to express an opinion as to the effectiveness of our internal
control over financial reporting, investors may lose confidence in the accuracy and completeness of our financial reports and the market price of our common stock could be
negatively affected, and we could become subject to investigations by the stock exchange on which our securities are then listed, the SEC, or other regulatory authorities, which
could  require  additional  financial  and  management  resources.  Inferior  internal  controls  could  also  cause  investors  to  lose  confidence  in  our  reported  financial  information,
which could have a negative effect on the trading price of our common stock.

We incurred substantial transaction fees and costs in connection with the Transactions.

We  incurred  material  non-recurring  expenses  in  connection  with  the  Merger Agreement  and  consummation  of  the  Transactions  contemplated  by  the  Merger Agreement.
Additional unanticipated costs may be incurred in the course of the integration of the businesses of Bendon Limited and Naked. We cannot be certain that the elimination of
duplicative costs or the realization of other efficiencies related to the integration of the two businesses will offset the transaction and integration costs in the near term, or at all.

Nasdaq may delist the Naked Ordinary Shares from quotation on its exchange, which could limit investors’ ability to sell and purchase our securities and subject us to
additional trading restrictions.

The Naked Ordinary Shares are currently listed on the Nasdaq Capital Market under the trading symbol “NAKD”. However, on February 5, 2019, we received a notice from the
Listing Qualifications Department of Nasdaq stating that, for the last 30 consecutive business days, the closing bid price for the Naked Ordinary Shares had been below the
minimum of US$1.00 per share required for continued inclusion on the Nasdaq Capital Market under Nasdaq Listing Rule 5550(a)(2). We will be afforded 180 calendar days
(until August 5, 2019) to regain compliance with the minimum bid price requirement. In order to regain compliance, the bid price for shares of the Naked Ordinary Shares must
close at US$1.00 per share or more for a minimum of ten consecutive business days. The notification letter also states that in the event we do not regain compliance within the
180 day period, we will be eligible for additional time if we meet the continued listing requirement for market value of publicly held shares and all other initial listing standards
for the Nasdaq Capital Market, with the exception of the bid price requirement, and notify Nasdaq of our intention to cure the deficiency during such second compliance period,
including by effecting a reverse stock split, if necessary. There can be no assurance that we will regain compliance with the minimum bid price requirement within the allotted
period, or that we will be able to maintain compliance with the other continued listing requirements under the Nasdaq Listing Rules.

If the Naked Ordinary Shares are not listed on Nasdaq at any time after this offering, we could face significant material adverse consequences, including:

●

●

●

●

●

a limited availability of market quotations for our securities;

reduced liquidity;

a determination that the Naked Ordinary Shares are a “penny stock” which will require brokers trading in our shares to adhere to more stringent rules, possibly resulting
in a reduced level of trading activity in the secondary trading market for the Naked Ordinary Shares;

a limited amount of news and analyst coverage for our company; and

a decreased ability to issue additional securities or obtain additional financing in the future.

As a foreign private issuer, we are permitted and expect to follow certain home country corporate governance practices (in our case Australian) in lieu of certain Nasdaq
requirements  applicable  to  domestic  issuers  and  we  are  permitted  to  file  less  information  with  the  Securities  and  Exchange  Commission  than  a  company  that  is  not  a
foreign private issuer. This may afford less protection to holders of our securities.

As a foreign private issuer under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), Nasdaq allows us to follow home country governance practices (in our
case Australian) in lieu of the otherwise applicable Nasdaq corporate governance requirements. In accordance with this exception, we follow Australian corporate governance
practices in lieu of certain of the Nasdaq corporate governance standards, as more fully described elsewhere herein. In particular, we will follow Australian law and corporate
governance practices with respect to the composition of our board and quorum requirements applicable to shareholder meetings. These differences may result in a board that is
more difficult to remove as well as less shareholder approvals required generally. We will also follow Australian law instead of the Nasdaq requirement to obtain shareholder

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
approval prior to the issuance of securities in connection with a change of control, certain acquisitions, private placements of securities, or the establishment or amendment of
certain  stock  option,  purchase,  or  other  equity  compensation  plans  or  arrangements.  These  differences  may  result  in  less  shareholder  oversight  and  requisite  approvals  for
certain acquisition or financing related decisions or for certain company compensation related decisions. The Australian home country practices described above may afford less
protection to holders of our securities than that provided under the Nasdaq Listing Rules.

16

  
 
 
 ITEM 4. INFORMATION ON THE COMPANY

A. History and Development of the Company

Office Location

Our principal and registered office is located at Building 7B, Huntley Street, Alexandria, NSW 2015, Australia, and our telephone number is +61 2 9384 2400. Our agent for
service of process in the United States is Graubard Miller, our U.S. counsel, located at The Chrysler Building, 405 Lexington Avenue, New York, New York 10174.

Principal Legal Advisers

Our principal legal adviser in the United States is Graubard Miller, located at The Chrysler Building, 405 Lexington Avenue, New York, New York 10174.

History and Development

We are an Australian public limited company formed on May 11, 2017 under the name “Bendon Group Holdings Limited.” We were formed to serve as a holding company for
Bendon Limited and Naked (NV) after consummation of the Transactions. Bendon Limited was formed in 1947. Naked (NV) was incorporated in the State of Nevada on May
17, 2005, under the name “Search By Headlines.com Corp.” Prior to the completion of the Transactions, we had no assets and had not conducted any material activities other
than those incidental to our formation.

On June 19, 2018, we consummated the Transactions contemplated by the Merger Agreement. Pursuant to the Merger Agreement, Bendon Limited and Naked (NV) completed
a business combination transaction by means of (i) the Reorganization, pursuant to which all of the shareholders of Bendon Limited exchanged all of the outstanding Bendon
Ordinary Shares for Naked Ordinary Shares, and (ii) immediately thereafter, Merger Sub merged with and into Naked (NV), with Naked (NV) surviving as a wholly owned
subsidiary of ours and the Naked (NV) stockholders receiving Naked Ordinary Shares in exchange for all of the outstanding shares of common stock of Naked (NV). Effective
on and from the closing of the Transactions, we changed our name from Bendon Group Holdings Limited to “Naked Brand Group Limited.”

On November 15, 2018, we and our wholly-owned subsidiary, Bendon, entered into a stock purchase agreement with the shareholders of FOH Online Corp. (“FOH”), including
Cullen  Investments  Limited  (“Cullen”),  a  significant  shareholder  of  the  Company  and  also  a  debtor  to  the  Company.  Pursuant  to  the  agreement,  on  December  6,  2018,  we
purchased all of the issued and outstanding shares of FOH, in order to gain direct ownership of the Frederick’s of Hollywood license arrangement FOH had with Authentic
Brands  Group  (“ABG”).  We  previously  marketed  merchandise  under  the  Frederick’s  of  Hollywood  brand  through  a  sub-license  arrangement  with  FOH. As  a  result  of  the
acquisition of FOH, we now have a direct relationship with ABG in relation to the Frederick’s of Hollywood license. Under the terms of the stock purchase agreement, we paid
a purchase price of approximately US$18.2 million, as follows (i) the Company forgave debt owed to it by FOH and Cullen, in the aggregate amount of approximately US$9.9
million,  and  (ii)  the  Company  issued  3,765,087  of  our  Ordinary  Shares  to  FOH’s  shareholders,  valued  at  a  price  per  share  of  US$2.20.  We  also  agreed  to  satisfy  certain
obligations with respect to certain claims involving the parties. A portion of the Ordinary Shares issued to FOH’s shareholders are held in trust and may be released to Cullen to
the extent not applied in satisfaction of such claims.

Additional Information

The  SEC  maintains  an  internet  site, www.sec.gov,  that  contains  reports,  proxy  and  information  statements,  and  other  information  regarding  issuers,  like  us,  that  file
electronically with the SEC. We also maintain a website at www.nakedbrands.com, which contains information about our company. The information on our website shall not be
deemed part of this Annual Report.

17

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Principal Capital Expenditures

Our capital expenditures for the twelve months ended January 31, 2019, 2018 and 2017 amounted to $0.2m, $2.2m and $0.7m, respectively. Our capital expenditures during
those  years  consisted  of  investments  in  property,  plant  and  equipment  for  new  and  existing  stores.  We  anticipate  our  capital  expenditures  in  fiscal  year  2020  to  include
investments in property, plant and equipment for new and existing stores, which will be financed through cashflows from operations and from financing transactions.

B. Business Overview

Overview

We  operate  in  the  highly  competitive  specialty  retail  business.  We  are  a  designer,  distributor,  wholesaler,  and  retailer  of  women’s  and  men’s  intimate  apparel,  as  well  as
women’s swimwear. Our merchandise is sold through company-owned retail stores in Australia and New Zealand; through online channels; and through wholesale partners in
Australia, New Zealand, the United States and Europe (collectively, “partners”).

We have seven reportable segments:

●

Australia Retail: This segment covers retail and outlet stores located in Australia.

● New Zealand Retail: This segment covers retail and outlet stores located in New Zealand.

●

Australia Wholesale: This segment covers the wholesale of intimates apparel to customers based in Australia.

● New Zealand Wholesale: This segment covers the wholesale of intimates apparel to customers based in New Zealand.

● U.S. Wholesale: This segment covers the wholesale of intimates apparel to customers based in the United States.

●

●

Europe Wholesale: This segment covers the wholesale of intimates apparel to customers based in Europe.

E-commerce: This segment covers the Company’s online retail activities.

In addition, we continually explore new ways to expand its business, including through the use of new technologies, such as blockchain technology. We are presently evaluating
how these new technologies may be leveraged in the retail fashion industry. For instance, blockchain technology might be used in the future to create highly efficient end-to-end
operations  from  suppliers  to  consumers  and  also  to  provide  low  cost  trade  finance  for  market  participants  through  blockchain  trading  platforms.  However,  we  have  not  yet
established the feasibility of, or taken any steps to progress the use of, blockchain technology in our business.

18

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenues by Segment

Our revenues in each of our reportable segments for the twelve months ended January 31, 2019 and 2018 and the 7 months ended January 31, 2017 were as follows:

Australia Retail
New Zealand Retail
Australia Wholesale
New Zealand Wholesale
U.S. Wholesale
Europe Wholesale
E-commerce

Recent Developments

12 Months Ended January 31,
2018
2019

7 months
ended
January 31,
2017
Unaudited

12 months
ended
January 31,
2016

  $
  $
  $
  $
  $
  $
  $

18.5m  $
31.8m  $
11.5m  $
7.2m  $
5.8m  $
5.0m  $
32.1m  $

18.2m  $
34.3m  $
15.5m  $
10.5m  $
6.4m  $
14.1m  $
32.2m  $

12.1m  $
22.0m  $
18.1m  $
7.5m  $
9.0m  $
9.5m  $
18.1m  $

20.6m
37.4m
28.0m
15.1m
18.8m
16.5m
6.7m

On February 14, 2019, Carole Hochman resigned from the board of directors and as our Executive Chairman, and from all other positions she held with our subsidiaries. Ms.
Hochman’s resignation was for personal reasons, and was not due to any disagreement with us or our management on any matter relating to our operations, policies or practices
(financial or otherwise).

In March 2019, we issued 1,400,000 Naked Ordinary Shares and 1,400,000 warrants to purchase Naked Ordinary Shares to a service provider in exchange for services. The
warrants have an exercise price of US$0.50 and expire two years from the date of issuance. The exercise price and the number of shares covered by the warrants are subject to
adjustment for stock splits, stock combinations and certain other transactions affecting the share capital as a whole.

On the March 27, 2019, the Company closed on the following share issuances.

(1) NZ$6.60 million/US$4.50 million related to the issue of 11,248,415 Naked Ordinary Shares to trade creditors in satisfaction of trade payables due to them, at an effective

per share price of US$0.40.

(2) NZ$1.25 million/US$0.85 million related to the issue of 2,119,178 Naked Ordinary Shares to the holder of one of our outstanding promissory notes in the amount of

US$847,671, at an effective per share price of US$0.40 per share.

(3) NZ$1.69 million/US$1.15 million related to the issue of 4,510,588 Naked Ordinary Shares to investors in a private placement at a share price of US$0.255. The investors
also received warrants to purchase 100% of the number of Naked Ordinary Shares for which they had subscribed. The warrants have an exercise price of US$0.306 and
expire  two  years  from  the  date  of  issuance.  The  exercise price  and  the  number  of  shares  covered  by  the  warrants  are  subject  to  adjustment  for  stock  splits,  stock
combinations and certain other transactions affecting the share capital as a whole.

(4) NZ$4.05 million/US$2.75 million relating to the issue of 10,784,313 Naked Ordinary Shares to certain accredited investors at an agreed per share price of US$0.255,
except that, to the extent an investor would beneficially own more than 9.9% of our outstanding Naked Ordinary Shares after the closing, we agreed to issue the investor
a  “pre-funded”  warrant  (the  “March Pre-Funded  Warrants”)  in  lieu  of  such  shares.  Each  investor  also  received  an  “investment”  warrant  (the “March  Investment
Warrants” and together with the March Pre-Funded Warrants, the “March Warrants”) to purchase 100% of the number of Naked Ordinary Shares for which it had agreed
to subscribe. As a result, we issued 3,914,846 Naked Ordinary Shares, March Pre-Funded Warrants to purchase 6,869,467 Naked Ordinary Shares and March Investment
Warrants to purchase 10,784,313 Naked Ordinary Shares to the investor at the closing. The March Investment Warrants have an exercise  price of US$0.306 per share
and expire five years from the date of issuance. The March Pre-Funded Warrants have an exercise price of US$0.01 per share and expire five years from the date of
issuance.  The  exercise  price  and  number  of  shares  covered by  the  March  Warrants  are  subject  to  adjustment  for  stock  splits,  stock  combinations  and  certain  other
transactions  affecting the  share  capital  as  a  whole,  as  well  as  for  subsequent  equity  issuances  occurring  prior  to  July  16,  2019,  subject  to  certain exceptions.  If  the
exercise price of the March Warrants is higher than the last closing bid price of the Naked Ordinary Shares, at any time starting on June 16, 2019, the March Warrants
may be exercised on a cashless basis for a number of shares equal to the Black-Scholes value of the portion of the warrant being exercised (as calculated in accordance
with the March Warrants), divided by the closing bid price as of two business days prior to the exercise date (but not less than US$0.10). The March Warrants may not
be exercised to the extent the holder and its affiliates would beneficially own more than 9.9% of our outstanding Ordinary Shares after such exercise.

19

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
On April 2, 2019, the board of directors appointed Anna Johnson as our Chief Executive Officer. Previously Ms Johnson was Chief Executive Officer of Bendon Limited, the
main operating entity within the Company. In connection with Ms. Johnson’s appointment, Justin Davis-Rice was appointed as Executive Chairman and resigned as our Chief
Executive Officer.

Effective on May 13, 2019, we completed a private placement of a Secured Convertible Promissory Note (the “Note”) to St. George Investments LLC (the “Noteholder”) for a
purchase price of US$3,000,000, pursuant to a  Securities  Purchase Agreement  (the  “NSPA”)  of  even  date.  Pursuant  to  the  NSPA,  the  Note  was  sold  with  an  original  issue
discount of the US$300,000 and we paid US$20,000 of the Noteholder’s expenses, which amount was added to the principal balance of the Note. Accordingly, the Note had an
initial principal balance of US$3,320,000. The NSPA includes certain customary representations and warranties and covenants. In addition, we agreed that, so long as the Note
is  outstanding,  we  will  not  issue  any  debt  instrument  or  incur  any  debt,  subject  to  certain  exceptions,  including  an  exception  for  any  debt  incurred  from  a  bank.  The  Note
accrues interest at a rate of 10% per annum, compounded daily, and matures on November 13, 2020. We have the right to prepay the Note, subject to a 15% premium. The Note
is secured by a second priority security interest in all our assets and is subordinated to the Company’s existing senior secured credit facility with the Bank of New Zealand (the
“Bank”  or  “BNZ”).  The  Noteholder  has  the  right  to  convert  the  Note  into  Naked  Ordinary  Shares  at  a  conversion  price  of  US$0.90  per  share,  subject  to  adjustment  for
subdivisions or combinations of the ordinary shares. The Noteholder also has the right, beginning on December 13, 2019, to cause us to redeem any portion of the Note, up to a
maximum of US$400,000 per month.

On the May 14, 2019, we closed on NZ$2.17 million/US$1.5million share issuance of 6,000,000 shares to an investor in a private placement at a share price of US$0.25. The
investor also received warrants to purchase 1,000,000 Naked Ordinary Shares. The warrants have an exercise price of US$0.25, subject to adjustment, and expire two years
from the date of issuance.

On May 16, 2019, we issued 653,595 ordinary shares in exchange for the cancellation of US$200,000 in debt held by a shareholder, or an effective purchase price of US$0.306
per share.

On June 11, 2019, we announced that we had appointed David Anderson to become our new Chief Financial Officer. Previously, Mr. Anderson served as Head of Finance for
Goodman Fielder, one of the largest consumer goods companies in New Zealand, where he oversaw all financial aspects of the business and led numerous acquisitions. Mr.
Anderson  will  succeed  Howard  Herman,  our  current  Chief  Financial  Officer, after  the  filing  with  the  SEC  of  certain  amendments  to  our  existing  registration
statements,  but  no  later  than  June  20,  2019.  In  connection  with  the  appointment  of  Mr. Anderson,  Mr.  Herman  is  resigning  from  all  positions  held  by  him  with  our
company.

Our senior secured credit facility with the Bank matures on August 31, 2019 and discussions are continuing to extend the facility beyond that point. As at October 31, 2018,
there  was  a  breach  in  minimum  gross  EBITDA  ratio. As  at  January  31,  2019,  there  was  a  breach  of  the  minimum  Gross  EBITDA  ratio  and  a  breach  of  the  inventory  and
receivables ratio. The Bank has advised that they are currently taking these breaches under review.

Brands

Heidi Klum

Heidi Klum is the face and Creative Director of our flagship brands, Heidi Klum Intimates, Heidi Klum Swim, Heidi Klum Man, and Heidi Klum Intimates Solutions. Our
flagship brand, Heidi Klum Intimates collection exudes femininity, elegance and sophistication, each piece designed with the modern woman in mind. We sell our Heidi Klum
products  at  63  Bendon  stores  in  Australia,  New  Zealand  and  Ireland  and  online  at www.bendonlingerie.com  and www.heidiklumintimates.com.  Additionally,  Heidi  Klum
products  are  sold  in  approximately  5,000  wholesale  doors  in  43  countries  across  regions  in  Australia,  New  Zealand,  United  States,  Europe  and  United  Kingdom  under
wholesale arrangements.

Frederick’s of Hollywood

Since 1946, Frederick’s of Hollywood has set the standard for innovative apparel, introducing the push-up bra, the padded bra, and black lingerie to the United States market.
The brand’s rich history has led it to become one of the most recognized in the world. Through FOH, we are the exclusive licensee of the Frederick’s of Hollywood global
online  license,  under  which  we  sell  Frederick’s  of  Hollywood  intimates  products,  sleepwear  and  loungewear  products,  swimwear  and  swimwear  accessories  products,  and
costume products. We sell our Frederick’s of Hollwood products online at www.bendonlingerie.com and www.fredericks.com.

Naked

Naked is an apparel and lifestyle brand company that is currently focused on innerwear products for women and men. Under its flagship brand name and registered trademark
“Naked®”, Naked designs, manufactures and sells men’s and women’s underwear, intimate apparel, loungewear and sleepwear through retail partners and direct to consumer
through its online retail store www.wearnaked.com. Naked has a growing retail footprint for its innerwear products in premium department and specialty stores and internet
retailers in North America, including accounts such as Nordstrom, Dillard’s, Bloomingdale’s, Amazon.com, and others.

20

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Brands

Our  other  brands  are  Bendon,  Bendon  Man,  Davenport,  Fayreform,  Hickory,  Lovable  and  Pleasure  State.  We  sell  our  products  at  63  Bendon  stores  in Australia  and  New
Zealand and online at www.bendonlingerie.com. Additionally, our products are sold in approximately 3,293 wholesale stores in 43 countries across regions in Australia, New
Zealand, United States, Europe and United Kingdom under wholesale arrangements.

Until  June  30,  2018,  we  sold  Stella  McCartney  Lingerie  and  Stella  McCartney  Swimwear  products  at  Bendon  stores  in  Australia  and  New  Zealand  and  online  at
www.bendonlingerie.com. Additionally,  Stella  McCartney  products  were  sold  in  wholesale  doors  in  numerous  countries  across  regions  in Australia,  New  Zealand,  United
States, Europe and United Kingdom under wholesale arrangements.

Our Strengths

We believe the following competitive strengths contribute to our leading market position and differentiate us from our competition:

Distinct, Well-Recognized Brands

Our iconic brands, including Heidi Klum Intimates and Swimwear and Frederick’s of Hollywood Intimates and Swimwear, have come to represent a unique lifestyle across its
targeted  customers.  Our  brands  allow  us  to  target  markets  across  the  economic  spectrum,  across  demographics  and  across  the  world.  We  believe  our  flagship  brands  and
prominent, highly-recognized creative directors provide us with a competitive advantage.

In-Store Experience and Store Operations

We  view  our  customers’  in-store  experience  as  an  important  vehicle  for  communicating  the  image  of  each  brand.  We  utilize  visual  presentation  of  merchandise,  in-store
marketing and our sales associates to reinforce the image represented by the brands. Our in-store marketing is designed to convey the principal elements and personality of each
brand.  The  store  design,  furniture,  fixtures  and  music  are  all  carefully  planned  and  coordinated  to  create  a  unique  shopping  experience.  Every  brand  displays  merchandise
uniformly  to  ensure  a  consistent  store  experience,  regardless  of  location.  Store  managers  receive  detailed  plans  designating  fixture  and  merchandise  placement  to  ensure
coordinated  execution  of  the  company-wide  merchandising  strategy.  Our  sales  associates  and  managers  are  a  central  element  in  creating  the  atmosphere  of  the  stores  by
providing a high level of customer service.

Product Development, Sourcing and Logistics

We believe a large part of our success comes from frequent and innovative product launches, as well as launches of new collections from our existing brands. Our merchant,
design and sourcing teams have a long history of bringing innovative products to our customers. Our key vendor partners are industry leaders in both innovation and social
responsibility. We work closely together to form a world class supply chain that is dynamic and efficient.

Highly Experienced Leadership Team

Our management team is led by Justin Davis-Rice, Executive Chairman, who joined Bendon in 2011 and is responsible for leading our revenue growth. Prior to joining Bendon,
Mr. Davis-Rice co-founded Pleasure State. Anna Johnson, Chief Executive Officer, brings to us a track record of over 25 years’ experience driving growth across a number of
industries, including consumer electronics, outdoor adventure and intimate apparel. The rest of our senior management team has a wealth of retail and business experience at
Gazal, Specialty Fashion Group, and Pleasure State. We have developed a strong and collaborative culture aligned around our goals to create the most sensual, functional and
comfortable lingerie and underwear for women and men all over the world.

21

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Growth Strategy

Our growth strategy involves seeking to take advantage of the following opportunities across brands and channels:

Channel

● Opportunity for an additional 50+ retail stores across Australia and New Zealand

● Additional 25 Bendon outlet stores across Australia and New Zealand in the next 5 years

●

●

●

●

●

Brands

●

●

Leveraging e-commerce to attract and educate new and existing customers

Targeting e-commerce sales penetration of 40% over the medium term

Improving productivity in existing wholesale accounts by gaining additional floor space

Selectively adding new wholesale doors, with a focus on US markets

Enhancing margins by increasing the proportion of the business derived from direct-to-consumer channels

Expanding the brand and product offering via organic innovation and new license partnerships

Expanding brand reach by leveraging our brand portfolio to extend globally, particularly in the US and EU

● Continuing to build our license portfolio and add new licenses in existing and tangential categories

Vision and Culture

We are passionate about making sure we have a great company culture that supports our vision, which is to be close to our customers for life. We value individual differences
and diverse thought processes. We believe the quality of decision making is improved by people with varying backgrounds and perspectives working together by connecting
and sharing ideas. If we get the culture right then we  can  deliver  on  our  goal  to  be  the  leader  in  intimate  apparel  because  great  customer  service,  designing  great  products,
passionate employees and customers will happen naturally. Our commitment to our customers has grown stronger over 70 years, evolving into the Bendon culture statement:

ONE COMPANY, ICONIC BRANDS, A MILLION IDEAS. COLLABORATE AND COMMUNICATE.

We  believe  this  simple,  resonant  message  reminds  our  people  to  actively  participate,  and  inspire  others,  every  day  in  making  us  a  world  leader  in  intimate  apparel. At  our
company, our values underpin everything we do. They guide the way we work, the way we make decisions and how we interact with each other. They define what we can
expect when we interact with work colleagues, stakeholders and what our customers can expect when they deal with us. Our message is defined by 5 core values:

People

Our success is built on the success of our people, as it is our people who help create a high-performing culture. Friendly, like-minded, innovative and passionate, we work
together to achieve a common goal. Driven to be the best we can be, we celebrate our successes and push boundaries in everything we do.

Pride

We are a house of brands that has captured hearts and souls all around the world. We are inspired by our customers and aim to delight our consumers through designing and
creating  high  quality,  beautiful  products  that  engage  our  customers  in  a  lifetime  relationship  with  us.  We  promote  a  positive,  energizing,  and  optimistic  environment  and
continuously strive to find ways to improve what we do every day.

22

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Collaboration

At our company, we believe that diverse minds are critical to our success and we drive innovation, creativity and problem-solving across all levels. We believe in building
strong working relationships, always considering the views of others and most importantly letting people know when they’ve done a good job. A collaborative environment is
encouraged with a flat structure and open door policy. Embracing our heritage as a family business means that we all work together as a unit to celebrate ideas enabling us to
become stronger and more successful.

Business strength

We are determined to reach greater heights. By constantly raising the bar and aiming for ambitious goals, we commit to achieving superior financial results. Driven by targets,
we  push  ourselves  to  win  and  increase  our  market  share.  We  achieve  this  through  our  people  and  their  drive  to  promote  our  brands  positively  at  every  opportunity  and  to
operate with integrity, openness and honesty.

Responsibility

We  are  all  committed  to  contributing  to  a  sustainable  global  community,  and  supporting  non-profit  organizations  that  seek  to  make  a  positive  difference  in  the  world.  We
recognize the importance of providing social support to our global community. At our company, we look for opportunities to change lives and shape the future by giving our
time, money, and unique expertise. Giving is an essential aspect of our culture and we have been able to deliver projects and contributions throughout the years. We aim to
attract employees who understand this is a core part of who we are.

Real Estate

Executive Offices and Warehouse

Our  principal  executive  offices  are  in  a  497  m2  facility  located  at  Building  7B,  Huntley  Street, Alexandria,  NSW  2015, Australia.  We  have  additional  office  space  and  a
warehouse in a 9,163 m2 facility located at 8 Airpark Drive, Airport Oaks, Auckland 2022, New Zealand. We occupy the Alexandria facility pursuant to a five-year lease that
expires on April 24, 2024 and we occupy the Auckland facility pursuant to a six-year lease that expires on May 31, 2022. We believe that these facilities are in good condition
and are suitable to the conduct of our business.

Company-owned Retail Stores

Our  company-owned  retail  stores  are  located  in  shopping  malls  and  strips  in Australia,  New  Zealand  and  Ireland. As  a  result  of  our  strong  brands  and  established  retail
presence, we have been able to lease high-traffic locations.

The following table provides the number of our company-owned retail stores in operation for each location as of January 1, 2019, 2018 and 2017.

Store Location (State/City)
Australian Capital Territory
New South Wales
Queensland
South Australia
Victoria
Western Australia
North Island
South Island
Kildare

Country

January 1, 2017

January 1, 2018

January 1, 2019

  Australia
  Australia
  Australia
  Australia
  Australia
  Australia
  New Zealand
  New Zealand

Ireland

1   
8   
5   
1   
9   
1   
28   
5   
1   

23

1   
8   
7   
1   
10   
0   
31   
5   
0   

1 
8 
6 
1 
9 
2 
29 
7 
0 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The following table provides the changes in the number of our company-owned retail stores operated for the past five calendar years.

Calendar Year

2018
2017
2016
2015
2014

Franchise, License and Wholesale Arrangements

Beginning
of Year

62 
59 
52 
50 
54 

Opened

Closed

End of Year

4   
5   
8   
3   
2   

(3)  
(2)  
(1)  
(1)  
(6)  

63 
62 
59 
52 
50 

In addition to our company-owned stores, our products are sold at many partner locations in 43 countries. Under these arrangements, third parties operate stores that sell our
products under brand names. Revenue recognized under franchise and license arrangements generally consists of royalties earned and recognized upon sale of merchandise by
franchise  and  license  partners  to  retail  customers.  Revenue  is  generally  recognized  under  wholesale  arrangements  at  the  time  the  title  passes  to  the  partner.  We  continue  to
increase the number of locations under these types of arrangements as part of our international expansion.

The following table provides the number of partner stores that sell our products as of January 1, 2019, 2018 and 2017.

Wholesale doors, excluding distributors
ANZ
UK
INTL
US
Total

  Australia & New Zealand
  United Kingdom
  International
  United States of America

Additional Information

Merchandise Suppliers

January 1, 2017

January 1, 2018

January 1, 2019

1,783   
166   
106   
1,595   
3,650   

1,344   
137   
105   
5,204   
6,790   

1,078 
2 
5 
4,456 
5,241 

During the twelve months ended January 31, 2019, 2018 and 2017, we purchased merchandise from approximately 59, 22 and 23 suppliers located primarily in China. We
believe price volatility is low.

Distribution and Merchandise Inventory

Most of our merchandise is shipped from our suppliers to our distribution centers in New Zealand and Los Angeles. We use a variety of shipping terms that result in the transfer
to us of title to the merchandise at either the point of origin or point of destination. From our distribution centers, our merchandise is transported to our wholesale customers, to
our retail stores and directly to consumers who purchase online.

Our  policy  is  to  maintain  sufficient  quantities  of  inventories  on  hand  in  our  retail  stores  and  distribution  centers  to  enable  us  to  offer  customers  an  appropriate  selection  of
current merchandise. We emphasize rapid turnover and take markdowns as required to keep merchandise fresh and current.

Information Systems

Our  management  information  systems  consist  of  a  full  range  of  retail,  financial  and  merchandising  systems.  The  systems  include  applications  related  to  point-of-sale,  e-
commerce, merchandising, planning, sourcing, logistics, inventory management, data security and support systems including human resources and finance.

Seasonal Business

Our operations are seasonal in nature and consist of two selling periods across the year, where the second selling season generates the most sales (the August to January period).
This second selling period, which includes the holiday season, accounted for approximately 57%, 54% and 56% of our net sales for the twelve months ended January 31, 2019,
2018 and 2017, respectively, and is typically our most profitable period.

24

 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Working Capital

We  fund  our  business  operations  through  a  combination  of  available  cash  and  cash  equivalents,  cash  flows  generated  from  operations  and  equity  and  debt  financing
transactions. In addition, our senior credit facilities are available for additional working capital needs and investment opportunities.

Regulation

We  and  our  products  are  subject  to  regulation  by  various  federal,  state,  local  and  foreign  regulatory  authorities.  We  are  subject  to  a  variety  of  customs  regulations  and
international trade arrangements.

Legal Proceedings

From time to time, we are subject to certain legal proceedings and claims in the ordinary course of business. We are not presently party to any legal proceedings the resolution
of which we believe would have a material adverse effect on our business, financial condition, operating results or cash flows. We establish reserves for specific legal matters
when we determine that the likelihood of an unfavorable outcome is probable and the loss is reasonably estimable.

Trademarks and Patents

Our trademarks and  patents,  which  constitute  our  primary  intellectual  property,  have  been  registered  or  are  the  subject  of  pending  applications  in  20  countries  and  with  the
registries of many foreign countries and/or are protected by common law. All Heidi Klum and Frederick’s of Hollywood trademarks are licensed under license agreements,
while all of our other trademarks are company-owned. We believe our products are identified by our intellectual property and, thus, our intellectual property is of significant
value. Accordingly, we intend to maintain our intellectual property and related registrations and vigorously protect our intellectual property assets against infringement.

Competition

The sale of women’s intimate and other apparel, personal care and beauty products and accessories through retail stores is a highly competitive business. Our competitors are
numerous and include individual and chain specialty stores, department stores and discount retailers. Brand image, marketing, design, price, service, assortment and quality are
the  principal  competitive  factors  in  retail  store  sales.  Our  online  businesses  compete  with  numerous  online  merchandisers.  Image  presentation,  fulfillment  and  the  factors
affecting retail store sales discussed above are the principal competitive factors in online sales.

Employee Relations

As of January 31, 2019, we employed approximately 772 employees, 537 of whom were part-time or casual. The number of employees, by geography, is noted in the table
below.

Region
Australia
New Zealand
United Kingdom
Hong Kong
United States of America

Employees

332 
400 
12 
7 
21 

None of the employees are currently covered by a collective bargaining agreement. We have had no labor-related work stoppages and believes its relations with its employees
are excellent.

25

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C. Organizational Structure

The following chart illustrates the organizational structure of us and our subsidiaries as of the date of this Annual Report:

D. Property, Plants and Equipment

The disclosure set forth under “Real Estate” on page 19 is incorporated herein by reference.

26

 
 
 
 
 
 
 
 
 
 ITEM 4A. UNRESOLVED STAFF COMMENTS

None.

 ITEM 5. OPERATING AND FINANCIAL REVIEW AND PROSPECTS

The following discussion and analysis (this “MD&A”) for Bendon Limited provides information concerning our financial condition and results of operations for the year ended
January 31, 2019, 2018 and 2017 and should be read in conjunction with our audited consolidation financial statements and the related notes included in Part III, Item 17,
“Financial Statements.” Our selected financial information are reported for the fiscal years ended January 31, 2019 and 2018, for the seven month period ended January 31,
2017, and for the fiscal year ended June 30, 2016. In order to provide additional meaningful information to investors, we have included unaudited consolidated information for
the 12 month period ended January 31, 2017, and for the seven month period ended January 31, 2016. This unaudited information is presented for comparative purposes to the
corresponding fiscal year ended January 31, 2018 and for the seven month period ended January 31, 2017, and is derived from accounting records.

The following discussion contains forward-looking statements that reflect our future plans, estimates, belief, and expected performance. The forward-looking statements are
dependent  upon  events,  risks  and  uncertainties  that  may  be  outside  our  control.  Our  actual  results  could  differ  materially  from  those  discussed  in  these  forward-looking
statements. Factors that could cause or contribute to these differences include those discussed elsewhere in this Form 20-F, particularly in Part I, Item 3.D, “Risk Factors” and
in “Cautionary Note Regarding Forward-Looking Statements.” In light of these risks, uncertainties and assumptions, the forward-looking events discussed may not occur.

Basis of Presentation

The Audited Annual Consolidated Financial Statements of the Company have been prepared in accordance with IFRS as issued by the IASB, and are presented in thousands of
New Zealand dollars, except where otherwise indicated. However, certain financial measures contained in this MD&A are non-IFRS measures and are discussed further under
“Non-IFRS Measures” below. All references to “$” and “dollars” refer to New Zealand dollars, unless otherwise indicated. Certain totals, subtotals and percentages throughout
this MD&A may not reconcile due to rounding.

Introduction

We are a designer, distributor, wholesaler and retailer of women’s and men’s intimates apparel and swimwear. Our merchandise is sold through retail and outlet stores located
in New Zealand and Australia, wholesale operations in New Zealand, Australia, the United States of America and Europe, and through online channels. We operate licensed
brands including Heidi Klum and Frederick’s of Hollywood, and owned brands including Pleasure State, Davenport, Lovable, Bendon, Fayreform, VaVoom, Evollove, and
Hickory.  We  also  operated  the  Stella  McCartney  brand  until  June  30,  2018,  at  which  time  Bendon  Limited’s  license  to  use  the  brand  terminated.  Key  customers  include
Farmers, Myer, David Jones and Woolworths.

All dollar values discussed below are presented in New Zealand dollars.

In keeping with customary practice in New Zealand, our fiscal years end on June 30. Subsequent to registration, Bendon Limited changed its fiscal year end to January 31 and
align with Naked’s fiscal year end.

Overview

Year ended January 31, 2019 and year ended January 31, 2018

During  the  12-  month  period  ended  January  31,  2019  and  12-month  period  ended  January  31,  2018  we  incurred  a  net  comprehensive  loss  of  ($49.2m)  and  ($37.4m)
respectively.

27

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net sales in the 12-month period ended January 31, 2019 decreased by $19.5m, or 14.8%, to $111.9m when compared with $131.4m in the 12-month period ended January 31,
2018. The sales in the 12-month period ending January 31, 2019 were negatively impacted by a stock supply issue because of liquidity issues. In addition, we also ended our
wholesale relationship with key major accounts in the U.S. market. Our strategic decision to exit the E.U./U.K. market as well as the loss of the Stella McCartney license also
contributed to the reduction in sales for the Company.

Brand management expenses decreased by $4.4m, or 8.2% from $53.7m to $49.3m in the 12-month period ended January 31, 2019 as compared with the 12-month period ended
January 31, 2018. This was largely due to cost savings in our store overheads and reduced marketing spend.

Corporate  expenses  increased  by  $1.3m,  or  10.1%,  from  $12.8m  to  $14.1m  in  the  12-month  period  ended  January  31,  2019  as  compared  with  the  12-month  period  ended
January 31, 2018, primarily driven by increased salary allocation and rental costs.

Finance expenses decreased by $4.8m, or 54.5% from $8.8m to $4.0m in the 12-month period ended January 31, 2019 as compared with the 12-month period ended January 31,
2018, due to a reduction in interest on both external borrowings and shareholder loans.

Brand transition, restructure and transaction expenses increased by $6.8m, or 212.5%, from $3.2m to $10.0m in the 12-month period ended January 31, 2019 as compared with
the 12-month period ended January 31, 2018, which was driven by costs incurred in respect of the U.S. listing process.

Impairment expense increased by $6.3m, or 331.6%, from $1.9m to $8.2m in the 12-month period ended January 31, 2019 as compared with the 12-month period ended January
31, 2018, which was driven by stock supply issue because of liquidity issues.

Other foreign currency gains increased by $1.2m or 159.2% from $0.7m to $1.9m in the 12-month period ended January 31, 2019 as compared with the 12-month period ended
January 31, 2018, due to positive movements in exchange rates on foreign exchange contracts.

Year ended January 31, 2018 and 12-month period ended January 31, 2017 (unaudited)

During  the  12-  month  period  ended  January  31,  2018  and  12-month  period  ended  January  31,  2017,  we  incurred  a  net  comprehensive  loss  of  ($37.4m)  and  ($39.9m)
respectively.

Net sales in the 12-month period ended January 31, 2018 decreased by $20.75m, or 13.6%, to $131.4m when compared with $152.1m in the 12-month period ended January 31,
2017. The sales in the 12-month period ending January 31, 2018 were negatively impacted by a stock supply issue because of liquidity issues.

During the 12-month period ended January 31, 2018 and the 12-month period ended January 31, 2017, the gross margin was 33.4% and 44.6% respectively. The reduction in
gross margin was caused by increased discounts provided to customers and sub-optimal stock mix because of the stock supply issue.

Finance expenses decreased by $2.4m, or 21.6% from $11.2m to $8.8m in the 12-month period ended January 31, 2018 as compared with the 12-month period ended January
31,  2017,  due  to  a  reduction  in  interest  on  the  shareholder  loan  due  to  the  principal  amount  of  such  loans  being  reduced,  the  majority  of  which  was  converted  to  equity  in
September 2016.

Brand transition, restructure and transaction expenses increased by $0.8m, or 34.7%, from $2.4m to $3.2m in the 12-month period ended January 31, 2018 as compared with the
12-month period ended January 31, 2017, which was driven by costs incurred in respect of the U.S. listing process.

Other foreign currency gains/(losses) reduced from a loss of $14.3m in 12-month period ended January 31, 2017 to a gain of $0.7m in the 12-month period ended Jan 31, 2018,
due to positive movements in exchange rates on foreign exchange contracts.

28

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
7-month period ended January 31, 2017, 7-month period ended January 31, 2016 (unaudited), the 12 month period ended June 30, 2016 and the 12 month period ended
June 30, 2015

During the 7-months ended January 31, 2017 and 12-month period ended June 30, 2016 and 12-month period ended June 30, 2015, we incurred a net comprehensive loss of
($16.0m), ($20.7m) and ($13.2m) respectively.

Net sales in the 12 month period ended June 30, 2016 increased by $12.2m, or 8.8%, to $151.0m when compared with $138.8m in the 12 month period ended June 30, 2015.
This  was  driven  by  extension  of  the  business  into  providing  advisory  and  management  services  to  other  intimates  apparel  businesses,  favorable  foreign  exchange  rate
fluctuations between the New Zealand dollar and United States Dollar, growth in U.S. wholesale distribution through a new contract with Macy’s, growth in the online business
and introduction of 8 new stores across Australia.

Net sales in the 7-month period ended January 31, 2017 increased by $1.6m, or 1.7%, to $96.2m when compared with $94.7m in the 7-month period ended January 31, 2016.
Sales were negatively impacted by a stock supply issue, and less favorable foreign exchange rate fluctuations between the New Zealand dollar and U.S. Dollar, which was offset
by the beneficial impact of a new licensing agreement with Frederick’s of Hollywood.

During the 7-month period ended January 31, 2017, the 7-month period ended January 31, 2016, the 12 month period ended June 30, 2016 and the 12 month period ended June
30, 2015, the gross margin was 40.7%, 45.1%, 44.7%, and 43.1%, respectively. The movement in gross margin has remained fairly consistent, but has improved due to changes
in the sales mix including additional online revenue, as well as positive foreign exchange rate fluctuations.

Brand management expenses increased by $6.2m, or 14.6%, from $42.2m to $48.4m between the 12 month period ended June 30, 2015 and the 12 month period ended June 30,
2016. This was largely driven by growth in business and associated employee costs, as well as additional marketing expenditures to support the introduction of new swimwear
ranges. The increase of $4.4m, or 15.9%, from $27.6m to $32.0m in the 7-month period to January 31, 2017 as compared with the 7-month period to January 31, 2016, was also
driven by additional marketing expenditures.

Finance expenses increased by $4.5m, or 77.3%, between the 12 month period ended June 30, 2015 and the 12 month period ended June 30, 2016 from $5.9m to $10.4m, due to
additional interest expense associated with an increase in debt. The finance expense in the 7-month period to January 31, 2016 and January 31, 2017 increased slightly due to
additional interest on convertible loan notes being partially offset by a reduction in interest on the shareholder loan due to the principal amount of such loans being reduced, the
majority of which was converted to equity in September 2016.

Brand transition, restructure and transaction expenses of $1.3m, $2.2m and $12.2m were incurred in the 7-month period ended January 31, 2017, the 12 month period ended
June 30, 2016 and the 12 month period ended June 30, 2015, respectively. The biggest driver for this decrease was a reduction in brand transition expenses incurred in relation to
the transition from the Elle MacPherson to Heidi Klum brand which decreased over time given the Elle MacPherson license was terminated in the fiscal year 2015.

An impairment expense of $2.2m was recognized in the 12 month period ended June 30, 2016 and 7-month period to January 31, 2016 in relation to a goodwill write-off. An
impairment expense of $0.3m was recognised in 7-month period to January 31, 2017.

Other foreign currency gains/(losses) reduced from a gain of $4.7m the 12 month period ended June 30, 2015 to a loss of $2.4m in the 12 month period ended June 30, 2016 due
to weakening of the New Zealand dollar and the impact of unfavorable hedge contracts entered into. Other foreign currency gains/(losses) reduced from a gain of $5.7m in the
7-month period to January 31, 2016 to a loss of $3.3m in the 7-month period to January 31, 2017 as a result of the same foreign exchange drivers.

29

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Application of Critical Accounting Policies, Estimates, and Judgements

Our accounting policies form the basis for preparation of our financial statements and our financial statements in tum are an essential factor in understanding our operations.
Our accounting policies are in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB) and are
fully described in the notes to our audited financial statements as of and for the year ended January 31, 2019, year ended January 31, 2018, 7-month period ended January 31,
2017 and the two years ended June 30, 2016 and June 30, 2015. The preparation of our financial statements required management to make judgments, estimates, assumptions
and judgments that affect the reported amounts of revenue, assets, liabilities and expenses. Our management re-evaluates estimates on an on-going basis and such estimates are
based  on  historical  experience  and  on  various  other  assumptions  that  management  believes  to  be  reasonable  under  the  circumstances. Actual  results  may  differ  from  these
estimates  under  different  assumptions  or  conditions.  Unless  otherwise  stated,  all  dollar  amounts  stated  in  our  financial  statements  are  expressed  in  the  currency  of  the
Commonwealth of Australia.

Critical accounting policies

Critical  accounting  policies  that  reflect  our  industry  and  activity  specific  accounting  treatments  used  in  preparing  our  financial  statements  as  of  the  12  month  period  ended
January 31, 2019, 12 month period ended January 31, 2018, the 7- month period ended January 31, 2017, the 12 month period ended June 30, 2016 and the 12 month period
ended June 30, 2015 or that have significant potential to result in a material adjustment to the carrying amounts of assets and liabilities during each of the years.

(a) Going concern

The  financial  statements  have  been  prepared  on  the  basis  of  going  concern  which  contemplates  continuity  of  normal  business  activities  and  the  realisation  of  assets  and
settlement of liabilities in the ordinary course of business.

For the financial year ended 31 January 2019 the Group experienced a loss after income tax from continuing operations of NZ$49.220million and operating cash outflows of
NZ$9.434 million. It also is in a net current liability position of $NZ29.426 million and a positive net asset position of NZ$10.519 million.

The losses in the year ended 31 January 2019 were a result of reduced revenue from wholesale customers, increased rebates and discounts, and the plateauing of sales in retail
outlets  believed  to  be  due  to  the  stores  and  stockists  not  having  new  high  margin  inventory.  The  business  is  experiencing  challenging  trading  conditions  which  have  been
impacted by the cancellation of the Stella McCartney licence held by the Group which expired on 30 June 2018, the lack of working capital to purchase sufficient levels of
inventory  required  for  trading,  reduced  customer  foot  traffic  in  retail  stores  and  outlets,  and  a  reduction  of  revenue  from  wholesale  customers.  The  business  also  incurred
NZ$10.075 million of non-trading costs in relation to brand transition, restructure, and transaction costs associated with listing the Group on the Nasdaq stock exchange. The
Group also has trade creditors that are trading beyond their original credit terms.

The Group has also breached its Bank debt loan covenants during financial year, and the Bank has extended the facility from being due on 30 June 2019 to being due or subject
to renewal on 31 August 2019. The extension of time in the term of the facility is to provide the Group and the Bank time to consider a refinance of the facility to a longer term
to assist the group continue as a going concern.

In  consequent  to  the  challenging  trading  conditions  and  the  negative  working  capital  the  business  raised  NZ$23.248  million  of  funds  in  the  form  of  issued  capital  and
convertible notes over the course of the financial year and generated further working capital by reducing inventory by NZ$9.993 million. The Group used the funds to reduce
the bank debt from NZ$38.489 million to NZ$20.000 million, reduce long overdue trade creditors (both pre and post year end), fund operating losses, reduce costs, rebuild
higher margin inventory, recruit new staff, and pay the costs of listing on the Nasdaq stock exchange.

30

 
 
 
 
 
 
 
 
 
 
 
 
 
 
The funds raised and cash flow generated during the financial year ended 31 January 2019 have not been sufficient to provide the Group with adequate working capital, so
subsequent to the end of the financial year management has taken steps to raise further capital to complete a program that will fund new inventory that will restock stores and
supply wholesale customers, fund further losses, reduce out of term creditors, reduce costs, and provide funds to amortise the Bank debt. It is expected the group will need to
continue to fund losses through to the start of the year beginning 1 February 2021. This capital raising/recapitalisation is continuing at the time of this report with management
having set a target to raise a further NZ$31.587 million between March 2019 and 31 January 2020. At the date of this report management had raised NZ$12.179 million and
was still planning on raising NZ$19.409 million, of which NZ$4.347 million is in the forecast for collection in June 2019, NZ$7.31 million in July 2019; and NZ$7.531 million
in October 2019. The Group may need to raise further funds beyond these amounts to fund the period to 31 January 2022.

Management  has  also  engaged  in  further  restructuring  of  the  businesses  operations  including  reducing  costs  across  distribution  channels,  renegotiating  supplier  contracts,
resetting  customer  supply  commitments,  updating  leadership  roles  including  appointing  a  new  CEO  (which  occurred  in  October  2018)  at  the  Bendon  Limited  level  and  the
Naked Brand Group Limited level in April 2019, for the operating business, and managing the opening of new stores. The impact from the proposed capital raising and the
restructure will take time to generate positive cash flows from operations. The Group expects the business will trend to be cash flow positive by through the year ending 31
January 2021, but will not be fully cash flow positive until the beginning of the year ending 31 January 2022.

As part of the discussions to renegotiate the Bank facilities the Bank appointed an independent review accountant (Review Accountant) to review the cash flow and working
capital  history  and  forecasts.  The  Review Accountant  issued  a  report  which  is  consistent  with  the  information  in  this  note  and  the  Bank  has  advised  they  will  continue  to
monitor the Group’s performance during the Bank debt renegotiation process through a formal appointment of a Review Accountant. The Directors expect the Bank to offer a
new  one  year  facility  with  amortisation  over  the  next  twelve  months  by  31 August  2019.  The  offer  of  a  new  Bank  facility  is  dependent  on  the  Group  achieving  inventory
covenants set by the Bank through to 31 August 2019 and the Bank being satisfied that the Group has progressed with securing the remaining capital planned of $NZD$19.409
million.

The directors have also considered the Loan Agreement from its previous major shareholder Cullen Investments Limited (“Cullen”) and has been advised by Cullen that due to
some changes with Cullen’s financial circumstances Cullen is not likely to be a reliable source of funding and as a result the directors have decided to pursue new capital raising
activities and not rely on Cullen.

Despite the ongoing losses, reduced cash flow and cash facilities, and the other negative financial conditions, the Directors are confident that the Group will continue as a going
concern. However, while the Directors are confident of continuing as a going concern and meeting its debt obligation to its Bank and creditor commitments as they fall due, the
going concern is dependent upon the Directors and Group being successful in:

● Raising further capital in line with the Group’s cashflow forecast of at least NZ$19.409 million and collecting it between June 2019 and October 2019 (NZ$4.347
million in June 2019; NZ$7.531 million in July 2019; and NZ$7.531 million in October 2019) then raising follow on capital (the amount is yet to be determined) to
fund the business through until it expects to become cash flow positive;

● Generating sufficient sales and increasing gross margins and reducing overheads from trading in line with forecast;
● Having sufficient funds from the capital raised to reduce costs, recruit new staff, rebuild higher margin inventory, increasing revenue across the wholesale and retail
channels, increase gross margin percentages and contribution that leads to a reduction in the current cash outflow being incurred each month to reach a cash flow
positive position, and to reduce bank debt;

● Continue to receive support from creditors to delay payment of overdue amounts until the Group has adequate cash flow to commence a repayment arrangement or

repay the debt in full;and

● Renegotiating the  current  bank  facilities  of  $20  million  to  a  facility  that  is  at  least  a  12  month  facility,  reviewed  annually  that  commences before  the  current

facilities mature on 31 August 2019; and

(b) Revenue recognition

Revenue is recognised when the amount of the revenue can be measured reliably, it is probable that economic benefits associated with the transaction will flow to the Company
and specific criteria relating to the type of revenue as noted below, has been satisfied.

Revenue  is  measured  at  the  fair  value  of  the  consideration  received  or  receivable  and  is  presented  net  of  returns,  discounts  and  rebates.  The  Company  assess  the  expected
customer returns and rebates according to the specific information in its possession and its past experience in similar cases.

31

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sale of goods

Sales of goods through retail stores, e commerce and wholesale channels are recognised when control of the products have been transferred to the customer which is a point in
time. For wholesale and e commerce sales, risks and rewards are transferred when goods are delivered to customers, and therefore reflects an estimate of shipments that have
not been received at year end based on shipping terms and historical delivery times. The Company also provides a reserve for projected merchandise returns based on prior
experience.

The Company sells gift cards to customers. The Company recognises revenue from gift cards when they are redeemed by the customers. In addition, the Company recognises
revenue on all of its unredeemed gift cards when the gift cards have expired.

Significant Accounting Judgments, Estimates, and Assumptions

Significant accounting judgments, estimates, and assumptions that have been used in the preparation of our financial statements are set out below. Estimates and judgments are
continually evaluated and are based on historical experience and other factors, including expectations of future events that may have a financial impact on the entity and that are
believed to be reasonable under the circumstances.

We make estimates and assumptions concerning the future in determining accounting treatments and quantifying amounts for transactions and balances in certain circumstances.
The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material
adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.

Key estimates — inventory

Each item on inventory is reviewed on an annual basis to determine whether it is being carried at higher than its net realizable value. During the period, management have
written down inventory based on best estimate of the net realizable value, although until the time that inventory is sold this is an estimate.

Key estimates — impairment of goodwill

In accordance with IAS 36 Impairment of Assets, the Company is required to estimate the recoverable amount of goodwill at each reporting period.

Impairment testing is an area involving management judgement, requiring assessment as to whether the carrying value of assets can be supported by the net present value of
future cash flows derived from such assets using cash flow projections which have been discounted at an appropriate rate and using a terminal value to incorporate expectations
of growth thereafter.

In  calculating  the  net  present  value  of  the  future  cash  flows,  certain  assumptions  are  required  to  be  made  in  respect  of  highly  uncertain  matters  including  management’s
expectations of:

  — growth in EBITDA future cash flows;

  — timing and quantum of future capital expenditure;

  — long-term growth rates; and

  — the selection of discount rates to reflect the risks involved.

Changing the assumptions selected by management, in particular the discount rate and growth rate assumptions used in the cash flow projections, could significantly affect the
Company’s impairment evaluation and hence results.

32

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Company’s review includes the key assumptions related to sensitivity in the cash flow projections. Further details are provided in note15(c) to the consolidated financial
statements.

Key estimates — fair value of financial instruments

The  Company  has  certain  financial  assets  and  liabilities  which  are  measured  at  fair  value.  Where  fair  value  has  not  been  able  to  be  determined  based  on  quoted  price,  a
valuation model has been used. The inputs to these models are observable, where possible, however these techniques involve significant estimates and therefore fair value of the
instruments could be affected by changes in these assumptions and inputs.

Key estimates — impairment of brands

In accordance with IFRS 36 Impairment of Assets, the Company is required to estimate the recoverable amount of indefinite-lived brand assets at each reporting period.

Impairment testing is an area involving management judgement, requiring assessment as to whether the carrying value of assets can be supported by their value in use or fair
value less cost to sell.

In calculating the fair value less costs to sell, certain assumptions are required to be made in respect of highly uncertain matters including management’s expectations of:

  — growth in brand revenues

  — market royalty rate

  — the selection of discount rates to reflect the risks involved, and

  — long-term growth rates

Changing  the  assumptions  selected  by  management,  in  particular  the  growth  rate,  discount  rate  and  market  royalty  rate  assumption  used,  could  significantly  affect  the
Company’s impairment evaluation and hence results.

The Company’s review includes the key assumptions related to sensitivity in the model. Further details are provided in note 15 to the consolidated financial statements.

Key estimates — taxes

Determining  income  tax  provisions  and  the  recognition  of  deferred  tax  assets  including  carried  forward  income  tax  involves  judgment  on  the  tax  treatment  of  certain
transactions. Deferred tax is recognised on tax losses not yet used and on temporary differences where it is probable that there will be taxable revenue against which these can
be offset. Management has made judgments as to the probability of future taxable income being generated against which tax losses will be available for offset based on budgets,
current and future expected economic conditions.

Recent Accounting Pronouncements

New Accounting Standards and Interpretations

Certain new accounting standards and interpretations have been published that are not mandatory for January 31, 2019 reporting periods and have not been early adopted by the
Company. The Company’s assessment of the impact of these new standards and interpretations is set out below.

33

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Title of Standard

IFRS 16 Leases

IFRC 23 Uncertainty
over Income Tax
Treatments (IFRIC 23)

Nature of change
I n February  2016  the  IASB  issued  a  new  standard  for  leases.
This AASB 16 replaces IAS 17.  The main impact on lessees is
that  almost  all  leases  go  on  balance  sheet.  This  is  because  the
balance  sheet  distinction  between  operating  and  finance  leases
is removed for lessees. Instead, under the new standard an asset
(the right to use the leased item) and a financial liability to pay
rentals are recognised. The only exemptions are short-term and
low-value leases.

Impact

  Management is currently assessing the
impact  of  the  new  rules  and  believes
the  adoption  of  the  provisions of  this
update will have a material impact on
the  Company’s  consolidated  financial
statements.

The new standard will require that we
record a liability and a related asset on
the  balance  sheet  for  our 
leased
facilities.

  The Company  is  currently  evaluating
the impact of adopting this standard on
the consolidated financial statements.

treatments.  The  IFRIC  23 

  On June 7, 2017, the IASB issued IFRIC 23, Uncertainty over
Income  Tax  Treatments  (“IFRIC  23”).  IFRIC  23  clarifies the
application  of  recognition  and  measurement  requirements  in
IAS  12,  Income  Taxes,  when  there  is  uncertainty  over  income
tax 
interpretation  specifically
addresses  whether  an  entity  considers  uncertain  tax  treatments
separately; the  assumptions  an  entity  makes  about 
the
examination  of  tax  treatments  by  taxation  authorities;  how  an
entity determines taxable profit (tax loss), tax bases, unused tax
losses,  unused  tax  credits  and  tax  rates;  and  how  an  entity
considers changes in facts and circumstances.

Mandatory application date/Date of
adoption by Company

  Management is currently assessing the
impact  of  the  new  rules  and  believes
the  adoption  of  the  provisions of  this
update will have a material impact on
the  Company’s  consolidated  financial
statements.

M a n d a t o r y for 
years
commencing  on  or  after  January  1,
2019.

financial 

Expected date  of  adoption  by  the
Company: February 1, 2019.

is  effective  for  annual
I F R I C 23 
periods  beginning  on  or  after  January
1,  2019,  with  earlier  application
permitted.

There  are  no  other  standards  that  are  not  yet  effective  and  that  would  be  expected  to  have  a  material  impact  on  the  entity  in  the  current  or  future  reporting  periods  and  on
foreseeable future transactions.

34

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recent Developments

On February 14, 2019, Carole Hochman resigned from the board of directors and as our Executive Chairman, and from all other positions she held with our subsidiaries. Ms.
Hochman’s resignation was for personal reasons, and was not due to any disagreement with us or our management on any matter relating to our operations, policies or practices
(financial or otherwise).

In March 2019, we issued 1,400,000 Naked Ordinary Shares and 1,400,000 warrants to purchase Naked Ordinary Shares to a service provider in exchange for services. The
warrants have an exercise price of US$0.50 and expire two years from the date of issuance. The exercise price and the number of shares covered by the warrants are subject to
adjustment for stock splits, stock combinations and certain other transactions affecting the share capital as a whole.

On the March 27, 2019, the Company closed on the following share issuances.

(1) NZ$6.60 million/US$4.50 million related to the issue of 11,248,415 Naked Ordinary Shares to trade creditors in satisfaction of trade payables due to them, at an effective

per share price of US$0.40.

(2) NZ$1.25 million/US$0.85 million related to the issue of 2,119,178 Naked Ordinary Shares to the holder of one of our outstanding promissory notes in the amount of

US$847,671, at an effective per share price of US$0.40 per share.

(3) NZ$1.69 million/US$1.15 million related to the issue of 4,510,588 Naked Ordinary Shares to investors in a private placement at a share price of US$0.255. The investors
also received warrants to purchase 100% of the number of Naked Ordinary Shares for which they had subscribed. The warrants have an exercise price of US$0.306 and
expire  two  years  from  the  date  of  issuance.  The  exercise price  and  the  number  of  shares  covered  by  the  warrants  are  subject  to  adjustment  for  stock  splits,  stock
combinations and certain other transactions affecting the share capital as a whole.

(4) NZ$4.05 million/US$2.75 million relating to the issue of 10,784,313 Naked Ordinary Shares to certain accredited investors at an agreed per share price of US$0.255,
except that, to the extent an investor would beneficially own more than 9.9% of our outstanding Naked Ordinary Shares after the closing, we agreed to issue the investor
a March Pre-Funded Warrant in lieu of such shares. Each investor also received a March Investment Warrant to purchase 100% of the number of Naked Ordinary Shares
for  which  it had  agreed  to  subscribe. As  a  result,  we  issued  3,914,846  Naked  Ordinary  Shares,  March  Pre-Funded  Warrants  to  purchase  6,869,467  Naked  Ordinary
Shares and March Investment Warrants to purchase 10,784,313 Naked Ordinary Shares to the investor at the closing. The March Investment Warrants have an exercise
price of US$0.306 per share and expire five years from the date of issuance. The March Pre-Funded Warrants have an exercise price of US$0.01 per share and expire
five  years  from  the  date  of  issuance. The  exercise  price  and  number  of  shares  covered  by  the  March  Warrants  are  subject  to  adjustment  for  stock  splits,  stock
combinations and certain other transactions affecting the share capital as a whole, as well as for subsequent equity issuances occurring prior to July 16, 2019, subject to
certain exceptions. If the exercise price of the March Warrants is higher than the last closing bid price of the Naked Ordinary Shares, at any time starting on June 16,
2019, the March Warrants may be exercised on a cashless basis for a number of shares equal to the Black-Scholes value of the portion of the warrant being exercised (as
calculated in accordance with the March Warrants), divided by the closing bid price as of two business days prior to the  exercise date (but not less than US$0.10). The
March Warrants may not be exercised to the extent the holder and its affiliates  would beneficially own more than 9.9% of our outstanding Ordinary Shares after such
exercise.

On April 2, 2019, the board of directors appointed Anna Johnson as our Chief Executive Officer. Ms Johnson was previously Chief Executive Officer of Bendon Limited, the
Company’s main operating entity. In connection with Ms. Johnson’s appointment, Justin Davis-Rice was appointed as Executive Chairman and resigned as our Chief Executive
Officer.

Effective on May 13, 2019, we completed a private placement of a Secured Convertible Promissory Note (the “Note”) to St. George Investments LLC (the “Noteholder”) for a
purchase price of US$3,000,000, pursuant to a  Securities  Purchase Agreement  (the  “NSPA”)  of  even  date.  Pursuant  to  the  NSPA,  the  Note  was  sold  with  an  original  issue
discount of the US$300,000 and we paid US$20,000 of the Noteholder’s expenses, which amount was added to the principal balance of the Note. Accordingly, the Note had an
initial principal balance of US$3,320,000. The NSPA includes certain customary representations and warranties and covenants. In addition, we agreed that, so long as the Note
is  outstanding,  we  will  not  issue  any  debt  instrument  or  incur  any  debt,  subject  to  certain  exceptions,  including  an  exception  for  any  debt  incurred  from  a  bank.  The  Note
accrues interest at a rate of 10% per annum, compounded daily, and matures on November 13, 2020. We have the right to prepay the Note, subject to a 15% premium. The Note
is secured by a second priority security interest in all our assets and is subordinated to the Company’s existing senior secured credit facility with BNZ. The Noteholder has the
right to convert the Note into Naked Ordinary Shares at a conversion price of US$0.90 per share, subject to adjustment for subdivisions or combinations of the ordinary shares.
The Noteholder also has the right, beginning on December 13, 2019, to cause us to redeem any portion of the Note, up to a maximum of US$400,000 per month.

35

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
On the May 14, 2019, we closed on NZ$2.17 million/US$1.5million share issuance of 6,000,000 shares to an investor in a private placement at a share price of US$0.25. The
investor also received warrants to purchase 1,000,000 Naked Ordinary Shares. The warrants have an exercise price of US$0.25, subject to adjustment, and expire two years
from the date of issuance.

On May 16, 2019, we issued 653,595 ordinary shares in exchange for the cancellation of US$200,000 in debt held by a shareholder, or an effective purchase price of US$0.306
per share.

On June 11, 2019, we announced that we had appointed David Anderson to become our new Chief Financial Officer. Previously, Mr. Anderson served as Head of Finance for
Goodman Fielder, one of the largest consumer goods companies in New Zealand, where he oversaw all financial aspects of the business and led numerous acquisitions. Mr.
Anderson  will  succeed  Howard  Herman,  our  current  Chief  Financial  Officer, after  the  filing  with  the  SEC  of  certain  amendments  to  our  existing  registration
statements,  but  no  later  than  June  20,  2019.  In  connection  with  the  appointment  of  Mr. Anderson,  Mr.  Herman  is  resigning  from  all  positions  held  by  him  with  our
company.

Our senior secured credit facility with the Bank matures on August 31, 2019 and discussions are continuing to extend the facility beyond that point. As at October 31, 2018,
there  was  a  breach  in  minimum  gross  EBITDA  ratio. As  at  January  31,  2019,  there  was  a  breach  of  the  minimum  Gross  EBITDA  ratio  and  a  breach  of  the  inventory  and
receivables ratio. The Bank has advised that they are currently taking these breaches under review.

A.

Operating Results

Year ended January 31, 2019 compared to year ended January 31, 2018

The following table sets forth certain selected operating results and other financial information for each of the years ended January 31, 2019, 2018 and 2017:

Revenue
Cost of goods sold
Gross profit
Brand management
Administrative expenses
Corporate expenses
Finance expense
Brand transition, restructure and transaction expenses
Impairment expense
Other foreign currency gains/(losses)
Fair value gain/(loss) on convertible notes derivative
Loss before income tax
Income tax benefit/(expense)
Loss for the period
Other comprehensive loss
Exchange differences on translation of foreign operations
Total comprehensive loss for the period

Jan. 31,
2019
NZ$000
12 months

Jan. 31,
2018
NZ$000
12 months

%
movement
FY19 v
FY18

Unaudited
Jan. 31,
2017
NZ$000
12 months

%
movement
FY18 v
FY17

111,920     
(74,480)    
37,440     
(49,256)    
(3,432)    
(14,145)    
(4,041)    
(10,075)    
(8,173)    
1,963     
(775)    
(50,494)    
1,274     
(49,220)    

(7)    
(49,227)    

36

131,388     
(87,459)    
43,929     
(53,653)    
(4,131)    
(12,851)    
(8,791)    
(3,272)    
(1,914)    
757     
2,393     
(37,533)    
(60)    
(37,593)    

148     
(37,445)    

-14.8%   
-14.8%   
-14.8%   
-8.2%   
-16.9%   
10.1%   
-54.0%   
207.9%   
326.9%   
159.3%   
-132.4%   
34.5%   
-2223.3%   
30.9%   

-104.7%   
31.5%   

152,144     
(84,358)    
67,786     
(53,957)    
(3,712)    
(12,920)    
(11,214)    
(2,430)    
(2,865)    
(14,327)    
(592)    
(34,230)    
(6,123)    
(40,352)    

384     
(39,968)    

-13.6%
3.7%
-35.2%
-0.6%
11.3%
-0.5%
-21.6%
34.7%
-33.2%
-105.3%
-504.5%
9.7%
-99.0%
-6.8%

-61.5%
-6.3%

 
 
 
 
 
 
 
 
 
 
 
   
   
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
      
      
  
   
      
  
 
 
 
 
 
 
 
Year ended January 31, 2018 compared to 12-month period ended January 31, 2017 (unaudited)

The following table sets forth certain selected operating results and other financial information for each of the years ended January 31, 2018 and 2017:

Revenue
Cost of goods sold
Gross profit
Brand management
Administrative expenses
Corporate expenses
Finance expense
Brand transition, restructure and transaction expenses
Impairment expense
Other foreign currency gains/(losses)
Fair value gain/(loss) on convertible notes derivative
Loss before income tax
Income tax benefit/(expense)
Loss for the period
Other comprehensive loss
Exchange differences on translation of foreign operations
Total comprehensive loss for the period

Jan. 31,
2018
NZ$000
12 months

Unaudited
Jan. 31,
2017
NZ$000
12 months

%
movement

131,388     
(87,459)    
43,929     
(53,653)    
(4,131)    
(12,851)    
(8,791)    
(3,272)    
(1,914)    
757     
2,393     
(37,533)    
(60)    
(37,593)    

148     
(37,445)    

152,144     
(84,358)    
67,786     
(53,957)    
(3,712)    
(12,920)    
(11,214)    
(2,430)    
(2,865)    
(14,327)    
(592)    
(34,230)    
(6,123)    
(40,352)    

384     
(39,968)    

-13.6%
3.7%
-35.2%
-0.6%
11.3%
-0.5%
-21.6%
34.7%
-33.2%
-105.3%
-504.5%
9.7%
-99.0%
-6.8%

-61.5%
-6.3%

* Note that January 31, 2017 is not an annual period, rather it has been derived from accounting records, to provide a 12 month comparative to the January 31, 2018 annual
period. 

7-month period ended January 31, 2017 compared to 7-month period ended January 31, 2016 and 12-month period ended June 30, 2016 compared to 12-month period
ended June 30, 2015

The following table sets forth certain selected operating results and other financial information for each of the 7-month periods ended January 31, 2017 and 2016, and each of
the years ended June 30, 2016 and 2015:

Revenue
Cost of goods Sold
Gross Profit
Brand Management
Administrative expenses
Corporate expenses
Finance expense
Brand transition, restructure and transaction expense
Impairment expense
Other foreign currency gains/(losses)
Fair value gain/(loss) on convertible notes derivative
Profit/(Loss) before income tax
Income tax benefit/(expense)
Profit/(Loss) for the period
Other comprehensive income
Exchange differences on translation of foreign operations
Total comprehensive income/(loss) for the period

Jan. 31,
2017
NZ$000
seven 
months

Unaudited
Jan. 31,
2016
NZ$000
seven 
months

96,284     
(57,144)    
39,140     
(32,040)    
(2,383)    
(8,082)    
(6,238)    
(1,321)    
(292)    
(3,306)    
(592)    
(15,114)    
(865)    
(15,979)    

(29)    

(16,008)    

94,667     
(51,998)    
42,669     
(27,647)    
(2,109)    
(8,236)    
(5,436)    
(1,122)    
(2,157)    
5,685     
-     
1,647     
(289)    
1,358     

(379)    

979     

37

% 
movement

Jun. 30,
2016
NZ$000
12 months

Jun. 30,
2015
NZ000$
12 months

%
movement

1.7%   
9.9%   
-8.3%   
15.9%   
13.0%   
-1.9%   
14.8%   
17.7%   
-86.5%   
-158.2%   
100.0%   
-1017.7%   
199.3%   
-1276.7%   

151,000     
(83,525)    
67,475     
(48,362)    
(4,090)    
(13,002)    
(10,409)    
(2,232)    
(2,157)    
(2,423)    
-     
(15,200)    
(5,546)    
(20,746)    

138,838     
(79,031)    
59,807     
(42,203)    
(4,691)    
(13,940)    
(5,870)    
(12,182)    
-     
4,700     
-     
(14,379)    
1,274     
(13,105)    

-92.3%   

31     

(93)    

-1735.2%   

(20,715)    

(13,198)    

8.8%
5.7%
12.8%
14.6%
-12.8%
-6.7%
77.3%
-81.7%
100.0%
-151.6%
0%
5.7%
-535.3%
58.3%

-133.3%

57.0%

 
 
 
 
 
 
 
   
   
 
 
 
 
   
   
 
 
 
 
   
   
 
 
 
 
   
   
 
 
 
   
   
 
   
   
   
   
   
   
   
   
   
   
   
   
   
   
   
      
      
  
   
   
 
 
 
 
 
 
   
   
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
      
      
  
   
      
      
  
 
 
 
 
 
 
 
Revenue

Year ended January 31, 2019 compared to 12-month period ended January 31, 2018

During the 12-month period ended January 31, 2019 the net sales decreased by $19.5m or 14.8% when compared with $131.4m in the 12-month period ended January 31, 2018.
The sales in the 12-month period ended January 31, 2019 continued to be negatively impacted by a stock supply issue because of liquidity issues. In addition, we also ended our
wholesale relationship with key major accounts in the US market. Our strategic decision to exit the EU/UK market as well as the loss of the Stella McCartney license also
contributed to the reduction in sales for the Company.

One new store was opened in Australia, as well as three new stores in New Zealand to continue to expand our brand presence across the Australasian market during the year
ended January 31, 2019. During the current financial year, we also successfully acquired both the Naked and Fredricks of Hollywood entities.

Year ended January 31, 2018 compared to 12-month period ended January 31, 2017 (unaudited)

During the 12-month period ended January 31, 2018 the net sales decreased by $20.75m or 13.6% when compared with $152.1m in the 12-month period ended January 31,
2017. The sales in the 12-month period ended January 31, 2018 were negatively impacted by a stock supply issue because of liquidity issues. Three new stores were opened in
Australia, as well as two new stores in New Zealand to continue to expand our brand presence across the Australasian market.

7-month period ended January 31, 2017 compared to the 7-month period ended January 31, 2016 (unaudited) and 12-month period ended June 30, 2016 compared to the 12-
month period ended June 30, 2015

Net sales in the 7-month period ended January 31, 2017 increased by $1.6m, or 1.7%, to $96.2m when compared with $94.7m in the 7-month period ended January 31, 2016.
Sales were negatively impacted by a stock supply issue, and less favorable foreign exchange rate fluctuations between the New Zealand dollar and U.S. Dollar, which was offset
by the beneficial impact of a new licensing agreement with Frederick’s of Hollywood.

Net sales in the 12-month period ended June 30 2016 increased by $12.2m, or 8.8%, to $151.0m when compared with $138.8m in the 12-month period ended June 30 2015. This
was driven by the extension of the business into providing advisory and management services to other intimate apparel businesses, favorable foreign exchange rate fluctuations
between the New Zealand dollar and U.S. Dollar, growth in U.S. wholesale distribution through a new contract with Macy’s, growth in the online business and introduction of 8
new stores across Australia.

Gross margins

Year ended January 31, 2019 compared to 12-month period ended January 31, 2018

During the 12-month period ended January 31, 2019 and the 12-month period ended January 31, 2018, the gross margin was 33.5% and 33.4% respectively. The movement
year on year is consistent, however the margin continues to be impacted by the sales mix, discounts provided to customers and a lack of current season stock because of the
supply issue.

38

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year ended January 31, 2018 compared to 12-month period ended January 31, 2017 (unaudited)

During the 12-month period ended January 31, 2018 and the 12-month period ended January 31, 2017, the gross margin was 33.4% and 44.6% respectively. The reduction in
gross margin was caused by increased discounts provided to customers and sub-optimal stock mix because of the stock supply issue.

7-month period ended January 31, 2017 compared to 7-month period ended January 31, 2016 and 12-month period ended June 30, 2016 compared to 12-month period ended
June 30, 2015

During the 7-month period ended January 31, 2017, the 7-month period ended January 31, 2016, 12-month period ended June 30 2016 and 12-month period ended June 2015,
the gross margin was 40.7%, 45.1%, 44.7%, and 43.1%, respectively. The movement in gross margin has remained fairly consistent, but has improved due to changes in the
sales mix including additional online revenue, as well as positive foreign exchange rate fluctuations.

Operating expenses

Year ended January 31, 2019 compared to 12-month period ended January 31, 2018

Brand management
Administrative expenses
Corporate expenses
Finance expense
Brand transition, restructure and transaction expenses
Impairment expense
Other foreign currency gains/(losses)
Fair value gain/(loss) on convertible notes derivative

Jan. 31,
2019
NZ$000
12 months

Jan. 31,
2018
NZ$000
12 months

%
movement
FY19 v
FY18

Unaudited
Jan. 31,
2017
NZ$000
12 months

%
movement
FY18 v
FY17

(49,256)    
(3,432)    
(14,145)    
(4,041)    
(10,075)    
(8,173)    
1,963     
(775)    

(53,653)    
(4,131)    
(12,851)    
(8,791)    
(3,272)    
(1,914)    
757     
2,393     

-8.2%   
-16.9%   
10.1%   
-54.0%   
207.9%   
326.9%   
159.3%   
-132.4%   

(53,957)    
(3,712)    
(12,920)    
(11,214)    
(2,430)    
(2,865)    
(14,327)    
(592)    

-0.6%
11.3%
-0.5%
-21.6%
34.7%
-33.2%
-105.3%
-504.5%

Brand management decreased by $4.4m, or 8.2% from $53.6m to $49.2m in the 12-month period ended January 31, 2019 as compared with the 12-month period ended January
31, 2018. This was largely due to cost savings in our store overheads and reduced marketing spend.

Administrative  expenses  decreased  by  $0.7m,  or  17%  from  $4.1m  to  $3.4m  in  the  12-month  period  ended  January  31,  2019  as  compared  with  the  12-month  period  ended
January 31, 2018. This was due to cost saving initiatives implemented by our new CEO who joined us during the financial year ended January 31, 2019.

Corporate  expenses  increased  by  $1.3m,  or  10.1%,  from  $12.8m  to  $14.1m  in  the  12-month  period  ended  January  31,  2019  as  compared  with  the  12-month  period  ended
January 31, 2018, which was primarily driven by an increase in salary and rental costs.

Finance expenses decreased by $4.8m, or 54.5% from $8.8m to $4.0m in the 12-month period ended January 31, 2019 as compared with the 12-month period ended January 31,
2018, due to a reduction in interest on both external borrowings and shareholder loans.

39

 
 
 
 
 
 
 
 
 
 
   
   
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Brand transition, restructure and transaction expenses increased by $6.4m, or 195.9%, from $3.2m to $9.6m in the 12-month period ended January 31, 2019 as compared with
the 12-month period ended January 31, 2018, which was driven by costs incurred in respect of the US listing process.

Impairment expense increased by $6.3m, or 331.6%, from $1.9m to $8.2m in the 12-month period ended January 31, 2019 as compared with the 12-month period ended January
31, 2018, which was driven by stock supply issue due to liquidity issues.

Other foreign currency gains increased by $1.2m or 159.2% from $0.7m to $1.9m in the 12-month period ended January 31, 2019 as compared with the 12-month period ended
January 31, 2018 due to gains on foreign exchange contracts.

Year ended January 31, 2018 compared to 12-month period ended January 31, 2017 (unaudited)

Brand management
Administrative expenses
Corporate expenses
Finance expense
Brand transition, restructure and transaction expenses
Impairment expense
Other foreign currency gains/(losses)
Fair value gain/(loss) on convertible notes derivative

Jan. 31,
2018
NZ$000
12 months

Unaudited
Jan. 31,
2017
NZ$000
12 months

(53,653)    
(4,131)    
(12,851)    
(8,791)    
(3,272)    
(1,914)    
757     
2,393     

(53,957)    
(3,712)    
(12,920)    
(11,214)    
(2,430)    
(2,865)    
(14,327)    
(592)    

%
movement

-0.6%
11.3%
-0.5%
-21.6%
34.7%
-33.2%
-105.3%
-504.5%

Brand  management  expenses  decreased  by  $0.3m,  or  0.6%,  from  $53.9m  to  $53.6m  in  the  12-month  period  to  January  31,  2018  as  compared  with  the  12-month  period  to
January 31, 2017. This reduction was due to the increased focus on cost control in this area.

Administrative expenses increased by $0.4m or 11.3% from $3.7m to $4.1m in the 12-month period to January 21, 2018 as compared with the 12-month period to January 31,
2017. This increase was due to a higher spend on accounting and tax fees associated with the US listing process.

Corporate expenses are consistent with the prior 12-month period. The slight decrease of $69k, or 0.5% between the 12-month period ended to January 31, 2018 and 12- month
period to January 31, 2017, from $12.92m to $12.85m is considered immaterial.

Finance expenses decreased by $2.4m, or 21.6% from $11.2m to $8.8m in the 12-month period ended January 31, 2018 as compared with the 12-month period ended January
31,  2017,  due  to  a  reduction  in  interest  on  the  shareholder  loan  due  to  the  principal  amount  of  such  loans  being  reduced,  the  majority  of  which  was  converted  to  equity  in
September 2016.

Brand transition, restructure and transaction expenses increased by $0.8m, or 34.7%, from $2.4m to $3.2m in the 12-month period ended January 31, 2018 as compared with the
12-month period ended January 31, 2017, which was driven by costs incurred in respect of the US listing process.

Impairment expense decreased by $0.95m or 33.2% from $2.8m to $1.9m in the 12-month period ended January 31, 2018 as compared with the 12-month period ended January
31, 2017. During the current financial year an impairment expense of $1.6m was incurred as management impaired the costs incurred on the ERP upgrade, as this software will
need to be replaced and updated with a more advanced system. In the 12-month period ended January 31, 2017 an impairment expense of $2.2m was recognized in relation to a
goodwill write-off.

40

 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
   
   
 
 
 
 
   
   
 
 
 
 
   
   
 
 
 
   
   
 
   
   
   
   
   
   
   
   
 
 
 
 
 
 
 
 
 
Other foreign currency gains/(losses) reduced from a loss of $14.3m in 12-month period ended January 31, 2017 to a gain of $0.7m in the 12-month period ended Jan 31, 2018,
due to gains on foreign exchange contracts.

Fair value gain/(loss) on convertible notes derivative was a gain of $2.4m in 12-month period ended January 31, 2018 compared to a loss of $0.6m the period ended January 31,
2017. This is because the derivative ended at conversion date.

7-month period ended January 31, 2017 compared to 7-month period ended January 31, 2016 and 12-month period ended June 30, 2016 compared to 12-month period ended
June 30, 2015

Jan. 31,
2017
NZ$000
seven 
months

Unaudited
Jan. 31,
2016
NZ$000
seven
months

% 
movement

Jun. 30,
2016
NZ$000
12 months

Jun. 30,
2015
NZ000$
12 months

%
movement

Brand management
Administrative expenses
Corporate expenses
Finance expense
Brand transition, restructure, and transaction expenses
Impairment expense
Other foreign currency gains/(losses)
Fair value gain/(loss) on convertible notes derivative

(32,040)    
(2,383)    
(8,082)    
(6,238)    
(1,321)    
(292)    
(3,306)    
(592)    

(27,647)    
(2,109)    
(8,236)    
(5,436)    
(1,122)    
(2,157)    
5,685     
-     

15.9%   
13.0%   
-1.9%   
14.8%   
17.7%   
-86.5%   
-158.2%   
100.0%   

(48,362)    
(4,090)    
(13,002)    
(10,409)    
(2,232)    
(2,157)    
(2,423)    
-     

(42,203)    
(4,691)    
(13,940)    
(5,870)    
(12,182)    
—     
4,700     
-     

14.6%
-12.8%
-6.7%
77.3%
-81.7%
100.0%
-151.6%
0%

Brand management expenses increased by $6.2m, or 14.6%, from $42.2m to $48.4m between the 12-month period ended June 30 2015 and 12-month period ended June 30
2016. This was largely driven by growth in business and associated employee costs, as well as additional marketing expenditures to support the introduction of new swimwear
ranges. The increase of $4.4m, or 15.9%, from $27.6m to $32.0m in the 7-month period to January 31, 2017 as compared with the 7- month period to January 31, 2016, was also
driven by additional marketing expenditures.

Finance expenses increased by $4.5m, or 77.3%, between the 12-month period ended June 30 2015 and 12-month period ended June 30 2016, from $5.9m to $10.4m, due to
additional interest expense associated with an increase in debt. The finance expense in the 7- month period to January 31, 2016 and January 31, 2017 remained consistent due to
additional interest on convertible loan notes being partially offset by a reduction in interest on the shareholder loan due to the principal amount of such loans being reduced, the
majority of which was converted to equity in September 2016.

Brand transition, restructure and transaction expenses decreased by $10.0m from $12.2m in fiscal year 2015 to $2.2m in fiscal year 2016. This was largely driven by a reduction
in brand transition expenses incurred in relation the transition from the Elle MacPherson to Heidi Klum brand of $9.2m, given the licence arrangement terminated in fiscal year
2015 and therefore majority of the associated costs were recognized in the same period.

Brand  transition,  restructure  and  transaction  expenses  decreased  by  $0.9m  from  $2.2m  in  the  12-month  period  ended  June  30  2016  to  $1.3m  in  the  7-month  period  ended
January 31, 2017, largely due to a $0.9m decrease in Heidi Klum brand transition costs due to any non-recurring costs associated with the transition having been incurred prior
to the 7-months ended January 31, 2017.

An impairment expense of $2.2m was recognized in the 12-month period ended June 30 2016 and 7-month period to January 31, 2016 in relation to a goodwill write-off. An
impairment expense of $0.3m was recognised in the 7- month period to January 31, 2017.

41

 
 
 
 
 
 
 
   
   
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other foreign currency gains/(losses) reduced a gain of $4.7m in the 12-month period ended June 30 2015 to a loss of $2.4m in the 12-month period ended June 30 2016, due to
weakening of the New Zealand dollar and the impact of unfavorable hedge contracts.

Other foreign currency gains/(losses) reduced a gain of $5.7m in the 7-month period to January 31, 2016 to a loss of $3.3m in the 7-month period to January 31, 2017 as a result
of the same foreign exchange drivers.

Taxation

Year ended January 31, 2019 compared to 12-month period ended January 31, 2018

The tax benefit of $1,274k in the 12 month period ended January 31, 2019 was an increase of $1,334k when compared to the tax expense of $60k for the 12 month period ended
January 31, 2018. This year on year movement is due to increased tax benefits resulting from the increased losses and adjustments for current tax for prior periods.

Year ended January 31, 2018 compared to 12-month period ended January 31, 2017 (unaudited)

The tax expense of $60k in the 12month period ended January 31, 2018 decreased by $6.06m when compared to the 12-month period ended January 31, 2017. The variance was
due to the write off of the carrying value of prior year tax losses and deferred tax in the due to the uncertainty over whether the deferred tax asset could be utilized.

7-month period ended January 31, 2017 compared to the 7-month period ended January 31, 2016 (unaudited) and 12-month period ended June 30, 2016 and the 12-month
period ended June 30, 2015

The tax benefit of $1.3m in the 12-month period ended June 30 2015, increased by $6.8m, which resulted in a tax expense of $5.5m in the 12-month period ended June 30 2016.
A tax expense of $0.9m was recognised in the 7- month period to January 31, 2017. The variances were caused by a write off of the carrying value of prior year tax losses and
deferred tax temporary differences in the 12-month period ended June 30 2016 due to uncertainty over future profitability to ensure utilization of the deferred tax assets.

The effective tax rate for the 7-month period ended January 31, 2017, the 12-month period ended June 30 2016 and the 12-month period ended June 30 2015 was 5.7%, 36.5%
and 8.9%, respectively. These effective tax rates can be explained by deferred tax credits not brought to accounts due to uncertainty over their availability for utilization.

Net loss and comprehensive loss

Year ended January 31, 2019 compared to 12-month period ended January 31, 2018

The net loss in the 12-month period ended January 31, 2019 increased by $11.2m, or 29.9%, to ($48.9m) when compared with ($37.4m) in the 12-month period ended January
31, 2018. This was due to both the decrease in gross profit of $6.5m and the increase in expenses of $6.4m in the 12-month period ended January 31, 2019 when compared with
the 12-month period ended January 31, 2018.

Year ended January 31, 2018 compared to 12-month period ended January 31, 2017 (unaudited)

The net loss in the 12-month period ended January 31, 2018 decreased by $2.5m, or 6.3%, to ($37.4m) when compared with ($39.9m) in the 12-month period ended January 31,
2017.  The  decrease  in  gross  profit  of  $23.9m  in  the  12-month  period  ended  January  31,  2018  when  compared  with  the  12-month  period  ended  January  31,  2017  was
significantly offset by the reduction in expenses of $20.5m when comparing the same 12 month periods. Tax expense also decreased by $6.06m when compared to the 12-month
period ended January 31, 2017 to $60k in the 12month period ended January 31, 2018. The variance was due to the write off of the carrying value of prior year tax losses and
deferred tax in the due to the uncertainty over whether the deferred tax asset could be utilized.

42

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
7-month period ended January 31, 2017 compared to the 7-month period ended January 31, 2016 (unaudited) and 12-month period ended June 30, 2016 and the 12-month
period ended June 30, 2015

For the seven months ended January 31, 2017 and fiscal years ended June 30, 2016 (fiscal year 2016) and June 30, 2015 (fiscal year 2015), we incurred a net comprehensive
loss of ($16.0m), ($20.7m) and ($13.2m) respectively. Gross profit for the seven month period ended January 31, 2017, the seven month period ended January 31, 2016, fiscal
year 2016 and fiscal year 2015 was 40.7%, 45.1%, 44.7%, and 43.1%, respectively. The movement in gross margin has remained fairly consistent, but improved due to changes
in the sales mix including additional online revenue, as well as positive foreign exchange rate fluctuations. The tax benefit of $1.3m in fiscal year 2015, increased by $6.8m,
which resulted in a tax expense of $5.5m in fiscal year 2016. A tax expense of $0.9m was recognised in the seven month period to January 31, 2017. The variances were caused
by a write off of the carrying value of prior year  tax  losses  and  deferred  tax  temporary  differences  in  fiscal  year  2016  due  to  uncertainty  over  future  profitability  to  ensure
utilization of the deferred tax assets.

The net loss in the 6-month period ended July 31, 2017 increased by $4.8m, or 34.8%, to ($18.5m) when compared with ($13.7m) in the 12-month period ended July 31, 2016.
This net loss was due to a reduction in gross profit, which decreased $13.6m in the 6-month period ended July 31, 2017 when compared with the 6-month period ended July 31,
2016, however this was partially offset by a reduction in expenses of $2.2m and a reduction in income tax expense of $5.9m for the 6-month period ended July 31, 2017 when
compared with the 6-month period ended July 31, 2016.

Segmented Reporting

Bendon  Limited  has  seven  reportable  segments: Australia  retail,  New  Zealand  retail, Australia  wholesale,  New  Zealand  wholesale,  US  wholesale,  Europe  wholesale  and  E-
commerce.

●

Australia retail. This segment covers retail and outlet stores located in Australia.

● New Zealand retail. This segment covers retail and outlet stores located in New Zealand.

●

Australia wholesale. This segment covers the wholesale of intimates apparel to customers based in Australia.

● New Zealand wholesale. This segment covers the wholesale of intimates apparel to customers based in New Zealand.

● US wholesale. This segment covers the wholesale of intimates apparel to customers based in the United States of America.

●

●

Europe wholesale. This segment covers the wholesale of intimates apparel to customers based in Europe.

E-commerce. This segment covers the Company’s online retail activities.

The following table provides our segment net sales, gross margin and EBITDA for the 12-month period to January 31, 2019, 2018 and 2017.

Year ending January 31, 2019

NZ

AU

US

EU

e-

  NZ Retail
  NZ$000’s

    AU Retail
    NZ$000’s

    Wholesale     Wholesale
    NZ$000’s
    NZ$000’s

    Wholesale
    NZ$000’s

    Wholesale
NZ$000’s

commerce    
    NZ$000’s    

Unallocated
NZ$000’s

31,801     

18,547     

7,154     

11,491     

5,798     

4,996     

32,133     

Total

-     

111,920 

16,377     
3,373     

9,355     
(1,337)    

782     
(10)    

2,993     
(1,309)    

576     
(2.120)    

506     
(1,006)    

10,885     
(210)    

(4,034)    
(22,983)    

37,440 
(25,602)

Revenue
Gross
margin
EBITDA

43

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
   
   
   
   
   
 
   
 
   
 
 
 
   
   
 
 
 
   
   
 
   
   
   
 
 
 
Year ending January 31, 2018

NZ

AU

US

EU

e-

  NZ Retail
  NZ$000’s

    AU Retail
    NZ$000’s

    Wholesale     Wholesale
    NZ$000’s
    NZ$000’s

    Wholesale
    NZ$000’s

    Wholesale
NZ$000’s

commerce    
    NZ$000’s    

Unallocated
NZ$000’s

Total

34,269     

18,236     

10,453     

15,512     

6,390     

14,192     

32,234     

102     

131,388 

17,781     
4,330     

8,779     
(2,550)    

2,240     
1,172     

2,967     
(814)    

(48)    
(3,349)    

3,971     
1,067     

11,260     
(260)    

(3,021)    
(23,649)    

43,929 
(24,053)

Revenue
Gross
margin
EBITDA

Year ending January 31, 2017 (Unaudited)

NZ

AU

US

EU

e-

  NZ Retail
  NZ$000’s

    AU Retail
    NZ$000’s

    Wholesale
    NZ$000’s

    Wholesale
    NZ$000’s

    Wholesale
    NZ$000’s

    Wholesale
NZ$000’s

commerce    
    NZ$000’s    

Unallocated
NZ$000’s

Total

35,968     

19,395     

13,636     

27,174     

15,695     

15,148     

23,424     

1,702     

152,143 

20,761     
7,683     

10,958     
310     

4,072     
1,157     

9,764     
5,623     

4,979     
907     

5,013     
925     

10,879     
4,551     

1,358     
(19,060)    

67,785 
2,098 

Revenue
Gross
margin
EBITDA

For the 7-months ended January 31, 2017

NZ Retail
NZ$000’s

AU Retail
NZ$000’s

NZ Wholesale
NZ$000’s

AU Wholesale
NZ$000’s

US Wholesale
NZ$000’s

EU Wholesale
NZ$000’s

e-
commerce
NZ$000’s    

Unallocated
NZ$000’s

21,953     

12,053     

7,484     

18,091     

9,015     

9,548     

18,140     

Total

-     

96,284 

12,246     
4,766     

6,461     
265     

2,523     
2,048     

6,660     
4,571     

2,081     
16     

3,271     
1,258     

6,238     
2,584     

(340)    
(17,634)    

39,140 
(2,126)

Revenue
Gross
margin
EBITDA

Year to June 30, 2016

NZ Retail
NZ$000’s

AU Retail
NZ$000’s

NZ 
Wholesale
NZ$ 000’s

AU 
Wholesale
NZ$000’s

US 
Wholesale
NZ$000’s

EU 
Wholesale
NZ$000’s

e-
commerce
NZ$ 000’s    

Unallocated
NZ$000’s

Total

37,389     

20,680     

15,071     

28,021     

18,876     

16,531     

6,722     

7,710     

151,000 

21,336     
9,073     

11,750     
1,915     

4,350     
3,641     

9,965     
6,445     

4,336     
1,519     

4,873     
1,669     

3,140     
1,101     

7,725     
(14,893)    

67,475 
10,470 

Revenue
Gross
margin
EBITDA

44

 
 
 
 
 
 
   
 
   
   
   
   
   
 
   
 
   
 
 
 
   
   
 
 
 
   
   
 
   
   
   
 
 
 
 
 
   
 
   
   
   
   
   
 
   
 
   
 
 
 
   
   
 
 
 
   
   
 
   
   
   
 
 
 
 
   
   
   
   
   
   
   
 
   
   
   
 
 
 
 
   
   
   
   
   
   
   
 
   
   
   
 
 
 
Year to June 30, 2015

NZ Retail
NZ$000’s

AU Retail
NZ$000’s

NZ 
Wholesale
NZ$ 000’s

AU
Wholesale
NZ$000’s

US 
Wholesale
NZ$000’s

EU 
Wholesale
NZ$000’s

e-
commerce
NZ$ 000’s    

Unallocated
NZ$000’s

Total

37,089     

18,491     

16,333     

29,817     

13,853     

17,548     

5,683     

24     

138,838 

20,819     
8,934     

10,425     
2,801     

5,355     
3,568     

11,356     
8,907     

2,924     
388     

6,290     
3,024     

2,611     
620     

27     
(24,822)    

59,807 
3,420 

Revenue
Gross
margin
EBITDA

(1) Unallocated revenue,  gross  margin  and  EBITDA  relates  to  revenue,  gross  margin  and  EBITDA  that  cannot  be  attributed  directly  to  the  other  reportable  segments  above

including various brand management and head office costs.

New Zealand and Australia Retail

In the 12-month period ended January 31, 2019 New Zealand retail EBITDA was $3.4m compared with $4.3m in the 12-month period to January 31, 2018. Australian Retail
EBITDA  for  the  12-month  period  ended  January  31,  2019  was  a  loss  of  $1.3m  compared  with  a  loss  of  $2.5m  in  the  12-month  period  to  January  31,  2018.  The  retail
environment continued to be challenging for our Bendon stores, and this along with a lack of current season stock supply were the key reasons for both the reduction in the New
Zealand market EBITDA year on year as well as the continued operating loss in the Australian market.

In the 12-month period ended January 31, 2018 New Zealand retail EBITDA was $4.3m compared with $7.7m in the 12-month period to January 31, 2017. Australian Retail
EBITDA for the 12-month period ended January 31, 2018 was a loss of $2.5m compared with a profit of $0.3m in the 12-month period to January 31, 2017. A challenging retail
environment, seasonal product mix and vendor supply issues were the key reasons for this reduced EBITDA across both the New Zealand and Australian retail markets.

New Zealand Retail Gross margin reduced 5.8% between the 12-month period to January 31, 2018 and 12- month period to January 31, 2017 from 57.7% to 51.9%. Australia
Retail Gross margin reduced 8.4% between the 12-month period to January 31, 2018 and 12- month period to January 31, 2017 from 56.5% to 48.1%. The reduction in the gross
margin in both markets was caused by increased discounts provided to customers and sub-optimal stock mix because of the stock supply issue.

In the 7-month period ended January 31, 2017, the 12-month period ended June 30 2016, the 12-month period ended June 30 2015, New Zealand retail EBITDA was $4.8m,
$9.1m, an d $8.9m respectively, as a result of similar trading conditions and consistent store numbers.

In the 12-month period ended June 30 2016, Australia retail recognized increased revenue and reduced EBITDA of $20.7m and $1.9m, respectively, as compared with $18.5m
and $2.8m, respectively, in the 12-month period ended June 30 2015. The increase in revenue was due to the introduction of 8 new outlet stores, which due to early trading
losses experienced reduced EBITDA. The revenue and EBITDA in the 7-month period to January 31, 2017 showed a consistent trend as compared with the 12-month period
ended June 30 2016.

45

 
 
 
 
 
   
   
   
   
   
   
   
 
   
   
   
 
 
 
 
 
 
 
 
 
 
NZ Wholesale, AU Wholesale, US Wholesale and EU wholesale

In the 12-month period ended January 31, 2019 the EBITDA loss decreased in the US market and increased in the NZ, AU and EU markets when compared with the 12-month
period ended January 31, 2018. New Zealand wholesale EBITDA was a loss of $0.01m in the 12-months ended January 31, 2019 compared with an EBITDA profit of $1.1m in
the 12-months ended January 31, 2018. AU wholesale EBITDA was a loss of $1.3m in the 12-months ended January 31, 2019 compared with an EBITDA loss of $0.8m in the
12-months ended January 31, 2018. US wholesale EBITDA was a loss of $2.1m in the 12-months ended January 31, 2019 compared with an EBITDA loss of $3.3m in the 12-
months ended January 31, 2018. EU Wholesale EBITDA was a loss of $1.0m in the 12-months ended January 31, 2019 compared with a profit of $1.1m in the 12-months ended
January 31, 2018.

In the 12-month period January 31, 2019, and 12-month period ended January 312, 2018 New Zealand wholesale revenue was $7.1m and $10.4m respectively. In the 12-month
period ended January 31, 2019 New Zealand Wholesale EBITDA was a loss of $0.01m compared with a profit of $1.1m in the 12-month period to January 31, 2018. Both the
reduction in sales, and EBITDA loss in the New Zealand market is attributed to a lack of order fulfillment due to the reduced stock supply, additional costs were also incurred as
a result of unfulfilled orders.

In the 12-month period ended January 31, 2019 and 12-month period ended January 31, 2018, Australia wholesale revenue was $11.5m and $15.5m, respectively. In the 12-
month  period  ended  January  31,  2019 Australia  Wholesale  EBITDA  was  a  loss  of  $1.3m  compared  with  a  loss  of  $0.8m  in  the  12-month  period  to  January  31,  2018.  The
EBITDA loss for the Australian market was also due to a lack of fulfillment of orders because of the reduced stock supply.

US wholesale revenue dropped from $6.4m for the 12-month period ended January 31, 2018 to $5.8m for the 12-month period ended January 31, 2019. The EBITDA Loss for
the period ended January 31, 2019 was $2.1m compared to the EBITDA loss of $3.3m for the year ended January 31,2018. The EBITDA loss incurred for the US Wholesale
market was primarily due to our relationship ending with key major wholesale accounts.

In the 12-month period ended January 31, 2019, and the 12-month period ended January 31, 2018, EU wholesale revenue was $5.0m, and $14.2m respectively. The EBITDA
Loss for the period ended January 31, 2019 was $1.0m compared to the EBITDA profit of $1.1m for the year ended January 31, 2018. A strategic decision was made by the
business to exit the EU market and this is the key driver for reduction in sales and the loss for the current period.

In the 12-month period ended January 31, 2018 EBITDA increased in the NZ Wholesale and EU Wholesale markets and decreased in the AU Wholesale and US Wholesale
markets when compared with the 12-month period ended January 31, 2017. New Zealand wholesale EBITDA was $1.17m in the 12-months ended January 31, 2018, compared
with $1.15m in the 12-months ended January 31, 2017. AU wholesale EBITDA was a loss of $0.8m in the 12-months ended January 31, 2018, compared with an EBITDA
profit of $5.6m in the 12-months ended January 31, 2017. US wholesale EBITDA was a loss of $3.3m in the 12-months ended January 31, 2018 compared with an EBITDA
profit of $0.9m in the 12-months ended January 31, 2017. EU wholesale EBITDA was a profit of $1.1m in the 12-months ended January 31, 2018, compared with a profit of
$0.9m in the 12-months ended January 31, 2017.

In  the  12-month  period  ended  January  31,  2018  and  12-month  period  ended  January  31,  2017  New  Zealand  wholesale  revenue  was  $10.4m  and  $13.6m,  respectively.
Cancellation of orders from our key account holders due to vendor supply issues were the key reasons for these reduced sales.

In the 12-month period ended January 31, 2018 and 12-month period ended January 31, 2017, Australia wholesale revenue was $15.5m and $27.1m, respectively. In the 12-
month period ended January 31, 2018 Australia Wholesale EBITDA was a loss of $0.8m compared with a profit of $5.6m in the 12-month period to January 31, 2017. The
EBITDA loss for the Australian market was due to the cancellation of multiple orders as a result of delayed supply, due to vendor delays and discounts offered to customers for
delayed ranges.

US wholesale revenue dropped from $15.7m for the 12-month period ended January 31, 2017 to $6.4m for the 12-month period ended January 31, 2018. The EBITDA Loss for
the period ended January 31, 2018 was $3.3m compared to the EBITDA profit of $0.9m for the year ended January 31,2017. The EBITDA loss incurred for the US Wholesale
market was primarily due to our relationship ending with Macy’s

46

 
 
 
 
 
 
 
 
 
 
 
 
 
 
In the 12-month period ended January 31, 2018, and the 12-month period ended January 31, 2017, EU wholesale revenue was $14.2m, and $15.1m respectively. EU Wholesale
Gross margin decreased 5.1% between the 12-month period to January 31, 2018 and 12- month period to January 31, 2017 from 33.1% to 28%. These fluctuations were driven
by changes in customer mix. EBITDA increased year on year, driven by a reduction in expenses.

In the 7-month period ended January 31, 2017, the 12-month period ended June 30 2016, and the 12-month period ended June 30 2015, New Zealand wholesale revenue was
$7.5m, $15.1m, and $16.3m, respectively. In the 7-month period ended January 31, 2017, the 12-month period ended June 30 2016, and the 12-month period ended June 30
2015, Australia  wholesale  revenue  was  $18.1m,  $28.0m  and  $29.8m,  respectively.  These  fluctuations  were  driven  by  changes  in  customer  mix  and  a  general  trend  in  the
business to focus on its direct to consumer strategy. EBITDA for these respective segments was in line with sales movements.

US wholesale revenue grew from $13.9m in the 12-month period ended June 30 2015 to $18.9m in the 12-month period ended June 30 2016 as a result of a new Macy’s contract
and favorable foreign exchange rate variances. U.S. wholesale revenue was $9.0m and EBITDA was $0.0m in the 7-month period to January 31, 2017 which was due to reduced
business  from  Macy’s  and  less  favorable  foreign  exchange  movements  than  in  the  12-month  period  ended  June  30  2016.  EBITDA  for  this  segment  was  in  line  with  sales
movements.

In the 7-month period ended January 31, 2017, the 12-month period ended June 30 2016, and the 12-month period ended June 30 2015, EU wholesale revenue was $9.6m,
$16.5m, and $17.5m respectively. These fluctuations were driven by changes in customer mix and general trend in the business to focus on its direct to consumer strategy.
EBITDA for segments was in line with sales movements.

E-commerce

For the 12-months ended January 31, 2019 the e-commerce EBITDA was a loss of $0.2m compared with a loss of $0.3m for the 12-months ended January 31, 2018. The loss for
this period was impacted by the reduction in gross margin between the 12-month period to January 31, 2019 and 12-month period to January 31, 2018 from 34.9% to 33.9%,
sales are comparable year on year.

For the 12-months ended January 31, 2018 our e-commerce EBITDA was a loss of $0.3m compared with a profit of $4.5m for the 12-months ended January 31, 2017. The loss
for this period is due to decrease in margin as a result of the new license fee under the license agreement with FOH and discounts offered to customers. E-commerce Gross
margin reduced 11.5% between the 12-month period to January 31, 2018 and 12-month period to January 31, 2017 from 46.4% to 34.9%.

In the 12-month period ended June 30 2016, e-commerce Revenue grew to $6.7m from $5.7m in the 12-month period ended June 30 2015. This was as a result of changing
consumer trends and a conscious shift in the business to focus on this revenue stream. EBIDA for this segment was in line with sales movements.

The e-commerce revenue and EBITDA increased significantly in the 7-month period to January 31, 2017, to $18.4m and $2.6m respectively. This was as a result of entering into
a license agreement with Frederick’s of Hollywood. The previous management service arrangement with Frederick’s of Hollywood that existed in the 12-month period ended
June 30 2016 was not allocated to this segment.

Non-IFRS Financial Measures

EBITDA  is  defined  as  earnings  before  interest,  taxes,  depreciation,  depletion,  amortization  and  impairment.  Our  management  uses  EBITDA  as  a  measure  of  our  operating
results and considers it to be a meaningful supplement to net income as a performance measurement, primarily because we incur significant depreciation and depletion and
impairment charges, and the exclusion of such amounts in EBITDA eliminates the non-cash impact.

47

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliations

Reconciliation of segment EBITDA to the consolidated statements of profit or loss and other comprehensive income follows:

Year ended January 31, 2019 compared to 12-month period ended January 31, 2018

Segment EBITDA
Income tax (expense)/benefit
Any other reconciling items
Total net loss after tax

Year ended January 31, 2018 compared to 12-month period ended January 31, 2017 (unaudited)

12 months ended
January 2019
NZ$000

12 months ended
January 2018
NZ$000

(25,602)    
1,274     
(24,892)    
(49,220)    

(24,053)
(60)
(13,480)
(37,593)

Segment EBITDA
Income tax (expense)/benefit
Any other reconciling items
Total net loss after tax

12 months
ended
January 2018
NZ$000

Unaudited
12 months
ended
January 2017
NZ$000

(24,053)   
(60)   
(13,480)   
(37,593)   

2,098 
(6,123)
(36,327)
(40,352)

7-month period ended January 31, 2017 compared to the 12-month period ended June 30, 2016 and the 12-month period ended June 30, 2015

Segment EBITDA
Income tax (expense)/ benefit
Other Revenue
Any other reconciling items
Total net loss after tax

7 months ended
January 2017
NZ$000’s

12 months ended
June 2016
NZ$000’s

12 months ended
June 2015
NZ$000’s

(2,126)  
(865)  

(12,988)  
(15,979)  

10,470   
(5,546)  
7,710   
(33,380)  
(20,746)  

3,420 
1,274 
24 
(17,823)
(13,105)

In each of the tables above, “other reconciling items” consist of brand transition, restructure and transaction expenses, finance expense, impairment expense, depreciation and
amortization, fair value (gain)/loss on foreign exchange contracts, and unrealized foreign exchange (gain)/loss.

48

 
 
 
 
 
 
 
   
 
   
   
   
   
 
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
    
 
 
 
 
 
 
 
 
 
 
 
 
 
 
B. Liquidity, and Capital Resources

Liquidity

We finance our business through cash from operations and equity and debt financing. Our cash requirements have been principally to fund working capital needs, to support the
growth of the business and to partially repay our bank loan.

Management intends to continue to raise funds from equity financing to fund our operations and objectives. There is no assurance the additional funding will be achieved. If we
are unable to achieve the additional funding, we may not be able to conduct our operations and pursue our objectives as presently contemplated, which may adversely affect our
results of operations and financial condition.

12-month period ended January 31, 2019 compared to 12-month period ended January 31, 2018

As at January 31, 2019 and January 31, 2018 the Company had cash totaling $1.9m and $10.7m respectively. During the 12-months ended January 31, 2019 and the 12-months
ended January 31, 2018 insufficient cash availability directly contributed to a lack of stock.

During the year ended January 31, 2019, the Company has undertaken a number of financing activities and raised $23.6m. Of this amount, $18.5m was utilized to repay Bank
debt and the balance was utilized as working capital in the operating business.

12-month period ended January 31, 2018 compared to 12-month period ended January 31, 2017

As  of  January  31,  2018,  and  January  31,  2017,  the  Company  had  cash  totaling  $10.7m  and  $2.6m  respectively.  During  the  12-months  ended  January  31,  2018  and  the  12-
months ended January 31, 2017, insufficient cash liquidity contributed to a stock supply issue as described above.

During the year ended January 31, 2018, the Company issued an aggregate amount of USD $2,600,000 (NZ$3,544,649) of convertible notes.

Working capital

We  have  managed  and  continue  to  manage  our  working  capital  constraints  through  the  deferral  of  creditor  settlement.  Our  relationships  with  our  suppliers  are  managed
carefully and we do not have any significant concerns about the deferred payment arrangements. We are continuing to raise capital and believe that this will assist greatly in
reducing the overdue creditor position in the coming financial year.

As of January 31, 2019 and January 31, 2018

Current Assets
Current Liabilities
Working Capital

January 31,
2019
NZ$000

January 31,
2018
NZ$000

33,369     
(62,795)    
(29,426)    

70,343 
(91,095)
(20,752)

As  of  January  31,  2019,  current  assets  decreased  due  to  the  reduction  in  related  party  receivables,  the  reduction  in  inventory  because  of  the  reduced  stock  supply,  and  the
reduced trade and other receivables because of cancelled orders from our wholesale accounts due to ongoing stock supply issues. Our cash balance also reduced by $8.8m from
$10.7m as at the year ended January 31, 2018 to $1.9m as at the year ended January 31, 2019.

49

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
   
     
 
   
   
   
 
 
 
 
As of January 31, 2018 and January 31, 2017

Current Assets
Current Liabilities
Working Capital

January 31,
2018
NZ$000

January 31,
2017
NZ$000

70,343   
(91,095)  
(20,752)  

81,588 
(101,232)
(19,644)

The negative working capital is primarily driven by the classification of bank debt and shareholder loan as current liabilities. As of January 31, 2018, current assets decreased
due to both the reduction in inventory because of vendor supply issues and the reduced trade and other receivables as a result of cancelled orders from our wholesale accounts
due to vendor supply issues

As of January 31, 2017, June 30, 2016 and June 30, 2015

Current Assets
Current Liabilities
Working Capital

January 31,
2017
NZ$000’s

June 30,
2016
NZ$000’s

June 30,
2015
NZ000’s

81,588     
(108,027)    
(26,439)    

74,807     
(94,794)    
(19,987)    

70,026 
(94,093)
(24,067)

The negative working capital is primarily driven by the classification of bank debt and shareholders loan as current liabilities.

Cash flows

Year ended January 31, 2019 compared to 12-month period ended January 31, 2018

Net cash outflow from operating activities
Net cash outflow from investing activities
Net cash inflow from financing activities
Net increase/(decrease) in cash and cash equivalents held
Cash and cash equivalents at end of the year

Operating Activities

12 months ended
January 31, 2019
NZ$000

12 months ended
January 31, 2018
NZ$000

(9,434)    
(1,867)    
2,168     
(9,133)    
1,962     

(4,116)
(2,312)
14,496 
8,068 
10,739 

Net cash outflow from operating activities for the 12-month period to January 31, 2019 and, 12-month period to January 31, 2018 was $9.4m, and $4.1m, respectively. This was
largely because of the increased net loss for the current period. The company is committed to a strategic plan lead by our new CEO to create cost savings and  manage  the
overhead structure moving forward, we anticipate that this plan will have a positive impact on our operating cashflow moving forward.

Investing Activities

Net cash outflow from investing activities for the 12-month period to January 31, 2019 and for the 12-month period to January 31, 2018 was $1.9m and $2.3m respectively. This
was driven by the proceeds from the businesses acquired during the period.

50

 
 
 
 
 
   
 
 
 
   
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
 
   
   
   
 
 
 
 
 
 
   
 
 
 
   
 
 
   
     
 
   
   
   
   
   
 
 
 
 
 
 
 
Financing Activities

Net cash inflow from financing activities for the 12-month period to January 31, 2019 and, 12-month period to January 31, 2018 was $2.2m, and $14.5m, respectively. During
the 12-month period to January 31, 2019 the company raised $23.2m through the issue of shares. These funds were partially used to fund interest charges of $2.3m during the
period, and to also repay the bank $18.5m.

Year ended January 31, 2018 compared to 12-month period ended January 31, 2017 (unaudited)

Net cash outflow from operating activities
Net cash outflow from investing activities
Net cash inflow from financing activities
Net increase/(decrease) in cash and cash equivalents held
Cash and cash equivalents at end of the year

Operating Activities

12 months
ended
January 31,
2018
NZ$000

12 months
ended
January 31,
2017
NZ$000

(4,116)  
(2,312)  
14,496   
8,068   
10,739   

(15,160)
(2,933)
17,039 
(1,053)
2,645 

Net cash outflow from operating activities for the 12-month period to January 31, 2018 and, 12-month period to January 31, 2017 was $4.1m, and $15.1m, respectively. This
was largely as a result of the net loss for the periods. Bendon Limited will continue to implement a restructure plan to create cost savings and manage the overhead structure,
which will show as favorable impact in the cash flow going forward.

Investing Activities

Net cash outflow from investing activities for the 12-month period to January 31, 2018 and, 12-month period to January 31, 2017 was $2.3m, and $2.9m, respectively. This was
largely driven by capital expenditure on property, plant and equipment in stores including enhancement of existing stores and introduction of new stores.

Financing Activities

Net cash inflow from financing activities for the 12-month period to January 31, 2018 and, 12-month period to January 31, 2017 was $14.5m, and $17m, respectively. During
the 12-month period to January 31, 2018 the company raised $22m through the issue of shares and an additional $4.5m through convertible note issuance. These funds were
used partly to fund interest charges of $3.4m during the period, and to also repay the bank $9.7m.

7-month period ended January 31, 2017 compared to 12-month period ended June 30, 2016 and 12-month period ended June 30 2015

Net cash (outflow) from operating activities
Net cash (outflow) from investing activities
Net cash inflow from financing activities
Net increase/decrease in cash and cash equivalents held
Cash and cash equivalents

51

7 months
ended
January 31,
2017
NZ$000’s

12 months
ended
June 30,
2016
NZ$000’s

12 months
ended
June 30,
2015
NZ000’s

(13,518)    
(1,074)    
13,082     
(1,510)    
2,644     

(5,040)    
(3,178)    
11,251     
3,033     
4,193     

(17,199)
(5,794)
20,524 
(2,469)
1,246 

 
 
 
 
 
 
 
   
 
 
 
   
 
 
 
   
 
 
 
   
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
 
   
   
   
   
   
 
 
 
Operating Activities

Net cash (outflow) from operating activities for the 7-month period to January 31, 2017, 12 month period ended June 30 2016 and the 12 month period ended June 30, 2015 was
$13.5m, $5.0m, and $17.2m, respectively, which was largely as a result of the net loss for the periods.

Investing Activities

Net cash (outflow) from investing activities for the 7-month period to January 31, 2017, the 12 month period ended June 30, 2016 and the 12 month period ended June 30, 2015
was $1.1m, $3.2m, and $5.8m respectively. This was largely driven by capital expenditure on property, plant and equipment in stores including enhancement of existing stores
and introduction of new stores.

Financing Activities

Net cash inflow from financing activities for the 7- month period to January 31, 2017, the 12 month period ended June 30, 2016, and the 12 month period ended June 30, 2015
was $13.1m, $11.3m, and $20.5m respectively. Bank debt and shareholder loan finance increased in the 12 month period ended June 30 2015 and the 12 month period ended
June 30 2016 to fund operating cash outflows. During the 7- month period ended January 31, 2017, in addition to additional bank and shareholder debt, cash was also raised
through issuance of $16.5m in convertible note debt.

Indebtedness

Bank loan

On June 27, 2016, all banking facilities were repaid and a new banking arrangement with BNZ commenced. This debt arrangement with BNZ was entered into on June 27, 2016
and included a term loan facility and revolving (working capital) loan facility. The facility limits of the term loan and revolving loan were $54,000,000 in aggregate.

On  June  13,  2018,  we  entered  into  a  Deed  of Amendment  with  BNZ  to  reduce  the  facility  limits  from  $54,000,000  in  the  aggregate  to  a  single  revolving  facility  limit  of
$20,000,000.  In  addition,  the  new  facility  takes  over  guarantees  and  financial  instruments  totalling  $1,345,000.  In  connection  with  the  Deed  of  Amendment,  we  repaid
approximately $18 million of the outstanding loans.

The new facility of $20,000,000 has been extended to August 31, 2019 and discussions are continuing to extend the facility beyond that point. The current amount outstanding
under the facilities (including the instruments referenced above) is $20,000,000 (January 31, 2018: $38,489,428, 2017: $41,710,000). The current interest rate on this loan is
5.57% (January 31, 2019: 5.57%, 2018: 5.55%, 2017: 4.84%) per annum.

BNZ  has  the  first  ranking  charge  over  all  assets  of  the  Company  and  its  subsidiaries.  Under  the  terms  of  the  major  borrowing  facility,  the  new  facility  is  subject  to  four
undertakings being: Interest cover ratio of three times that is first tested as at April 30, 2019; gross EBITDA ratio measured to 3 months to September 2018 had to be greater
than $0, six months to December 30, 2018 is greater than $3 million; inventory and receivables ratio must be greater than 2 times being first measured as at September 30,
2018; and the actual sales and gross margin must not vary by more than 10% from the budget submitted to the Bank.

As at October 31, 2018, there was a breach in minimum gross EBITDA ratio. As at January 31, 2019, there was a breach of the minimum Gross EBITDA ratio and a breach of
the inventory and receivables ratio. The Bank has advised that they are currently taking these breaches under review.

Shareholder loan

On September 29, 2016, Bendon Limited issued 24,839 Bendon Ordinary Shares to the shareholders as part of an agreement to convert debt to equity. The amount of debt
converted on this date amounted to $24,839,783.

On June 19, 2018, Bendon Limited issued additional 24,221 Bendon Ordinary Shares to the shareholders as part of an agreement to convert the remainder of the shareholder
debt to equity. The amount of debt converted on this date amounted to a fair value of $12,244,208.

52

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
After this conversion, the shareholder loan is fully converted to equity and the outstanding balance as at January 31, 2019 was  zero  (January  31,  2018:  $10,951,295,  2017:
$8,200,000). The interest rate on the shareholder loans up to the date of conversion was 30%, and was capitalised quarterly. Total interest capitalised during the twelve months
to January 31, 2019 was $641,000 (January 31, 2018: $553,000, 2017: $275,000).

Convertible notes

On September 29, 2017, the holders of US$11.75m (NZ$16.79m) of convertible notes converted to 23,961 Bendon Ordinary Shares. On June 19, 2018, in connection with the
closing of the Reorganization, the holders of US$2.8m (NZ$4.2m) of convertible notes converted to 16,408 Bendon Ordinary Shares.

The holder of US$1.0m (NZ$1.42m) of convertible notes elected for their convertible note to be repaid which is due at a future date to be agreed between us and the holder.
The amount owing has been classified as a current borrowing and amounted to NZ$1.247m as at January 31, 2019.

All the convertible notes have now converted to equity due to the closing of the Reorganization, or been reclassified as other loans. Accordingly, the outstanding balance of the
convertible notes was zero as at January 31, 2019 (January 31, 2018: US$2,600,000 (NZ$3,624,198), 2017: US$12,000,000 (NZ$16,474,465)). The convertible notes had been
issued pursuant to an Investment Agreement dated on August 9, 2017. The convertible notes accrued interest at 10% interest, were subject to a conversion at a fixed value on the
business day immediately prior to the Reorganization and had a maturity date of August 10, 2019. Conversion was at the noteholders option. If conversion had not occurred the
convertible notes would have been redeemable at maturity. The issuer could have elected to redeem the convertible notes at any time prior to maturity.

The  carrying  value  of  the  convertible  notes  at  initial  recognition  was  determined  as  the  difference  between  the  consideration  received  and  the  fair  value  of  the  embedded
derivative recognised. The convertible notes are subsequently measured at amortised cost using the effective interest rate method. The carrying value of the convertible notes at
January 31, 2019 was zero (2018: $1,740,000, 2017: $13,744,000).

C. Research and Development, Patents and Licenses

We do not have any set research and development policies and have not spent a significant amount on research and development in the last three fiscal years

D. Trend Information

For a discussion of trends relating to revenues, please see Item 5.A, “Results of Operations,” contained in this Annual Report and incorporated herein by reference.

E. Off-balance Sheet Arrangements

Except for amounts due under operating lease commitments disclosed below under Item E, “Contractual Obligations,” of this Annual Report, we do not have any material off-
balance sheet commitments or arrangements.

53

 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
F. Contractual Obligations

As of January 31, 2019, our contractual, obligations, excluding trade creditors, were as set forth below:

Bank loan
Shareholder loans
Other Loans
Working capital financing bank facility
Convertible notes
Minimum lease payments under non-cancellable
operating leases
Contracted commitements
Total

G. Safe Harbor

Total
January 31, 2019
NZ$000

Not later
than one year
NZ$000

Between
one year and
five years
NZ$000

Later than
five years
NZ$000

20,000     
1,049     
967     
-     
0     

28,057     
12,982     
64,066     

20,000     
1,049     
967     
-     
0     

8,974     
4,286     
35,354     

18,532     
8,696     
27,228     

1,485 

1,485 

The safe harbor provided in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act applies to forward-looking information provided
under “Off-Balance Sheet Arrangements” and “Contractual Obligations.”

 ITEM 6. DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES

A. Directors and Senior Management

Effective as of the consummation of the Transactions, our officers and directors are as follows:

Name

Justin Davis-Rice
Anna Johnson
Howard Herman
Paul Hayes
Andrew Shape

Age
48
47
54
53
46

  Executive Chairman and Director
  Chief Executive Officer
  Chief Financial Officer
  Independent Non Executive Director
  Independent Non Executive Director

Position

Justin  Davis-Rice has  been  a  member  of  our  board  of  directors  since  our  formation  and  became  our  Chief  Executive  Officer  upon  consummation  of  the  Transactions.  Mr.
Davis-Rice is currently Executive Chairman of Bendon Limited. Prior to becoming Executive Chairman, Mr. Davis-Rice served as Chief Executive Officer of Bendon Limited
for  six  years  during  which  he  transformed  the  company  through  an  operational  restructuring  and  a  re-engineering  of  key  functional  and  operational  aspects  of  the  business
including, supply chain, human resources, design and development, sourcing, wholesale and retail sales. Prior to joining the Company, Mr. Davis-Rice co-founded Pleasure
State, an intimate apparel company which he merged with Bendon Limited in May 2010. Mr. Davis-Rice helped turn Pleasure State into a business with multimillion dollar
earnings. Mr. Davis-Rice has served as a member of Naked (NV)’s board of directors since January 2017. The Company believes Mr. Davis-Rice’s experience in the fashion
industry makes him well suited to serve as a member of the board of directors.

Anna  Johnson  became  our  Chief  Executive  Officer  in April  2019.  She  brings  to  Naked  a  track  record  of  over  25  years’  experience  driving  growth  across  a  number  of
industries, including consumer electronics, outdoor adventure and intimate apparel. From September 2018 until her appointment as Chief Executive Officer of the Company,
Ms. Johnson was the Chief Executive Officer of Bendon, our wholly owned subsidiary. In addition, from 2012 to June 2017, she was Executive General Manager of Bendon,
spearheading  Bendon’s  retail  channel  and  delivering  sequential  30%  plus  returns  from  multiple  women’s  categories.  From  June  2017  to  September  2018,  Ms.  Johnson  was
Executive General Manager of operations with The Warehouse Group (NZE: WHS), one of New Zealand’s largest publicly listed companies, where she oversaw $1 billion of
revenue and a 93-store footprint. Prior to 2012, Ms. Johnson was the General Manager for the New Zealand territory and franchisee with Harvey Norman (ASX: HVN), one of
Australia’s largest list retailers.

54

 
 
 
 
 
 
   
   
   
 
 
 
   
   
   
 
 
 
      
  
 
 
      
  
 
 
      
  
 
 
      
  
 
 
      
  
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Howard  Herman  became  our  Chief  Financial  Officer  upon  consummation  of  the  Transactions.  Mr.  Herman  joined  Bendon  Limited  in  March  2015  and  is  a  Chartered
Accountant with 25 years’ experience in the retail, finance and property sectors. Prior to joining Bendon Limited, Mr. Herman was a Director for 4.5 years at Universal Retail
Brands which completed a management buyout of the Queenspark fashion retail chain from Specialty Fashion Group, and subsequently bought Events Fashion. The business
were subsequently sold to Noni B, a retailer listed on the Australia Stock Exchange, ASX. Previously Mr. Herman was CFO at Speciality Fashion Group for 9 years. Speciality
Fashion Group is a leading Apparel ASX listed retailer with over 900 doors across Australia and New Zealand and revenues of approximately AUD$800m.

Paul Hayes became a member of our board of directors upon consummation of the Transactions. Mr. Hayes has served as a member of Naked (NV)’s board of directors since
February  2015.  Mr.  Hayes,  a  certified  public  accountant,  has  been  the  Vice  President  Finance  for  Parfums  de  Coeur  Ltd,  a  beauty  and  wellness  products  concern,  since
September 2014. From October 2013 to August 2014 he was an independent consultant providing advice to a range of companies in the areas of financial reporting, systems
implementation, risk management, and compliance. Through September 2013 and for more than five years previous he was with The Warnaco Group, Inc. in several roles of
financial leadership. He has extensive global experience managing and driving growth in a wide range of industries, particularly in the intimate apparel and sleepwear categories
through his tenure at Calvin Klein. Mr. Hayes is a Certified Public Accountant and led the commercial finance and accounting team for the $500 million Calvin Klein brand
business  in  Europe  in  his  capacity  as  Chief  Financial  Officer  for  the  Europe  region  of  The  Warnaco  Group.  Previously,  he  held  senior  positions  at  Nokia  Corporation  and
Deloitte & Touche LLP. Mr. Hayes received a BBA from Iona College and an MBA from New York University Leonard N. Stern School of Business. The Company believes
Mr. Hayes’ extensive business experiences in the apparel merchandising industries makes him well suited to serve as a member of the board of directors.

Andrew Shape  became  a  member  of  our  board  of  directors  upon  consummation  of  the  Transactions.  Mr.  Shape  has  over  25  years  of  merchandising,  marketing,  branding,
licensing, and management experience. He also has provided consulting and management services to early stage brands on launching of the brand, creating a marketing plan,
establishing distribution models, earning market share, and formulating an exit strategy. Mr. Shape is a co-founder of Stran & Company, Inc., a promotional merchandise and
marketing agency that provides leading consumer brands with promotional merchandise and marketing support, and has served as its President since September 1996. He is
also the founder of Harbor Scientific Consulting, and has served as its President since November 2017. Prior to forming Stran & Company, Inc., he worked at Copithorne &
Bellows  Public  Relations  (a  Porter  Novelli  company)  as  an Account  Executive  covering  the  technology  industry.  Mr.  Shape  received  a  BA  from  the  University  of  New
Hampshire. The Company believes Mr. Shape’s extensive experience in branding and licensing makes him well suited to serve as a member of the board of directors.

B. Compensation

Compensation of Senior Management/Executive Officers

Justin Davis-Rice, Howard Herman and Carole Hochman served as executive officers of our company for the twelve months ended January 31, 2019. Ms. Hochman resigned as
Executive  Chairman  and  as  a  director  in  February  2019. Anna  Johnson  was  appointed  as  our  Chief  Executive  Officer  in April  2019,  with  Mr.  Davis-Rice  becoming  our
Executive Chairman upon such appointment.

During the twelve months ended January 31, 2019, the aggregate amount of compensation paid to our executive officers was approximately US$1.15m. The following table sets
forth the compensation of each of our executive officers for the twelve months ended January 31, 2019:

55

 
 
 
 
 
 
 
 
 
 
 
Name and Principal Position

Salary

Bonus

    Equity Compensation   

All Other
Compensation

Total

Justin Davis-Rice 
Executive Chairman (former Chief Executive Officer)
Howard Herman 
Chief Financial Officer
Carole Hochman 
Former Executive Chairman

$

$

$

576,003 

324,000 

349,998 

  0   

0   

0   

Compensation of Non-Executive Independent Directors

    0   

0   

0   

    0   

0   

0   

$

$

$

576,003 

324,000 

349,998 

Our non-employee directors receive an annual cash fee of $25,000 and an annual grant of $35,000 of ordinary shares for service on our board of directors. In addition, the chair
of our audit committee receives an additional annual cash fee of $10,000, the chair of our compensation committee receives an additional annual cash fee of $5,000 and the
chair of our nominating committee receives an additional annual cash fee of $5,000.

During the twelve months ended January 31, 2019, the aggregate amount of compensation paid to our non-employee directors (former and current) was $67,500. The following
table sets forth the compensation of each of our non-employee directors for the twelve months ended January 31, 2019:

Name and Principal Position

Cash Fees
USD

Equity
USD

All Other
Compensation

Total
USD

  $
  $

17,500    $
15,000    $

17,500    $
17,500    $

        -    $
-    $

35,000 
32,500 

Paul Hayes
Andy Shape

C. Board Practices

Director Term of Office

Each director will serve until our next annual general meeting, if one is called for, and until his successor is elected and qualified. Each of our directors has served since the
consummation of the Transactions in June 2018. We have not entered into service or similar contracts with our directors.

Independence of Directors

The Naked Ordinary Shares are listed on Nasdaq. As a result, we adhere to the rules of Nasdaq in determining whether a director is independent. The rules of Nasdaq general
define an “independent director” as a person, other than an executive officer of a company or any other individual having a relationship which, in the opinion of the issuer’s
board of directors, would interfere with the exercise of independent judgment in carrying out the responsibilities of a director. Our board of directors has consulted, and will
consult,  with  its  counsel  to  ensure  that  the  board’s  determinations  are  consistent  with  these  rules  and  all  relevant  securities  and  other  laws  and  regulations  regarding  the
independence of directors. Based on the foregoing, we have determined that Messrs. Hayes and Shape are independent directors. Our independent directors will have regularly
scheduled meetings at which only independent directors are present.

Board Committees

We have separately standing audit, corporate governance and nominating and compensation committees.

Audit Committee Information

We have an audit committee of the board of directors, comprised of Messrs. Hayes, Shape and Davis-Rice. Each of the members of the audit committee, other than Mr. Davis-
Rice, is independent under the applicable listing standards and the rules and regulations of the SEC. Pursuant to Nasdaq’s “phase-in” rules for newly listed companies, we have
one year from the date on which we were first listed on Nasdaq, or until June 19, 2019, to have our audit committee be comprised solely of independent directors. We intend to
identify one additional independent director to serve on the audit committee within the applicable time periods, at which time Mr. Davis-Rice will resign from the committee.
The audit committee has a written charter. The purpose of the audit committee is, among other things, to appoint, retain, set compensation of, and supervise our independent
accountants,  review  the  results  and  scope  of  the  audit  and  other  accounting  related  services  and  review  our  accounting  practices  and  systems  of  internal  accounting  and
disclosure controls.

56

 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial Experts on Audit Committee

The audit committee will at all times be composed exclusively of directors who are “financially literate,” as defined under the applicable listing standards. Such listing standards
generally define “financially literate” as being able to read and understand fundamental financial statements, including a company’s balance sheet, income statement and cash
flow statement. In addition, we will be required to certify to the exchange that the committee has, and will continue to have, at least one member who has past employment
experience in finance or accounting, requisite professional certification in accounting, or other comparable experience or background that results in the individual’s financial
sophistication. Our board of directors has determined that Mr. Hayes satisfies the exchange’s definition of financial sophistication and also qualifies as an “audit committee
financial expert” as defined under rules and regulations of the SEC.

Nominating Committee Information

We  have  a  nominating  committee  of  the  board  of  directors,  comprised  of  Messrs.  Hayes  and  Shape.  Each  member  of  the  nominating  committee  is  independent  under  the
applicable listing standards. The nominating committee has a written charter. The nominating committee is responsible for overseeing the selection of persons to be nominated
to serve on our board of directors.

Compensation Committee Information

We have a compensation committee of the board of directors, comprised of Messrs. Hayes and Shape. Each member of the compensation committee is independent under the
applicable listing standards. In addition, each member is a “non-employee” director as defined in Rule 16b-3 under the Exchange Act and the rules and regulations thereunder.
The compensation committee has a written charter. The purpose of the compensation committee is to review and approve compensation paid to our officers and directors and to
administer our incentive compensation plans, including authority to make and modify awards under such plans.

D. Employees

For  information  about  the  Company’s  employees,  see  Item  5.B  of  this Annual  Report,  “Employee Relations,”  contained  in  this Annual  Report  and  incorporated  herein  by
reference.

E. Share Ownership

The disclosure relating to the share ownership of the persons listed in Item 6.B that is set forth in Item 7.A of this Form 20-F is incorporated herein by reference.

 ITEM 7. MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS

A. Major Shareholders

The following table sets forth information regarding the beneficial ownership of Naked Ordinary Shares as of May 31, 2019:

●

●

●

each person expected by us to be the beneficial owner of more than 5% of the outstanding Naked Ordinary Shares;

each of our executive officers and directors;

all of our executive officers and directors as a group.

57

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beneficial ownership is determined according to the rules of the SEC, which generally provide that a person has beneficial ownership of a security if he, she or it possesses sole
or  shared  voting  or  investment  power  over  that  security.  The  beneficial  ownership  of  Naked  Ordinary  Shares  is  based  on  59,487,636  Naked  Ordinary  Shares  issued  and
outstanding.  Unless  otherwise  indicated,  we  believe  that  all  persons  named  in  the  table  below  have  sole  voting  and  investment  power  with  respect  to  all  ordinary  shares
beneficially owned by them.

Name and Address of Beneficial Owner(1)

Amount and
Nature of
Beneficial
Ownership

Percentage of Beneficial
Ownership

Current Directors and Officers:
Justin Ashley Davis-Rice(2)
Anna Johnson
Howard Herman
Paul Hayes
Andrew Shape
All directors and executive officers (5 persons)

Five Percent Holders:
TokenPay AG(3)
Whitespace Atelier Limited(4)
Acuitas Capital LLC(5)
Armistice Capital Master Fund Ltd.(6)
United Garments Limited(7)

1,685,233   
0   
102,387   
15,671   
10,071   
1,813,362   

7,840,216   
6,200,000   
5,482,862   
4,000,000   
3,800,000   

2.8%
0%
* 
* 
0%
3.0%

13.2%
10.4%
9.9%
6.7%
6.4%

(1) Unless otherwise indicated, the business address of each of the individuals is c/o Bendon Limited, Building 7B, Huntley Street, Alexandria, NSW 2015.

(2)

Includes (i) 997,299 Naked Ordinary Shares held by PS Holdings No. 2 Pty Ltd., which is controlled by Mr. Davis-Rice, and (iii) 29,110 Naked Ordinary Shares held by
Nesriver Pty Ltd., which is controlled by Mr. Davis-Rice.

(3) Prof Dr.  Jorg  Wilhelm  is  the  President  of  the  Supervisory  Board  of  TokenPay  Swiss AG.  The  business  address  of  TokenPay  Swiss AG  and the Reporting Person is

Azaleenweg 5, Weggis, Switzerland.

(4) Samantha Sin  Man  Chong  may  be  deemed  to  have  votiong  and  dispositive  power  over  the  shares  held  by  Whitespace  Atelier  Limited.  The business  address  of

Whitespace Atelier Limited is 209 Shek O Village Road, Suite A, Shek O, Hong Kong.

(5)

(6)

Includes (i) 2,934,455 Naked Ordinary Shares held by Acuitas Capital LLC, and (ii) 2,548,407 Naked Ordinary Shares underlying warrants held by Acuitas Capital LLC.
Excludes 14,124,982 Naked Ordinary Shares underlying the warrants, as to which the warrants are not currently exercisable due to limitations on beneficial ownership
contained in the warrants that prevent them from being exercised to the extent the holder and its affiliates would beneficially own more than 9.99% of the outstanding
Naked Ordinary Shares. Terren S. Peizer owns all of the membership interests of Acuitas Capital LLC. The business address of Acuitas Capital  LLC and Mr. Peizer is
11601 Wilshire Blvd., Suite 1100, Los Angeles, CA 90025.

Includes (i)  2,000,000  Naked  Ordinary  Shares  held  by Armistice  Capital  Master  Fund  Ltd.,  and  (ii)  2,800,000  Naked  Ordinary  Shares  underlying warrants  held  by
Armistice Capital Master Fund Ltd. Armistice Capital LLC and Steven Boyd may be deemed to have voting and  dispostive control over the Naked Ordinary Shares held
by Armistice Capital Master Fund Ltd. The business address of Armistice  Capital Master Fund Ltd. is c/o dms Corporate Services Ltd., 20 Genesis Close, P.O. Box 314,
Grand Cayman KY1-1104, Cayman Islands, and the business address of Armistice Capital LLC and Mr. Boyd is 510 Madison Avenue, 7th Floor, New York, New York
10022.

(7) Ching To Yau may be deemed to have voting and dispostive power over the shares held by United Garments Limited. The business address  of United Garments Limited

is Unit D, 5th Floor, Charmhill Centre, 50 Hillwood Road, Tsim Sha Tsui, Hong Kong.

58

 
 
 
 
   
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
B. Related Party Transactions

Our Related Party Policy

Upon consummation of the Transactions, we adopted a related party policy that will require us and our subsidiaries to avoid, wherever possible, all related party transactions
that  could  result  in  actual  or  potential  conflicts  of  interests,  except  under  guidelines  approved  by  the  board  of  directors  (or  audit  committee).  Related-party  transactions  are
defined as transactions in which (1) the aggregate amount involved will or may be expected to exceed the lesser of $120,000 or one percent of the average of the company’s total
assets at year end for the last two completed fiscal years, (2) our company or any of our subsidiaries is a participant, and (3) any (a) executive officer, director or nominee for
election as a director, (b) greater than 5% beneficial owner of our shares of common stock, or (c) immediate family member, of the persons referred to in clauses (a) and (b), has
or will have a direct or indirect material interest (other than solely as a result of being a director or a less than 10% beneficial owner of another entity). A conflict of interest
situation can arise when a person takes actions or has interests that may make it difficult to perform his or her work objectively and effectively. Conflicts of interest may also
arise if a person, or a member of his or her family, receives improper personal benefits as a result of his or her position.

Our audit committee, pursuant to its written charter, will be responsible for reviewing and approving related party transactions to the extent we enter into such transactions. The
audit committee will consider all relevant factors when determining whether to approve a related party transaction, including whether the related party transaction is on terms no
less favorable than terms generally available to an unaffiliated third-party under the same or similar circumstances and the extent of the related party’s interest in the transaction.
We will require each of our directors and executive officers to complete an annual directors’ and officers’ questionnaire that elicits information about related party transactions.

These procedures are intended to determine whether any such related party transaction impairs the independence of a director or presents a conflict of interest on the part of a
director, employee or officer.

Our Related Party Transactions

Summary of Related Party Loans

Loans to related parties

Cullen Investments Limited - January 31, 2019
Cullen Investments Limited - January 31, 2018
Cullen Investments Limited - January 31, 2017

Whitespace Atelier Limited - January 31, 2019
Whitespace Atelier Limited - January 31, 2018

FOH Online Corp. - January 31, 2019
FOH Online Corp. - January 31, 2018

Loans from related parties

SBL Holdings, Limited - January 31, 2019

Naked Brand Group, Inc. - January 31, 2019
Naked Brand Group, Inc. - January 31, 2018
Naked Brand Group, Inc. - January 31, 2017

EJ Watson – January 31, 2019

Opening balance
NZ$

Closing balance
NZ$

11,535,622   
13,051,321   
9,613,014   

272,665   
-   

3,518,009   
-   

-   

(1,368,577)  
-   
-   

-   

0 
11,535,677 
13,051,321 

281,714 
272,665 

0 
3,518,009 

(1,448,646)

0 
(1,368,577)
- 

(2,289,212)

59

 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
   
 
 
 
 
    
 
  
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
    
 
  
 
 
    
 
  
 
 
 
    
 
  
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
Description of Related Party Transactions

On October 25, 2018, we closed a private placement of ordinary shares and warrants for aggregate gross proceeds of approximately $3.4 million with two accredited investors,
including an affiliate of Mr. Davis-Rice, our Chief Executive Officer, and our then largest institutional shareholder, Armistice Capital. The ordinary shares were sold at a per
share price of $1.55 pursuant to a subscription agreement with each investor. Each investor also received a warrant to purchase 100% of the number of ordinary shares for which
it subscribed. The warrants have an exercise price of $1.55 per share and expire three years from the date of issuance. The exercise price and number of shares covered by the
warrants are subject to adjustment for stock splits, stock combinations and certain other transactions affecting the share capital as a whole.

On November 15, 2018, we and our wholly-owned subsidiary, Bendon Limited, entered into a Stock Purchase Agreement with the shareholders of FOH, including Cullen, at
the time a significant shareholder of the Company. Pursuant to the agreement, on December 6, 2018, we purchased all of the issued and outstanding shares of FOH. Under the
terms of the agreement, we paid a purchase price of approximately US$18.2 million, as follows (i) Bendon Limited forgave all of debt owed to it by FOH and Cullen, in the
aggregate amount of approximately US$9.9 million, and (ii) we issued 3,765,087 of our Ordinary Shares to FOH’s shareholders, valued at a price per share of US$2.20. We
also agreed to satisfy certain obligations with respect to certain claims involving the parties. A portion of the Ordinary Shares issued to FOH’s shareholders are held in trust and
may be released to Cullen to the extent not applied in satisfaction of such claims.

Whitespace Atelier Limited (“Whitespace”) is owned by one of our shareholders. Beginning February 1, 2017, Whitespace was engaged by the Company to procure stock from
various suppliers at competitive prices. During the year ended January 31, 2019, purchases amounting to $12,720,499 (January 31, 2018: $13,281,727) have been made from
Whitespace. As at January 31, 2019, the Company has made prepayments to Whitespace amounting to $281,714 (January 31, 2018: $272,665).

Subsequent to the Merger with Naked Brand Group Inc. (sometimes referred to herein as “Naked (NV)”) on June 19, 2018, Naked (NV) became part of the Company. As at
January 31, 2019, the balances between the subsidiaries are eliminated in the Company Balance Sheet (January 31, 2018: $1,368,557).

During the period, a shareholder, SBL Holdings, Limited, loaned the business funds to be utilised as working capital in the business.

C.

Interests of Experts and Counsel

Not applicable.

60

 
 
 
 
 
 
 
 
 
 
 
 
 ITEM 8. FINANCIAL INFORMATION

A. Consolidated Financial Statements and Other Financial Information

Consolidated Financial Statements

See Item 18 of this Annual Report.

Legal Proceedings

From  time  to  time,  the  Company  is  subject  to  certain  legal  proceedings  and  claims  in  the  ordinary  course  of  business.  Bendon  Limited  is  not  presently  party  to  any  legal
proceedings the resolution of which it believes would have a material adverse effect on the Company’s business, financial condition, operating results or cash flows. Bendon
Limited establishes reserves for specific legal matters when it determines that the likelihood of an unfavorable outcome is probable and the loss is reasonably estimable.

Dividend Policy

Shareholders are entitled to receive such dividends as may be declared by the directors. If the directors determine that a final or interim dividend is payable, it is (subject to the
terms of issue on any shares or class of shares) paid on all shares proportionate to the amount for the time being paid on each share. Dividends may be paid by cash, electronic
transfer or any other method as the board determines.

The directors have the power to capitalize and distribute the whole or part of the amount from time to time standing to the credit of any reserve account or otherwise available
for distribution to shareholders. The capitalization and distribution must be in the same proportions which the shareholders would be entitled to receive if distributed by way of a
dividend.

Subject to the rules of Nasdaq, the directors may pay a dividend out of any fund or reserve or out of profits derived from any source.

B. Significant Changes

Except  for  the  events  described  in  “Recent  Developments”  in  Item  5  of  this Annual  Report,  we  have  not  experienced  any  significant  changes  since  the  date  of  our  audited
annual consolidated financial statements included in this Annual Report.

 ITEM 9. THE OFFER AND LISTING

A. Offer and Listing Details

The Naked Ordinary Shares are listed on the Nasdaq Capital Market under the symbol “NAKD.” The Naked Ordinary Shares are not listed on any exchange or traded in any
market outside of the United States.

B. Plan of Distribution

Not applicable.

C. Markets

See Item 9.A of this Annual Report.

D. Selling Shareholders

Not applicable.

E. Dilution

Not applicable.

61

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
F. Expenses of the Issue

Not applicable.

 ITEM 10. ADDITIONAL INFORMATION

A. Share Capital

Not applicable.

B. Constitution

The summary below relates to our constitution as currently in effect. The summary below is of the key provisions of our constitution and does not purport to be a summary of
all of the provisions thereof or of all relevant provisions of Australian law governing the management and regulation of Australian companies.

Incorporation

We were incorporated in Australia on May 11, 2017 under the Corporations Act with company registration number ACN 619 054 938. We are an Australian public limited
company.

Objects and Purposes

Our constitution grants us full power and authority to exercise any power, take any action or engage in any conduct which the Corporations Act permits a company limited by
shares to exercise, take or engage in.

Directors

There must be a minimum of three directors and a maximum of ten directors unless our shareholders in general meeting resolves otherwise. Where required by the Corporations
Act or Stock Market Rules, we must hold an election of directors each year. No director, other than the managing director, may hold office without re-election beyond the third
annual general meeting following the meeting at which the director was last elected or re-elected. A director appointed to fill a casual vacancy, who is not a managing director,
holds office until the conclusion of the next annual general meeting following his or her appointment. If there would otherwise not be a vacancy, and no director is required to
retire, then the director who has been longest in office since last being elected must retire. If a number of directors were elected on the same day, the directors to retire are (in
default of agreement between them) determined by ballot.

Our constitution provides that no person shall be disqualified from the office of director or prevented by such office from contracting with us, nor shall any such contract or any
contract or transaction entered into by or on our behalf in which any director shall be in any way interested be or be liable to be avoided, nor shall any director so contracting or
being so interested be liable to account to us for any profit realised by or arising in connection with any such contract or transaction by reason of such director holding office or
of the fiduciary relationship thereby established. A director shall be at liberty to vote in respect of any contract or transaction in which he is interested provided that the nature
of the interest of any director in any such contract or transaction shall be disclosed by him at or prior to its consideration and any vote thereon. However, a director who has a
material personal interest in a matter that is being considered by the directors must not be present at a meeting while the matter is being considered nor vote on the matter,
except where permitted by the Corporations Act.

Each director is entitled to remuneration from our company for his or her services as decided by the directors but the total amount provided to all directors for their services as
directors  must  not  exceed  in  aggregate  in  any  financial  year  the  amount  fixed  by  us  in  general  meeting.  The  remuneration  of  an  executive  director  must  not  include  a
commission on, or a percentage of, profits or operating revenue. Remuneration may be provided in the manner that the directors decide, including by way of non-cash benefits.
There is also provision for directors to be paid extra remuneration (as determined by the directors) if they devote special attention to our business or otherwise perform services
which are regarded as being outside of their ordinary duties as directors or, at the request of the directors, engage in any journey on our business. Directors are also entitled to be
paid all travelling and other expenses they incur in attending to our affairs, including attending and returning from general meetings or  board  meetings,  or  meetings  of  any
committee engaged in our business.

62

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Directors also may exercise all the powers of the company to borrow or raise money, to charge any of the company’s property or business or any of its uncalled capital, and to
issue debentures or give any security for a debt, liability or obligation of the company or of any other person.

As at the date of this report, the Company is in non compliance of the Australian Corporations Act requiring a second Director resident in Australia. The Company is in the
process of making this appointment.

Rights and Obligations of Shareholders

Dividends

Ordinary  shareholders  are  entitled  to  receive  such  dividends  as  may  be  declared  by  the  directors.  If  the  directors  determine  that  a  final  or  interim  dividend  is  payable,  it  is
(subject to the terms of issue on any shares or class of shares) paid on all shares proportionate to the amount for the time being paid on each share. Dividends may be paid by
cash, electronic transfer or any other method as the board determines.

The directors have the power to capitalize and distribute the whole or part of the amount from time to time standing to the credit of any reserve account or otherwise available
for distribution to shareholders. The capitalization and distribution must be in the same proportions which the shareholders would be entitled to receive if distributed by way of a
dividend.

Subject to the Stock Market Rules, the directors may pay a dividend out of any fund or reserve or out of profits derived from any source.

Voting Rights

Each of our ordinary shareholders is entitled to receive notice of and to be present, to vote and to speak at general meetings. Subject to any rights or restrictions attached to any
shares, on a show of hands each ordinary shareholder present has one vote and, on a poll, one vote for each fully paid share held, and for each partly paid share, a fraction of a
vote equivalent to the proportion to which the share has been paid up. Voting may be in person or by proxy, attorney or representative.

Two  shareholders  must  be  present  to  constitute  a  quorum  for  a  general  meeting  and  no  business  may  be  transacted  at  any  meeting  except  the  election  of  a  chair  and  the
adjournment of the meeting, unless a quorum is present when the meeting proceeds to business.

Variation of Class Rights

The Corporations Act provides that if a company has a constitution that sets out the procedure for varying or cancelling rights attached to shares in a class of shares, those rights
may be varied or cancelled only in accordance with the procedure.

The rights attached to Naked Ordinary Shares may only be varied with the consent in writing of members holding at least three-quarters of the shares of that class, or with the
sanction of a special resolution passed at a separate meeting of the holders of shares of that class.

63

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General Meetings

A general meeting of shareholders may be called by a directors’ resolution or as otherwise provided in the Corporations Act. The Corporations Act requires the directors to call a
general meeting on the request of shareholders with at least 5% of the vote that may be cast at the general meeting. Shareholders with at least 5% of the votes that may be cast
at a general meeting may also call, and arrange to hold, a general meeting themselves. In addition, where it is impracticable to call the meeting in any other way, the Court may
order a meeting of our members to be called.

The Corporations Act requires at least 21 clear days of notice to be given for a general meeting. Notice of a general meeting must be given to each person who, at the time of
giving the notice, is a member, director or auditor of ours, or is entitled to a share because of the death of a shareholder (and who has satisfied the directors of his or her right to
be registered as the holder of, or to transfer, the shares).

The notice of meeting must include the date and time of the meeting, the location, an electronic address, planned business for the meeting, information about any proposed
special resolutions and information about proxy votes.

Changes in Capital

Australia does not have a limit on the authorized share capital that may be issued and do not recognize the concept of par value under Australian law.

Indemnity

We must indemnify our current and past directors and other executive officers on a full indemnity basis and to the fullest extent permitted by law against all liabilities incurred
by the director or officer as a result of their holding office or a related body corporate.

We may also, to the extent permitted by law, purchase and maintain insurance, or pay or agree to pay a premium for insurance, for each director and officer against any liability
incurred by the director or officer as a result of their holding office or a related body corporate.

Disposal of assets

The Corporations Act does not specifically preclude a company from disposing of its assets, or a significant portion of its assets. Subject to any other provision which may
apply (such as those provisions relating to related party transactions summarized above), a company may generally deal with its assets as it sees fit without seeking shareholder
approval.

Rights of non-resident or foreign shareholders

There are no specific limitations in the Corporations Act which restrict the acquisition, ownership or disposal of shares in an Australian company by non-resident or foreign
shareholder. The  Foreign Acquisitions and Takeovers Act 1975 (Cth) regulates investment in Australian companies and may restrict the acquisition, ownership and disposal of
our shares by non-resident or foreign shareholders.

C. Material Contracts

The following summarizes each material contract, other than contracts entered into in the ordinary course of business, to which we or any subsidiary of ours is a party, for the
preceding two years.

Deed of Lease. Bendon Pty Limited’s lease for the property located in Alexandria, Australia has an expiry of April 2019, the current rental is circa NZ$850k per annum pre-
subleasing agreements. Terms have been agreed for the lease of alternate premises within the same business complex . The new lease has yet to be signed. Bendon Limited has
renegotiated a new lease for the property located in Airpark Drive. The term is for six years commencing May 1, 2018 and annual rental of circa NZD$1.4m per annum.

Heidi Klum License Agreement. In September 2014, Bendon Limited signed a 5 year license agreement with Heidi Klum for the design, manufacture and sale of Heidi Klum
branded intimate apparel and swimwear. The initial term expires in December 2021 and is renewable for additional periods of 5 years at our discretion.

64

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Frederick’s of Hollywood License Agreement . In June 2015, FOH signed a license agreement with ABG, the owner of the Frederick of Hollywood brand. The license is for the
design,  manufacture  and  sale  of  Frederick’s  of  Hollywood  branded  intimate  apparel  through  our  E-commerce  channel.  The  initial  term  expires  in  December  2020  and  is
renewable for additional 10 consecutive periods of 5 years each at the Licensee discretion.

Agreement and Plan of Reorganization. On June 19, 2018, we consummated the transactions contemplated by that certain Merger Agreement, dated as of May 25, 2017 and
amended  on  July  26,  2017,  February  21,  2018,  March  19,  2018  and April  23,  2018,  by  and  among  our  us,  Naked  (NV),  Bendon  Limited,  Merger  Sub  and  the  Principal
Shareholder,  at  the  time  the  owner  of  a  majority  of  the  outstanding  shares  of  Bendon  Limited.  The  Merger Agreement  is  more  fully  described  Item  4.A,  “ History  and
Development of the Company,” and in the sections titled “The Merger Proposal” and “The Merger Agreement” of the final prospectus dated April 27, 2018, filed as part of our
registration statement on Form F-4 (File No. 333-223786), as modified by the supplement dated June 1, 2018, and such descriptions are incorporated herein by reference.

Stock Purchase Agreement. On November 15, 2018, we and our wholly-owned subsidiary, Bendon Limited , entered into a stock purchase agreement with the shareholders of
FOH, including Cullen, at the time a significant shareholder of the Company. Pursuant to the agreement, on December 6, 2018, we purchased all of the issued and outstanding
shares of FOH, in order to gain direct ownership of the Frederick’s of Hollywood license arrangement FOH had with Authentic Brands Group (“ABG”). The stock purchase
agreement is more fully described in Item 4.A, “History and Development of the Company,” and in the Report of Foreign Private Issuer on Form 6-K filed by us on November
21, 2018, and such descriptions are incorporated herein by reference.

Loan Agreements. As  at  January  31  2018,  the  Company  had  loans  from  shareholders  of  $10,951,295  (January  31,  2017:  $8,200,000,  June  30,  2016:  $29,280,991,  June  30,
2015: $16,917,902), which were secured by a debenture over the assets of the Company, subordinated to the bank loan. On September 29, 2016, Bendon Limited issued 24,839
Bendon  Ordinary  Shares  to  the  shareholders  as  part  of  an  agreement  to  convert  debt  to  equity.  The  amount  of  debt  converted  on  this  date  amounted  to  $24,839,783.  The
remainder of the shareholder loan remained outstanding until the Reorganization and converted to equity on June 19, 2018. Bendon issued 33,269 Bendon Ordinary Shares to
the shareholders in connection with such conversion. As at January 31, 2018, the interest rate on shareholder loans was 30% (January 31, 2017: 30%, June 30, 2016: 30%, June
30,  2015:  30%)  and  was  capitalised  quarterly.  Total  interest  capitalised  and  accrued  during  the  year  ending  January  31,  2019  was  $$1,061,588  (2018:  $2,806,945;  2017:
$6,436,987, year ended June 30, 2016: $7,042,000, year ended June 30, 2015: $3,192,000). None of the loans from shareholders currently remain outstanding. The shareholder
loans are more fully described in Item 5 of this Annual Report, “Liquidity and Capital Resources,” and such description is incorporated herein by reference.

Bank of New Zealand Credit Facility. On the June 14, 2018, Bendon Limited and BNZ signed an amendment to an existing bank debt facility which was entered into in 2016.
The amendment is a one year NZ $20m revolving loan facility. At the time of this report, the facility has been extended to August 31, 2019. The debt facility is more fully
described in Item 5 of this Annual Report, “Liquidity and Capital Resources,” and such description is incorporated herein by reference.

Securities  Purchase  Agreement,  Warrants  and  Registration  Rights  Agreement.  On  March  27,  2019,  we  entered  into  a  securities  purchase  agreement  relating  to  the  issue  of
10,784,313 Naked Ordinary Shares to certain accredited investors at an agreed per share price of US$0.255, except that, to the extent an investor would beneficially own more
than 9.9% of our outstanding Naked Ordinary Shares after the closing, we agreed to issue the investor a March Pre-Funded Warrant in lieu of such shares. Each investor also
received a March Investment Warrant to purchase 100% of the number of Naked Ordinary Shares for which it had agreed to subscribe. In connection with the transaction, we
also entered into a registred rights agreement relating to the registration for resale of the Naked Ordinary Shares sold pursuant ot the securities purchase agreement and issuable
upon  exercise  of  the  March  Warrants.  The  securities  purchase  agreement,  the  March  Warrants  and  the  registration  rights  agreement  are  more  fully  described  in  Item  4.B,
“Business Overview—Recent Developments,” and in the Report of Foreign Private Issuer on Form 6-K filed by us on March 28, 2019, and such descriptions are incorporated
herein by reference.

65

 
 
 
 
 
 
 
 
 
 
Note Purchase Agreement, Note, Security Agreement and Subordination Agreement. Effective on May 13, 2019, we completed a private placement of the Note for a purchase
price of US$3,000,000, pursuant to the NSPA of even date. The Note is secured by all of our assets pursuant to a security agreement with the holder of the Note. The rights of
the holder of the Note are subordinated to the rights of BNZ under our bank debt facility. The NSPA, the Note, the security agreement and the subordination agreement are more
fully described in Item 4.B, “Business Overview—Recent Developments,”  and  in  the  Report  of  Foreign  Private  Issuer  on  Form  6-K  filed  by  us  on  May  17,  2019,  and  such
descriptions are incorporated herein by reference.

D. Exchange Controls

Under Australian  law,  there  are  currently  no  restrictions  on  the  export  or  import  of  capital,  including  foreign  exchange  controls  or  restrictions  that  affect  the  remittance  of
dividends, interest or other payments to nonresident holders of our shares.

E. Taxation

The following is a summary of material U.S. federal and Australian income tax considerations to U.S. holders, as defined below, of the acquisition, ownership and disposition of
Naked Ordinary Shares. This discussion is based on the laws in force as at the date of this annual report, and is subject to changes in the relevant income tax law, including
changes that could have retroactive effect. The following summary does not take into account or discuss the tax laws of any country or other taxing jurisdiction other than the
United States and Australia. Holders are advised to consult their tax advisors concerning the overall tax consequences of the acquisition, ownership and disposition of Naked
Ordinary Shares in their particular circumstances. This discussion is not intended, and should not be construed, as legal or professional tax advice.

This summary does not describe U.S. federal estate and gift tax considerations, or any state and local tax considerations within the United States, and is not a comprehensive
description of all U.S. federal or Australian income tax considerations that may be relevant to a decision to acquire or dispose of Naked Ordinary Shares. Furthermore, this
summary does not address U.S. federal or Australian income tax considerations relevant to holders subject to taxing jurisdictions other than or in addition to the United States
and Australia, and does not address all possible categories of holders, some of which may be subject to special tax rules.

U.S. Federal Income Tax Considerations

In this section, we discuss certain material U.S. federal income tax considerations applicable to the acquisition, ownership and disposition of Naked Ordinary Shares by a U.S.
holder, as defined below, that will hold the Naked Ordinary Shares as capital assets within the meaning of Section 1221 of Internal Revenue Code of 1986, as amended (the
“Code”). This discussion is based on the Code, U.S. Treasury regulations promulgated thereunder and administrative and judicial interpretations thereof, all as in effect on the
date hereof and all of which are subject to change, possibly with retroactive effect. There can be no assurances that the U.S. Internal Revenue Service (the “IRS”) will not take a
different position concerning the tax consequences of the acquisition, ownership and disposition of Naked Ordinary Shares or that such a position would not be sustained. We
do not discuss the tax consequences to any particular U.S. holder nor any tax considerations that may apply to U.S. holders subject to special tax rules, such as banks, insurance
companies, individual retirement and other tax-deferred accounts, regulated investment companies, individuals who are former U.S. citizens or former long-term U.S. residents,
dealers in securities or currencies, tax-exempt entities, persons subject to the alternative minimum tax, persons that hold Naked Ordinary Shares as a position in a straddle or as
part of a hedging, constructive sale or conversion transaction for U.S. federal income tax purposes, persons that have a functional currency other than the U.S. dollar, persons
that own (directly, indirectly or constructively) 10% or more of our equity or persons that are not U.S. holders.

In this section, a “U.S. holder” means a beneficial owner of Naked Ordinary Shares that is, for U.S. federal income tax purposes:

●

●

●

●

an individual who is a citizen or resident of the United States for U.S. federal income tax purposes;

a corporation, or other entity treated as a corporation for U.S. federal income tax purposes, created or organized in or under the laws of the United States or any state
thereof or the District of Columbia;

an estate the income of which is subject to U.S. federal income taxation regardless of its source; or

a trust (i) the administration of which is subject to the primary supervision of a court in the United States and for which one or more U.S. persons have the authority to
control all substantial decisions or (ii) that has an election in effect under applicable income tax regulations to be treated as a U.S. person.

66

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As used in this section, a “non-U.S. holder” is a beneficial owner of Naked Ordinary Shares that is not a U.S. holder or an entity or arrangement treated as a partnership for U.S.
federal income tax purposes.

If  an  entity  or  arrangement  treated  as  a  partnership  for  U.S.  federal  income  tax  purposes  holds  Naked  Ordinary  Shares,  the  U.S.  federal  income  tax  treatment  of  a  partner
generally will depend on the status of the partner and the activities of the partnership. Partners of partnerships that will hold Naked Ordinary Shares should consult their tax
advisors.

You are urged to consult your own tax advisor with respect to the U.S. federal, as well as state, local and non-U.S., tax consequences to you of acquiring, owning and
disposing of Naked Ordinary Shares in light of your particular circumstances, including the possible effects of changes in U.S. federal and other tax laws.

Dividends

Subject to the passive foreign investment company (“PFIC”) rules, discussed below, U.S. holders will include as dividend income the U.S. dollar value of the gross amount of
any distributions of cash or property (without deduction for any withholding tax), other than certain pro rata distributions of Naked Ordinary Shares, with respect to Naked
Ordinary Shares to the extent the distributions are made from our current or accumulated earnings and profits, as determined for U.S. federal income tax purposes. A U.S. holder
will include the dividend income at the time of actual or constructive receipt. To the extent, if any, that the amount of any distribution by us is not a dividend because it exceeds
the U.S. holder’s pro rata share of our current and accumulated earnings and profits, as so determined, the excess will be treated first as a tax-free return of capital and reduce
(but not below zero) the U.S. holder’s tax basis in the Naked Ordinary Shares. Thereafter, to the extent, if any, that the amount of any distribution by us exceeds the adjusted tax
basis  of  the  U.S.  holder’s  Ordinary  Shares,  the  remainder  will  be  taxed  as  capital  gain.  Notwithstanding  the  foregoing,  there  can  be  no  assurance  that  we  will  maintain
calculations of earnings and profits, as determined for U.S. federal income tax purposes. Consequently, U.S. holders should therefore assume that any distribution with respect
to  our  ordinary  shares  will  constitute  ordinary  dividend  income  and  that  any  distributions  generally  will  be  reported  as  dividend  income  for  U.S.  information  reporting
purposes.  See  “Backup  Withholding  Tax  and  Information  Reporting  Requirements”  below.  Dividends  paid  by  us  will  not  be  eligible  for  the  dividends-received  deduction
generally allowed to U.S. corporate shareholders.

Subject  to  the  PFIC  rules,  discussed  below,  certain  distributions  treated  as  dividends  received  by  an  individual  U.S.  holder  (as  well  as  certain  trusts  and  estates)  from  a
“qualified foreign corporation” are eligible for a preferential U.S. federal income tax rate (currently a maximum tax rate of 20%), subject to certain minimum holding period
requirements and other limitations. A foreign corporation (other than a corporation that is treated as a PFIC for the taxable year in which the dividend is paid or the preceding
taxable year) may be a “qualified foreign corporation” if (i) it is eligible for the benefits of a comprehensive income tax treaty with the United States which the U.S. Secretary of
Treasury determines is satisfactory for this purpose and which includes an exchange of information program or (ii) with respect to any dividend it pays on stock which is readily
tradable on an established securities market in the U.S. We expect to be considered a qualified foreign corporation with respect to the Naked Ordinary Shares because we believe
we are eligible for the benefits under the Double Taxation Convention between Australia and the United States and because we expect the Naked Ordinary Shares will continue
to be listed on the Nasdaq Capital Market (although there can be no assurance that the Naked Ordinary Shares will remain so listed). Accordingly, dividends we pay generally
should  be  eligible  for  the  reduced  income  tax  rate.  However,  the  determination  of  whether  a  dividend  qualifies  for  the  preferential  tax  rates  must  be  made  at  the  time  the
dividend is paid. U.S. holders should consult their own tax advisers. The additional 3.8% “net investment income tax” (described below) may apply to dividends received by
certain U.S. holders who meet certain modified adjusted gross income thresholds.

67

 
 
 
 
 
 
 
 
 
 
Non-corporate U.S. holders will not be eligible for reduced rates of taxation on any dividends received from us if we are a passive foreign investment company in the taxable
year in which such dividends are paid or in the preceding taxable year.

Includible distributions paid in Australian dollars, including any Australian withholding taxes, will be included in the gross income of a U.S. holder in a U.S. dollar amount
calculated by reference to the exchange rate in effect on the date of actual or constructive receipt of such distribution, regardless of whether the Australian dollars are converted
into U.S. dollars at that time. If Australian dollars are converted into U.S. dollars on the date of actual or constructive receipt of the distribution, the tax basis of the U.S. holder
in those Australian dollars will be equal to their U.S dollar value on that date and, as a result, a U.S. holder generally should not be required to recognize any foreign exchange
gain or loss.

If Australian dollars so received are not converted into U.S. dollars on the date of actual or constructive receipt, the U.S. holder will have a basis in the Australian dollars equal
to their U.S. dollar value on the date of receipt. Any gain or loss on a subsequent conversion or other disposition of the Australian dollars generally will be treated as ordinary
income or loss to such U.S. holder and generally such gain or loss will be income or loss from sources within the United States for foreign tax credit limitation purposes.

Dividends received by a U.S. holder with respect to Naked Ordinary Shares generally will be treated as foreign source income, which may be relevant in calculating the holder’s
foreign tax credit limitation. The limitation on foreign taxes eligible for credit is calculated separately with respect to specific classes of income. For these purposes, dividends
will be categorized as “passive” or “general” income depending on a U.S. holder’s circumstance.

Subject to certain complex limitations, a U.S. holder generally will be entitled, at its option, to claim either a credit against its U.S. federal income tax liability or a deduction in
computing its U.S. federal taxable income in respect of any Australian taxes withheld by us. If a U.S. holder elects to claim a deduction, rather than a foreign tax credit, for
Australian taxes withheld by us for a particular taxable year, the election will apply to all foreign taxes paid or accrued by or on behalf of the U.S. holder in the particular taxable
year.

The  availability  of  the  foreign  tax  credit  and  the  application  of  the  limitations  on  its  availability  are  fact  specific.  You  are  urged  to  consult  your  own  tax  advisor  as  to  the
consequences of Australian withholding taxes and the availability of a foreign tax credit or deduction. See “Australian Tax Considerations — Taxation of Dividends.”

Sale or Exchange of Ordinary Shares

Subject to the passive foreign investment company rules, discussed below, a U.S. holder generally will, for U.S. federal income tax purposes, recognize capital gain or loss on a
sale, exchange or other disposition of Naked Ordinary Shares equal to the difference between the amount realized on the disposition and the U.S. holder’s tax basis in the Naked
Ordinary Shares. This gain or loss recognized on a sale, exchange or other disposition of Naked Ordinary Shares will generally be long-term capital gain or loss if the U.S.
holder has held the Naked Ordinary Shares for more than one year. Generally, for U.S. holders who are individuals (as well as certain trusts and estates), long-term capital gains
are subject to U.S. federal income tax at preferential rates. For foreign tax credit limitation purposes, gain or loss recognized upon a disposition generally will be treated as from
sources within the United States. The deductibility of capital losses is subject to limitations for U.S. federal income tax purposes.

You should consult your own tax advisor regarding the availability of a foreign tax credit or deduction in respect of any Australian tax imposed on a sale or other disposition of
Naked Ordinary Shares. See “Australian Tax Considerations — Tax on Sales or other Dispositions of Shares.”

68

 
 
 
 
 
 
 
 
 
 
 
 
 
Passive Foreign Investment Company Considerations

The  Code  provides  special,  generally  adverse,  rules  regarding  certain  distributions  received  by  U.S.  holders  with  respect  to,  and  sales,  exchanges  and  other  dispositions,
including pledges, of shares of stock of, a passive foreign investment company, or PFIC. A foreign corporation will be treated as a PFIC for any taxable year if at least 75% of
its gross income for the taxable year is passive income or at least 50% of its gross assets during the taxable year, based on a quarterly average and generally by value, produce
or  are  held  for  the  production  of  passive  income.  Passive  income  for  this  purpose  generally  includes,  among  other  things,  dividends,  interest,  rents,  royalties,  gains  from
commodities and securities transactions and gains from assets that produce passive income. In determining whether a foreign corporation is a PFIC, a pro-rata portion of the
income and assets of each corporation in which it owns, directly or indirectly, at least a 25% interest (by value) is taken into account.

The determination of whether or not we are or will become a PFIC is a factual determination that must be determined annually at the close of each taxable year. We do not
believe that we are currently a PFIC for U.S. federal income tax purposes for the taxable year ended January 31, 2019. Similarly, we do not anticipate becoming a PFIC for the
taxable year ended January 31, 2020 or in the foreseeable future. Notwithstanding the foregoing, because PFIC status is a fact-intensive determination made on an annual basis,
and also may be affected by the application of the PFIC rules, which are subject to differing interpretations, no assurance can be given that we are not, or will not become in any
future taxable year, a PFIC. Our U.S. counsel expresses no opinion with respect to our PFIC status in any prior taxable year or the current taxable year and also expresses no
opinion with respect to our predictions regarding our PFIC status in the future. Prospective investors should consult their own tax advisors regarding our potential PFIC status.

If we are a PFIC for any taxable year during which a U.S. holder holds Naked Ordinary Shares, any “excess distribution” that the holder receives and any gain realized from a
sale or other disposition (including a pledge) of such Naked Ordinary Shares will be subject to special tax rules, unless the holder makes a mark-to-market election or qualified
electing fund election as discussed below. Any distribution in a taxable year that is greater than 125% of the average annual distribution received by a U.S. holder during the
shorter of the three preceding taxable years or such holder’s holding period for the Naked Ordinary Shares will be treated as an excess distribution. Under these special tax rules:

●

●

●

the excess distribution or gain will be allocated ratably over the U.S. holder’s holding period for the Naked Ordinary Shares;

the amount allocated to the current taxable year, and any taxable year prior to the first taxable year in which we were a PFIC, will be treated as ordinary income; and

the amount  allocated  to  each  other  year  will  be  subject  to  income  tax  at  the  highest  rate  in  effect  for  that  year  and  the  interest charge  generally  applicable  to
underpayments of tax will be imposed on the resulting tax attributable to each such year.

The  tax  liability  for  amounts  allocated  to  years  prior  to  the  year  of  disposition  or  excess  distribution  cannot  be  offset  by  any  net  operating  loss,  and  gains  (but  not  losses)
realized on the transfer of the Naked Ordinary Shares cannot be treated as capital gains, even if the Naked Ordinary Shares are held as capital assets. In addition, non-corporate
U.S. holders will not be eligible for reduced rates of taxation on any dividends received from us if we are a PFIC in the taxable year in which such dividends are paid or in the
preceding taxable year.

If we are a PFIC for any taxable year during which any of our non-United States subsidiaries is also a PFIC, a U.S. holder of Naked Ordinary Shares during such year would be
treated as owning a proportionate amount (by value) of the shares of the lower-tier PFIC for purposes of the application of these rules to such subsidiary. You should consult
your tax advisors regarding the tax consequences if the PFIC rules apply to any of our subsidiaries.

Unless  otherwise  provided  by  the  U.S.  Treasury,  each  U.S.  shareholder  of  a  PFIC  is  required  to  file  an  IRS  Form  8621  (Information  Return  by  a  Shareholder  of  a  Passive
Foreign Investment Company or Qualified Electing Fund) and such other form as the U.S. Treasury may require. If you are a U.S. holder, you should consult your tax advisors
regarding whether we are a PFIC and the potential application of the PFIC rules, including any reporting requirements that may apply to you as a result of our status as a PFIC.

69

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
A U.S. holder may avoid some of the adverse tax consequences of owning shares in a PFIC by making a “qualified electing fund” election. The availability of this election with
respect  to  the  Naked  Ordinary  Shares  requires  that  we  provide  information  to  shareholders  making  the  election.  We  do  not  intend  to  provide  you  with  the  information  you
would need to make or maintain a qualified electing fund election and you will, therefore, not be able to make such an election with respect to your Naked Ordinary Shares.

Alternatively, a U.S. holder owning marketable stock in a PFIC may make a mark-to-market election to elect out of the tax treatment discussed above. If a valid mark-to-market
election for the Naked Ordinary Shares is made, the electing U.S. holder will include in income each year an amount equal to the excess, if any, of the fair market value of the
Naked Ordinary Shares as of the close of the holder’s taxable year over the adjusted basis in such Naked Ordinary Shares. The U.S. holder is allowed a deduction for the excess,
if any, of the adjusted basis of the Naked Ordinary Shares over their fair market value as of the close of the holder’s taxable year. Deductions are allowable, however, only to the
extent  of  any  net  mark-to-market  gains  on  the  Naked  Ordinary  Shares  included  in  the  U.S.  holder’s  income  for  prior  taxable  years. Amounts  included  in  the  U.S.  holder’s
income under a mark-to-market election, as well as gain on the actual sale or other disposition of the Naked Ordinary Shares, are treated as ordinary income. Ordinary loss
treatment also applies to the deductible portion of any mark-to-market loss on the Naked Ordinary Shares, as well as to any loss realized on the actual sale or disposition of the
Naked Ordinary Shares, to the extent the amount of such loss does not exceed the net mark-to-market gains previously included for such Naked Ordinary Shares. The tax basis in
the Naked Ordinary Shares will be adjusted to reflect any such income or loss amounts. A mark-to-market election will be effective for the taxable year for which the election is
made and all subsequent taxable years unless the Naked Ordinary Shares are no longer regularly traded on an applicable exchange or the IRS consents to the revocation of the
election.

The mark-to-market election is available only for stock which is regularly traded on (i) a national securities exchange that is registered with the U.S. Securities and Exchange
Commission, (ii) NASDAQ, or (iii) an exchange or market that the U.S. Secretary of the Treasury determines has rules sufficient to ensure that the market price represents a
legitimate and sound fair market value. The Naked Ordinary Shares are listed on the Nasdaq Capital Market and, consequently, we expect that, assuming the Naked Ordinary
Shares are so listed and are regularly traded, the mark-to-market election would be available to you were we to be or become a PFIC.

U.S. holders are urged to contact their own tax advisors regarding the determination of whether we are a PFIC and the tax consequences of such status.

Net Investment Income Tax

Certain U.S. holders who are individuals, estates, or trusts must pay a 3.8% tax on, among other things, dividends and capital gains from the sale or other disposition of shares
of common stock.

Backup Withholding Tax and Information Reporting Requirements

U.S. holders that are “exempt recipients” (such as corporations) generally will not be subject to U.S. backup withholding tax and related information reporting requirements on
payments of dividends on, and the proceeds from the disposition of, Naked Ordinary Shares unless, when required, they fail to demonstrate their exempt status. Other U.S.
holders (including individuals) generally will be subject to U.S. backup withholding tax at the applicable statutory rate, currently 24%, in respect of any payments of dividends
on,  and  the  proceeds  from  the  disposition  of,  Naked  Ordinary  Shares  if  they  fail  to  furnish  their  correct  taxpayer  identification  number  or  otherwise  fail  to  comply  with
applicable backup withholding requirements. Information reporting requirements generally will apply to payments of dividends on, and the proceeds from the disposition of,
Naked Ordinary Shares to a U.S. holder that is not an exempt recipient. U.S. holders who are required to establish their exempt status generally must provide IRS Form W-9
(Request for Taxpayer Identification Number and Certification).

Backup withholding is not an additional tax. Amounts withheld as backup withholding may be credited against a U.S. holder’s U.S. federal income tax liability. A U.S. holder
may obtain a refund of any amounts withheld under the backup withholding rules by filing the appropriate claim for refund with the Internal Revenue Service in a timely manner
and furnishing any required information.

U.S. holders are urged to contact their own tax advisors as to their qualification for an exemption from backup withholding tax and the procedure for obtaining this exemption.

Certain U.S. holders who are individuals may be required to report information relating to an interest in the Naked Ordinary Shares, subject to certain exceptions by filing IRS
Form  8938  (Statement  of  Specified  Foreign  Financial Assets)  with  their  U.S.  federal  income  tax  return.  U.S.  holders  are  urged  to  consult  their  tax  advisers  regarding  their
reporting obligation in connection with their ownership and disposition of the Naked Ordinary Shares.

70

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The discussion above is not intended to constitute a complete analysis of all tax considerations applicable to an investment in Naked Ordinary Shares. You should consult
with your own tax advisor concerning the tax consequences to you in your particular situation.

Australian Tax Considerations

In this section, we discuss the material Australian income tax considerations related to the acquisition, ownership and disposal by the absolute beneficial owners of the Naked
Ordinary Shares. This discussion does not address all aspects of Australian income tax law which may be important to particular investors in light of their individual investment
circumstances, such as shares held by investors subject to special tax rules (for example, financial institutions, insurance companies or tax exempt organizations). In addition,
this  summary  does  not  discuss  any  foreign  or  state  tax  considerations,  other  than  transfer  duty.  Prospective  investors  are  urged  to  consult  their  tax  advisors  regarding  the
Australian and foreign income and other tax considerations of the purchase, ownership and disposition of the shares. This summary is based upon the premise that the holder is
not an Australian tax resident.

Taxation of Dividends

Australia operates a dividend imputation system under which dividends may be declared to be ‘franked’ to the extent of tax paid on company profits. Fully franked dividends
are  not  subject  to  dividend  withholding  tax.  Dividends  payable  to  non-Australian  resident  shareholders  that  are  not  operating  from  an Australian  permanent  establishment
(Foreign Shareholders) will be subject to dividend withholding tax, to the extent the dividends are not foreign sourced and declared to be conduit foreign income (CFI) and are
unfranked. Dividend withholding tax will be imposed at 30%, unless a shareholder is a resident of a country with which Australia has a double taxation agreement and qualifies
for the benefits of the treaty. Under the provisions of the current Double Taxation Convention between Australia and the United States, the Australian tax withheld on unfranked
dividends that are not CFI paid by us to which a resident of the United States is beneficially entitled is limited to 15%.

If a company that is a non-Australian resident shareholder owns a 10% or more interest, the Australian tax withheld on dividends paid by us to which a resident of the United
States is beneficially entitled is limited to 5%. In limited circumstances the rate of withholding can be reduced to nil.

Tax on Sales or other Dispositions of Shares — Capital gains tax

Foreign Shareholders will not be subject to Australian capital gains tax on the gain made on a sale or other disposal of our shares, unless they, together with associates, hold
10% or more of our issued capital, at the time of disposal or for 12 months of the last 2 years.

Foreign Shareholder who, together with associates, owns a 10% or more interest would be subject to Australian capital gains tax if more than 50% of our direct or indirect
assets  determined  by  reference  to  market  value,  consists  of  Australian  land,  leasehold  interests  or  Australian  mining,  quarrying  or  prospecting  rights.  Double  Taxation
Convention between the United States and Australia is unlikely to limit the amount of this taxable gain. Australian capital gains tax applies to net capital gains at a taxpayer’s
marginal tax rate but for certain shareholders a discount of the capital gain may apply if the shares have been held for 12 months or more. For individuals, this discount is 50%,
which may not be available for non-resident shareholders. Net capital gains are calculated after reduction for capital losses, which may only be offset against capital gains. Non-
resident shareholders are urged to obtain tax advise as required.

Tax on Sales or other Dispositions of Shares — Shareholders Holding Shares on Revenue Account

Some Foreign shareholders may hold shares on revenue rather than on capital account, for example, share traders. These shareholders may have the gains made on the sale or
other disposal of the shares included in their assessable income under the ordinary income provisions of the income tax law, if the gains are sourced in Australia.

71

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-Australian resident shareholders assessable under these ordinary income provisions in respect of gains made on shares held on revenue account would be assessed for such
gains at the Australian tax rates for non-Australian residents, which start at a marginal rate of 32.5%. Some relief from Australian income tax may be available to such non-
Australian resident shareholders under the Double Taxation Convention between the United States and Australia.

To the extent an amount would be included in a non-Australian resident shareholder’s assessable income under both the capital gains tax provisions and the ordinary income
provisions, the capital gain amount would generally be reduced, so that the shareholder would not be subject to double tax on any part of the income gain or capital gain.

Dual Residency

If a shareholder were a resident of both Australia and the United States under those countries’ domestic taxation laws, that shareholder may be subject to tax as an Australian
resident.  If,  however,  the  shareholder  is  determined  to  be  a  U.S.  resident  for  the  purposes  of  the  Double  Taxation  Convention  between  the  United  States  and Australia,  the
Australian tax would be subject to limitation by the Double Taxation Convention. Shareholders should obtain specialist taxation advice in these circumstances.

Transfer Duty

No transfer duty is payable by Australian residents or foreign residents on the trading of shares that are quoted on Nasdaq.

Australian Death Duty

Australia does not have estate or death duties. As a general rate, no capital gains tax liability is realized upon the inheritance of a deceased person’s shares. The disposal of
inherited shares by beneficiaries, may, however, give rise to a capital gains tax liability if the gain falls within the scope of Australia’s jurisdiction to tax (as discussed above).

Goods and Services Tax

The issue or transfer of shares will not incur Australian goods and services tax.

F. Dividends and Paying Agents

Not applicable.

G. Statement by Experts

Not applicable.

H. Documents on Display

We file annual or transition reports on Form 20-F and furnish certain reports and other information with the SEC as required by the Exchange Act in accordance with our status
as a foreign private issuer. You may read and copy any report or other document filed or furnished by us, including the exhibits, at the SEC’s public reference room located at
450  Fifth  Street,  N.W.,  Washington,  D.C.  20549.  Please  call  the  SEC  at  1-800-SEC-0330  for  further  information  on  the  public  reference  room.  Such  materials  can  also  be
obtained on the SEC’s site on the internet at http://www.sec.gov.

We will also provide without charge to each person, including any beneficial owner, upon written or oral request of that person, a copy of any and all of the information that has
been incorporated by reference in this Form 20-F. Please direct such requests to us, Attention Justin Davis-Rice, Naked Brand Group Limited, c/o Bendon Limited, Building
7B, Huntley Street, Alexandria, NSW 2015, Australia.

I.

Subsidiary Information

Not applicable.

72

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 ITEM 11. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Quantitative and Qualitative Disclosures About Market Risk

Market risk is a broad term for the risk of economic loss due to adverse market changes affecting financial instruments. These changes may be the result of various factors,
including interest rates, foreign exchange rates, commodity prices and/or equity prices. Our business is exposed to a variety of market risks, including credit risk, currency risk,
interest rate risk and price risk. These risks arise in part through use of the following financial instruments: trade receivables, cash bank accounts, bank overdrafts, trade and
other payables, floating rate bank loans, forward currency contracts.

Credit risk

Credit risk refers to the risk that a counterparty will default on its contractual obligations resulting in a financial loss to our company. Credit risk arises from cash and cash
equivalents, derivative financial instruments, as well as credit exposure to wholesale and retail customers, including outstanding receivables and committed transactions.

We have adopted a policy of only dealing with creditworthy counterparties as a means of mitigating the risk of financial loss from defaults. The utilisation of credit limits by
customers is regularly monitored by line management. Customers who subsequently fail to meet their credit terms are required to make purchases on a prepayment basis until
creditworthiness  can  be  re-established.  Trade  receivables  consist  of  a  large  number  of  customers,  spread  across  diverse  industries  and  geographical  areas.  Ongoing  credit
evaluation is performed on the financial condition of accounts receivable. Management considers that all the financial assets that are not impaired for each of the reporting dates
under review are of good credit quality, including those that are past due.

The  credit  risk  for  liquid  funds  and  other  short-term  financial  assets  is  considered  negligible,  since  the  counterparties  are  reputable  banks  with  high  quality  external  credit
ratings.

Currency Risk

Exposure to foreign exchange risk may result in the fair value or future cash flows of a financial instrument fluctuating due to movement in foreign exchange rates of currencies
in which financial instruments are held in currencies other than the functional currency. Exposures to currency exchange rates arise from overseas sales and purchases, which
are primarily denominated in currencies other than the functional currency, in particular U.S. dollars.

We have open forward exchange contracts at January 31, 2019 relating to highly probable forecast transactions and recognised financial assets and financial liabilities. These
contracts commit us to buy specified amounts of foreign currencies in the future at specified exchange rates. We have a policy of requiring that forward exchange contracts be
entered into where future commitments are entered into requiring settlement at a time in excess of 1 month but less than 1 year, to a value of approximately 75% total foreign
exchange  exposure.  Contracts  are  taken  out  with  terms  that  reflect  the  underlying  settlement  terms  of  the  commitment  to  the  maximum  extent  possible  so  that  hedge
ineffectiveness is minimised.

Interest Rate

We are exposed to interest rate risk as funds are borrowed at floating and fixed rates. Borrowings issued at fixed rates expose us to fair value interest rate risk.

Our policy is to minimise interest rate cash flow risk exposures on long-term financing. Longer-term borrowings are therefore usually at fixed rates. At January 31, 2019, we
are exposed to changes in market interest rates through its bank borrowings, which are subject to variable interest rates.

73

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Price Risk

We do not believe that inflation has had a material impact on our revenues or income over the past two fiscal years. However, increases in inflation could result in increases in
our expenses, which may not be readily recoverable in the price of goods or services provided to our clients. To the extent that inflation results in rising interest rates and has
other adverse effects on capital markets, it could adversely affect our financial position and profitability.

 ITEM 12. DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES

Not applicable.

 PART II

 ITEM 13. DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES

We have breached certain of the financial covenants contained in the loan documents governing our loan from BNZ. As of the date of this Annual Report, the bank has not
declared an event of default. The bank has advised that they are currently taking these breaches under review. See Item 5.B, “ Liquidity, and Capital Resources,” of this Annual
Report.

 ITEM 14. MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS

A. – D. Material Modifications to the Rights of Security Holders

None.

E. Use of Proceeds

Not applicable.

 ITEM 15. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Our Chief Executive Officer and Chief Financial Officer are responsible for establishing and maintaining our disclosure controls and procedures. These controls and procedures
were designed to ensure that information that we are required to disclose in the reports that we file under the Exchange Act is recorded, processed, summarized and reported
within  the  time  periods  specified  in  the  applicable  rules  and  forms  of  the  Securities  and  Exchange  Commission,  and  that  it  is  accumulated  and  communicated  to  our
management,  including  our  Chief  Executive  Officer  and  Chief  Financial  Officer,  as  appropriate  to  allow  timely  decisions  regarding  required  disclosure.  There  are  inherent
limitations to the effectiveness of any system of disclosure controls and procedures, including the possibility of human error and the circumvention or overriding of the controls
and procedures. Accordingly, even effective controls and procedures can only provide reasonable assurance of achieving their control objectives.

We performed an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as of January 31, 2019 under the supervision of our Chief
Executive Officer and Chief Financial Officer. Based upon this evaluation and as a result of the material weaknesses discussed below, our Company Chief Executive Officer
and Company Chief Financial Officer have concluded that our disclosure controls and procedures were not effective as of January 31, 2019.

Notwithstanding the assessment that there were material weaknesses, we believe that our consolidated financial statements contained in this annual report fairly present our
financial position, results of operations and cash flows for the years covered thereby in all material respects.

In  designing  and  evaluating  our  disclosure  controls  and  procedures,  our  management,  including  the  Company  Chief  Executive  Officer  and  the  Company  Chief  Financial
Officer, recognize that any controls and procedures, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the objectives of the
disclosure controls and procedures are met. Because of the inherent limitations in all control systems, no evaluations of controls can provide absolute assurance that all control
issues and instances of fraud, if any, within the Company have been detected.

74

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Material Weakness

Our management is responsible for establishing and maintaining adequate internal control over financial reporting. Our internal control over financial reporting is a process
designed  to  provide  reasonable  assurance  regarding  the  reliability  of  financial  reporting  and  the  preparation  of  financial  statements  in  accordance  with  generally  acceptable
accounting  principles. A  material  weakness  is  a  deficiency,  or  a  combination  of  deficiencies,  in  internal  control  over  financial  reporting,  such  that  there  is  a  reasonable
possibility that a material misstatement of the annual financial statements will not be prevented or detected on a timely basis.

In connection with the preparation of our fiscal 2019 consolidated financial statements, the matters involving internal controls and procedures that our management considered
the following to be material weaknesses:

(1) The audit committee has been established, however is still operating under the first year exemptions as outlined in section 16 D in respect of independent members.

(2) Lack of skilled resources and lack of expertise with complex IFRS and SEC reporting matters.

(3) No formally implemented system of internal control over financial reporting and no associated written documentation of our internal control policies and procedures.

(4) We did not maintain an effective process for reviewing financial information and did not have a sufficient number of personnel with an appropriate level of accounting
knowledge,  experience  and  training  in  the  application  of  International  Financial  Reporting Standards  commensurate  with  management’s  financial  reporting
requirements.

These  control  deficiencies  could  result  in  a  material  misstatement  of  the  annual  consolidated  financial  statements  that  would  not  be  prevented  or  detected. Accordingly,
management has determined that these control deficiencies constitute material weaknesses.

Management’s Plan for Remediation of Material Weakness

We plan to implement the following actions to address the material weaknesses:

●

●

adding experienced accounting and financial personnel to support our CFO and consider retaining third party consultants to review our internal controls and recommend
improvements; and

appointing an additional independent board member who is resident of Australia, so that the appointment will remedy a breach of the requirement in the Corporations
Act that two of the directors be Australian, and will allow us to satisfy the Nasdaq corporate governance requirement to have an audit committee comprised of three
independent directors.

Our  efforts  to  remediate  these  material  weaknesses  may  not  be  effective.  If  our  efforts  to  remediate  these  material  weaknesses  are  not  successful,  the  remediated  material
weaknesses may reoccur, or other material weaknesses could occur in the future.

We cannot guarantee that we will be able to complete these actions successfully. Even if we are able to complete these planned remediation activities successfully, there is no
assurance that these measures will address our material weaknesses effectively. In addition, it is possible that we will discover additional material weaknesses in the future.

Management’s Annual Report on Internal Control over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as defined in Exchange Act Rule 13a-15(f) and 15d-15(f)
under the Exchange Act. Internal control over financial reporting is a process used to provide reasonable assurance regarding the reliability of our financial reporting and the
preparation of our financial statements for external purposes in accordance with IFRS. Internal control over financial reporting includes policies and procedures that pertain to
the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of our assets; provide reasonable assurance that transactions are
recorded as necessary to permit preparation of our financial statements in accordance with IFRS, and that our receipts and expenditures are being made only in accordance with
the  authorization  of  our  board  of  directors  and  management;  and  provide  reasonable  assurance  regarding  prevention  or  timely  detection  of  unauthorized  acquisition,  use  or
disposition of our assets that could have a material effect on our financial statements.

75

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Under  the  supervision  and  with  the  participation  of  our  management,  including  our  Executive  Chairman  (our  principal  executive),  the  Chief  Executive  Officer  and  Chief
Financial Officer (principal financial officer), we performed a complete documentation of the Company’s significant processes and key controls, and conducted an evaluation of
the effectiveness of our internal control over financial reporting based on the framework in Internal Control—Integrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission in 2013. Based on this evaluation, management concluded that our internal control over financial reporting was not effective as of
January 31, 2019 due to the material weaknesses described above.

This Annual Report does not include an attestation report of our independent registered public accounting firm regarding internal control over financial reporting as such report
is not required for emerging growth companies.

During  the  year  ended  January  31,  2019,  we  completed  the  Transactions.  In  connection  with  the  Transactions,  among  other  things,  we  established  an  audit  committee  and
gained access to Bendon Limited’s finance personnel. There were no other changes in our internal control over financial reporting during the year ended January 31, 2019 that
have materially affected or are reasonably likely to materially affect our internal control over financial reporting.

 ITEM 16A. AUDIT COMMITTEE FINANCIAL EXPERT

For  information  about  our  audit  committee  financial  expert,  see  Item  6.C  of  this  Annual  Report,  “Board  Practices—Financial  Experts  on  Audit  Committee,”  which  is
incorporated herein by reference.

 ITEM 16B. CODE OF ETHICS

Effective  upon  consummation  of  the  Transactions,  we  adopted  a  Code  of  Ethics  that  applies  to  all  of  our  employees,  officers,  and  directors.  This  includes  our  principal
executive officer, principal financial officer, and principal accounting officer or controller, or persons performing similar functions. The full text of our Code of Ethics will be
posted  on  our  website  at www.nakedbrands.com.  We  intend  to  disclose  on  our  website  any  future  amendments  of  the  Code  of  Ethics  or  waivers  that  exempt  any  principal
executive officer, principal financial officer, principal accounting officer or controller, persons performing similar functions, or our directors from provisions in the Code of
Ethics.

 ITEM 16C. PRINCIPAL ACCOUNTANT FEES AND SERVICES

Our audit committee of the board of directors pre-approves all audit, audit-related and non-audit services not prohibited by law to be performed by our independent auditors and
associated fees prior to the engagement of the independent auditor with respect to such services.

Pricewaterhouse Coopers Australia
Audit Fees
Taxation Fees
Other
Total Remuneration of PricewaterhouseCoopers Australia

Network firms of PricewaterhouseCoopers Australia
Taxation fees
Total remuneration of network firms of PricewaterhouseCoopers Australia

76

31 Jan 2019
NZ$

31 Jan 2018
NZ$

7 months to 
31 Jan 2017
NZ$

477,000 
32,706 
402,800 
912,506 

137,263 
137,263 

485,000   
-   
-   
485,000   

27,858   
27,858   

1,406,721 
224,226 
42,647 
1,673,594 

181,630 
181,630 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
   
 
 
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
  
 
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 ITEM 16D. EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES

One  member  of  our  audit  committee  of  the  board  of  directors,  Mr.  Justin  Davis-Rice,  our  Executive  Chairman,  is  not  considered  independent  under  the  applicable  listing
standards and the rules and regulations of the SEC. Pursuant to Nasdaq’s “phase-in” rules for newly listed companies and the rules and regulations of the SEC, we have one
year from the date on which we were first listed on Nasdaq, or until June 19, 2019, to have our audit committee be comprised solely of independent directors. We intend to
identify one additional independent director to serve on the audit committee within the applicable time periods, at which time Mr. Davis-Rice will resign from the committee.

 ITEM 16E. PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS

Not applicable.

 ITEM 16F. CHANGE IN REGISTRANT’S CERTIFYING ACCOUNTANT

Not applicable.

 ITEM 16G. CORPORATE GOVERNANCE

The Nasdaq Listing Rules allow foreign private issuers, such as the Company, to follow home country corporate governance practices (in our case Australian) in lieu of the
otherwise applicable Nasdaq corporate governance requirements. In order to rely on this exception, we are required to disclose each Nasdaq Listing Rule that we do not follow
and describe the home country practice we do follow in lieu thereof. In accordance with this exception, we intend to follow Australian corporate governance practices in lieu of
the following Nasdaq corporate governance standards:

● We will follow Australian law and corporate governance practices in lieu of the requirement under the Nasdaq Listing Rules to  have a majority of board of directors be
comprised  of  independent  directors. Australian  law  and  generally  accepted  business practices  in Australia  do  not  require  that  a  majority  of  our  board  of  directors  be
independent and, accordingly, we will claim the exemption for foreign private issuers with respect to the Nasdaq majority of independent directors requirement.

● We will follow Australian law and corporate governance practices in lieu of the requirement under Nasdaq Listing Rules that a quorum for a meeting of shareholders
may not be less than 33 1/3% of the outstanding shares of an issuer’s voting ordinary shares. In compliance with Australian law, our constitution provides that a quorum
is two or more shareholders present at the meeting of shareholders and entitled to vote on a resolution at the meeting and, accordingly, we will claim the exemption for
foreign private issuers with respect to the Nasdaq quorum requirement.

● We will follow Australian law and corporate governance practices in lieu of the requirements under the Nasdaq Listing Rules that issuers obtain shareholder approval
prior to the issuance of securities in connection with a change of control, certain acquisitions, private placements of securities, or the establishment or amendment of
certain stock option, purchase or other equity compensation plans or arrangements. Applicable Australian law prohibits the acquisition of a relevant interest in voting
shares of a public company such as Naked, if, because of that transaction, a person’s voting power in the company increases from under  20% to over 20% or increases
from a starting point that is above 20% and below 90%. This prohibition is subject to a number of exceptions including where the acquisition is approved by a resolution
of shareholders of the company in which the acquisition is made. Due to differences between Australian law and corporate governance practices and the Nasdaq Listing
Rules, we will claim the exemption for foreign private issuers with respect to the Nasdaq shareholder approval requirements.

 ITEM 16H. MINE SAFETY DISCLOSURE

Not applicable.

77

 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 PART III

 ITEM 17. FINANCIAL STATEMENTS

See Item 18, “Financial Statements,” of this Annual Report.

 ITEM 18. FINANCIAL STATEMENTS

Our Audited Annual Consolidated Financial Statements are included at the end of this Annual Report.

 ITEM 19. EXHIBITS

Exhibit No.

Description

1.1

2.1

  Form of Constitution (incorporated by reference to Exhibit 3.1 to the Registration Statement on Form F-4 (File No. 333-223786) filed Bendon Group Holdings

Limited).

  Specimen Ordinary Share Certificate (incorporated by reference to Exhibit 4.1 to the Registration Statement on Form F-4 (File No. 333-223786) filed Bendon

Group Holdings Limited).

2.2*

  Bendon Group Holdings Limited 2017 Equity Incentive Plan (incorporated by reference to Annex C of the proxy statement/prospectus included in the Registration

Statement on Form F-4 (File No. 333-223786) filed Bendon Group Holdings Limited).

4.1

4.2

4.3

  Merger Agreement (incorporated by reference to Annex A, A-1, A-2, A-3, A-4 and A-5 of the proxy statement/prospectus included in the Registration Statement

on Form F-4 (File No. 333-223786) filed Bendon Group Holdings Limited).

  Deed of Lease, dated as of November 6, 2002, as amended, by and between Bendon Properties Limited and Bendon Limited, for the property located in Auckland,
New Zealand (incorporated by reference to Exhibit 10.2 to the Registration Statement on Form F-4 (File No. 333-223786) filed Bendon Group Holdings Limited).

  Stock Purchase Agreement dated November 15, 2018, by and among the stockholders of FOH Online Corp., Naked Brand Group Limited, Bendon Limited and
FOH Online Corp. (incorporated by reference to Exhibit 2.1 to the Report of Foreign Issuer on Form 6-K filed by Naked Brand Group Limited on November 21,
2018).

4.4

  Deed of Amendment and Restatement and Accession, dated as of June 14, 2018, by and among Bendon Limited, the parties listed in Schedule 1 thereto, Naked

Brand Group Limited (formerly known as Bendon Group Holdings Limited) and Bank of New Zealand.

4.5**

4.6**

4.7.1

4.7.2

4.7.3

4.7.4

  Agreement, effective as of September 26, 2014, by and between Heidi Klum and Heidi Klum Company LLC and Bendon Limited.

  License Agreement, dated June 18, 2015, by and between ABG-Frederick’s of Hollywood, LLC and FOH Online Corp.

  Securities Purchase Agreement, dated as of March 27, 2019, between Naked Brand Group Limited and the investors listed on the Buyer Schedules attached hereto.

  Form of Pre-Funded Warrant issued as of March 27, 2019.

  Form of Warrant issued as of March 27, 2019.

  Registration Rights Agreement, dated as of March 27, 2019, between Naked Brand Group Limited and the buyers on the signature page thereto.

78

 
 
 
 
 
 
 
 
 
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
 
 
4.8.1

4.8.2

4.8.3

4.8.4

8.1

11.1

12.1

12.2

13.1

  Securities Purchase Agreement, dated as of May 13, 2019, by and between Naked Brand Group Limited and St. George Investments LLC.

  Note issued as of May 13, 2019.

  Security Agreement, dated as of May 13, 2019, by and between Naked Brand Group Limited and St. George Investments LLC

  Deed of Priority and Subordination, dated as of May 13, 2019, by and among Naked Brand Group Limited, Bank of New Zealand and St. George Investments

LLC.

  List of subsidiaries.

  Code of ethics.

  Certification of Principal Executive Officer required by Rule 13a-14(a).

  Certification of Principal Financial Officer required by Rule 13a-14(a).

  Certification required by Section 1350 of Chapter 63 of Title 18 of the United States Code.

101.INS

  XBRL Instance Document

101.SCH

  XBRL Taxonomy Extension Schema Document

101.CAL

  XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF

  XBRL Taxonomy Extension Definition Linkbase Document

101.LAB

  XBRL Taxonomy Extension Label Linkbase Document

101.PRE

  XBRL Taxonomy Extension Presentation Linkbase Document

* Management compensation contract, plan or arrangement.
** Certain portions of these exhibits have been omitted as confidential.

79

 
 
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
 
 
 
The registrant hereby certifies that it meets all of the requirements for filing on annual report on Form 20-F and that it has duly caused and authorized the undersigned to sign
this annual report on its behalf.

SIGNATURES

Naked Brand Group Limited

By:
Name:
Title:

/s/ Justin Davis-Rice
Justin Davis-Rice
Executive Chairman

Date: June 14, 2019

80

/s/ Howard Herman

By:
Name: Howard Herman
Title:

Chief Financial Officer

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Consolidated Financial Statements
(Expressed in New Zealand Dollars)

For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

F-1

 
 
 
 
 
 
 
Naked Brand Group Limited

Contents
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

Report of the Independent Registered Public Accounting Firm
Consolidated Statements of Profit or Loss and Other Comprehensive Income
Consolidated Balance Sheets
Consolidated Statements of Changes in Equity
Consolidated Statements of Cash Flows
Notes to the Consolidated Financial Statements

F-2

Page
F-3
F-4
F-6
F-7
F-8
F-9

 
 
 
 
 
 
 
 
To the Board of Directors and Shareholders of Naked Brand Group Limited

Opinion on the Financial Statements

 Report of the Independent Registered Public Accounting Firm

We have audited the accompanying consolidated balance sheets of Naked Brand Group Limited and its subsidiaries (the “Company”) as of January 31, 2019, 2018 and 2017,
and the related consolidated statements of profit or loss and other comprehensive income, of changes in equity, and of cash flows for the years ended January 31, 2019 and
January  31,  2018,  the  seven  months  ended  January  31,  2017,  and  the  year  ended  June  30,  2016,  including  the  related  notes  (collectively  referred  to  as  the  “consolidated
financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of January 31, 2019,
2018 and 2017, and the results of its operations and its cash flows for the years ended January 31, 2019 and January 31, 2018, the seven months ended January 31, 2017, and
the year ended June 30, 2016, in conformity with International Financial Reporting Standards as issued by the International Accounting Standards Board.

Substantial Doubt About the Company’s Ability to Continue as a Going Concern

The  accompanying  consolidated  financial  statements  have  been  prepared  assuming  that  the  Company  will  continue  as  a  going  concern.  As  discussed  in  Note  2  to  the
consolidated  financial  statements,  the  Company  has  suffered  recurring  losses  and  cash  outflows  from  operations,  has  a  net  working  capital  deficiency,  has  breached  debt
covenants and other matters that raise substantial doubt about its ability to continue as a going concern. Management’s plans in regard to these matters are also described in Note
2. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.

Basis for Opinion

These  consolidated  financial  statements  are  the  responsibility  of  the  Company’s  management.  Our  responsibility  is  to  express  an  opinion  on  the  Company’s  consolidated
financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are
required  to  be  independent  with  respect  to  the  Company  in  accordance  with  the  U.S.  federal  securities  laws  and  the  applicable  rules  and  regulations  of  the  Securities  and
Exchange Commission and the PCAOB.

We conducted our audits of these consolidated financial statements in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit
to  obtain  reasonable  assurance  about  whether  the  consolidated  financial  statements  are  free  of  material  misstatement,  whether  due  to  error  or  fraud.  The  Company  is  not
required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of
internal  control  over  financial  reporting  but  not  for  the  purpose  of  expressing  an  opinion  on  the  effectiveness  of  the  Company’s  internal  control  over  financial  reporting.
Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing
procedures  that  respond  to  those  risks.  Such  procedures  included  examining,  on  a  test  basis,  evidence  regarding  the  amounts  and  disclosures  in  the  consolidated  financial
statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of
the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.

/s/ PricewaterhouseCoopers

PricewaterhouseCoopers
Sydney, Australia
June 14, 2019

We have served as the Company’s auditor since 2016.

F-3

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

 Consolidated Statements of Profit or Loss and Other Comprehensive Income
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

Revenue
Cost of goods sold
Gross profit
Brand management
Administrative expenses
Corporate expenses
Finance expense
Brand transition, restructure and transaction expenses
Impairment expense
Other foreign currency gains/(losses)
Fair value gain/(loss) on Convertible Notes derivative
Loss before income tax
Income tax (expense)/benefit
Loss for the period

Other comprehensive income
Items that may be reclassified to profit or loss
Exchange differences on translation of foreign operations
Other comprehensive income/(loss) for the period, net of
tax
Total comprehensive income/(loss) for the period

Total comprehensive income/(loss) attributable to:

Owners of Naked Brand Group Limited

Note
5

6
6
6
6

7

22

For the
Year Ended
31 January
2019 
NZ$000’s

For the
Year Ended
31 January
2018 
NZ$000’s

For the
7 Months
Ended
31 January
2017 
NZ$000’s

For the
Year Ended
30 June
2016 
NZ$000’s

111,920     
(74,480)    
37,440     
(49,256)    
(3,432)    
(14,145)    
(4,041)    
(10,075)    
(8,173)    
1,963     
(775)    
(50,494)    
1,274     
(49,220)    

131,388     
(87,459)    
43,929     
(53,653)    
(4,131)    
(12,851)    
(8,791)    
(3,272)    
(1,914)    
757     
2,393     
(37,533)    
(60)    
(37,593)    

96,284     
(57,144)    
39,140     
(32,040)    
(2,383)    
(8,082)    
(6,238)    
(1,321)    
(292)    
(3,306)    
(592)    
(15,114)    
(865)    
(15,979)    

(7)     

148     

(29)    

(7)     
(49,227)    

148     
(37,445)    

(29)    
(16,008)    

(49,227)    

(37,445)    

(16,008)    

151,000 
(83,525)
67,475 
(48,362)
(4,090)
(13,002)
(10,409)
(2,232)
(2,157)
(2,423)
- 
(15,200)
(5,546)
(20,746)

31 

31 
(20,715)

(20,715)

F-4

 
 
 
 
 
 
 
 
   
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
      
      
      
  
 
 
 
 
 
 
      
      
      
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
      
      
      
  
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Consolidated Statements of Profit or Loss and Other Comprehensive Income
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

Loss per share for profit from continuing operations
attributable to the ordinary equity holders of the Group:

Basic loss per share (NZ$)
Diluted loss per share (NZ$)

Note

23
23

For the
Year Ended
31 January
2019

For the 
Year Ended
31 January
2018

For the
7 Months
Ended
31 January
2017

For the 
Year Ended
30 June
2016

(2.01)    
(2.01)    

(1.79)    
(1.79)    

(0.82)    
(0.82)    

(1.13)
(1.13)

A stock reorganization occurred on the 19th June 2018 upon completion of the merger between Naked Brands Inc. and Bendon Limited. As a result, the calculation of basic and
diluted earnings per share for 2018, 2017 and 2016 has been adjusted retrospectively. The number of ordinary shares outstanding has been adjusted to reflect the proportionate
change in the number of shares. See note 23 for further information.

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

F-5

 
 
 
 
 
 
 
 
   
   
   
 
 
 
 
 
 
 
      
      
      
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

 Consolidated Balance Sheets
As at 31 January 2019, 31 January 2018 and 31 January 2017

Note

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

ASSETS
CURRENT ASSETS
Cash and cash equivalents
Trade and other receivables
Inventories
Current tax receivable
Related party receivables
TOTAL CURRENT ASSETS
NON-CURRENT ASSETS
Property, plant and equipment
Deferred tax assets
Intangible assets
TOTAL NON-CURRENT ASSETS
TOTAL ASSETS

LIABILITIES
CURRENT LIABILITIES
Trade and other payables
Borrowings
Derivative financial instruments
Derivative on Convertible Notes
Current tax liabilities
Related party payables
Provisions
TOTAL CURRENT LIABILITIES
NON-CURRENT LIABILITIES
Provisions
TOTAL NON-CURRENT LIABILITIES
TOTAL LIABILITIES
NET ASSETS/(LIABILITIES)

EQUITY
Share capital
Other reserves
Accumulated losses
TOTAL EQUITY

11
12
13

34

14
28
15

18
19
16
17

34
20

20

21
22
24

1,962   
9,650   
21,120   
355   
282   
33,369    

3,763   
692   
37,864   
42,319   
75,687   

35,545   
20,967   
1,484   
-   
140   
3,738   
921   
62,795   

2,372   
2,372   
65,167   
10,519   

134,183   
(2,013)  
(121,651)  
10,519   

10,739   
13,165   
31,113   
-   
15,326   
70,343   

4,741   
-   
13,012   
17,753   
88,096   

32,516   
52,121   
2,087   
1,110   
786   
1,369   
1,106   
91,095   

2,711   
2,711   
93,806   
(5,710)  

68,727   
(2,006)  
(72,431)  
(5,710)  

2,644 
28,090 
37,751 
52 
13,051 
81,588 

4,964 
- 
14,680 
19,644 
101,232 

28,566 
68,998 
4,188 
4,112 
- 
635 
1,528 
108,027 

2,249 
2,249 
110,276 
(9,044)

27,948 
(2,154)
(34,838)
(9,044)

The above consolidated balance sheets should be read in conjunction with the accompanying notes.

F-6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
    
 
  
 
 
 
 
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
    
 
  
 
 
 
 
 
 
    
 
    
 
  
 
 
 
 
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
    
 
  
 
 
 
 
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
Naked Brand Group Limited

 Consolidated Statements of Changes in Equity
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

Balance at 1 July 2015
Loss for the year
Other comprehensive income for the year
Balance at 30 June 2016

Balance at 1 July 2016
Loss for the 7 month period
Other comprehensive income for the period

Transactions with owners in their capacity as owners
Issue of shares
Balance 31 January 2017

Balance at 1 February 2017
Loss for the year
Other comprehensive income for the year

Transactions with owners in their capacity as owners
Issue of shares
Convertible notes converted to equity
Balance 31 January 2018

Balance at 1 February 2018
Loss for the year
Other comprehensive income for the year

Transactions with owners in their capacity as owners
Issuance new shares
Issuance new shares from business combination Naked
Issuance new shares for the acquisition of FOH Online Corp
Convertible notes converted to equity
Balance 31 January 2019

Ordinary
Shares 
NZ$000’s

Retained 
Earnings/
(Accumulated
Losses) 
NZ$000’s

Foreign 
Currency
Translation
Reserve 
NZ$000’s

Total 
NZ$000’s

3,108 
- 
- 
3,108 

3,108 
- 
- 

24,840 
27,948 

27,948 
- 
- 

22,990 
17,789 
68,727 

68,727 
- 
- 

40,228 
14,196 
6,873 
4,159 
134,183 

1,887   
(20,746)  
-   
18,859   

(18,859)  
(15,979)  
-   

-   
(34,838)  

(34,838)  
(37,593)  
-   

-   
-   
(72,431)  

(72,431)  
(49,220)  
-   

-   
-   
-   
-   
(121,651)  

(2,156)  
-   
31   
(2,125)  

(2,125)  
-   
(29)  

-   
(2,154)  

(2,154)  
-   
148   

-   
-   
(2,006)  

(2,006)  
-   
(7)   

-   
-   
-   
-   
(2,013)  

2,839 
(20,746)
31 
(17,876)

(17,876)
(15,979)
(29)

24,840 
(9,044)

(9,044)
(37,593)
148 

22,990 
17,789 
(5,710)

(5,710)
(49,220)
(7) 

40,228 
14,196 
6,873 
4,159 
10,519 

The above consolidated statements of changes in equity should be read in conjunction with the accompanying notes.

F-7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
  
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
  
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
  
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

 Consolidated Statements of Cash Flows
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

CASH FLOWS FROM OPERATING ACTIVITIES:
Receipts from customers
Payments to suppliers and employees
Income taxes paid
Net cash (outflow) from operating activities

CASH FLOWS FROM INVESTING ACTIVITIES:
Payment for intangible asset
Payments for property, plant and equipment
Proceeds from business combination, net of cash acquired
Net cash (outflow) from investing activities

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issue of shares
Proceeds from borrowings - Bank
Proceeds from borrowings - Convertible notes issue
Repayment of borrowings - Bank
Debt issuance costs
Interest paid
Net cash inflow from financing activities

Net increase/(decrease) in cash and cash equivalents held
Cash and cash equivalents at beginning of year
Effects of exchange rate changes on cash and cash equivalents  
Cash and cash equivalents at end of the year

11

For the
Year Ended
31 January
2019 
NZ$000’s

For the
Year Ended
31 January
2018 
NZ$000’s

For the 
7 Months
Ended
31 January
2017 
NZ$000’s

For the
Year Ended
30 June
2016 
NZ$000’s

140,736     
(149,750)    
(420)    
(9,434)    

159,042     
(163,304)    
146     
(4,116)    

92,066     
(105,389)    
(195)    
(13,518)    

160,880 
(165,708)
(530)
(5,040)

Note

35

(151)     
(2,585)    
870     
(1,867)    

23,248     
-     
-     
(18,489)    
(322)    
(2,269)    
2,168     

(9,133)    
10,739     
355     
1,962     

(118)    
(2,194)    
-     
(2,312)    

22,721     
463     
4,521     
(9,684)    
(107)    
(3,418)    
14,496     

8,068     
2,644     
27     
10,739     

(351)    
(723)    
-     
(1,074)    

-     
1,940     
16,474     
(2,832)    
(367)    
(2,133)    
13,082     

(1,510)    
4,193     
(39)    
2,644     

(475)
(2,703)
- 
(3,178)

- 
62,127 
- 
(46,986)
(750)
(3,140)
11,251 

3,033 
1,246 
(86)
4,193 

Certain amounts in the prior year period have been reclassified to conform to the current year period presentation. The above consolidated statements of cash flows should be
read in conjunction with the accompanying notes.

F-8

 
 
 
 
 
 
 
 
   
   
   
 
 
 
 
 
 
 
      
      
      
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
      
      
      
  
 
 
 
 
 
 
      
      
      
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
      
      
      
  
 
 
 
 
     
     
     
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
    
    
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

 Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

Description of business

Naked Brand Group Limited (“the Group”) is a designer, distributor, wholesaler and retailer of women’s and men’s intimates apparel globally. The Group sells its merchandise
through retail and outlet stores in New Zealand and Australia, wholesale operations in New Zealand, Australia, the United States and Europe, and through online channels. The
Group operates both licenced and owned brands, including the following:

Licenced brands:
Heidi Klum, Fredericks of Hollywood

Owned brands:
Pleasure State, Davenport, Lovable, Bendon, Fayreform, Naked, VaVoom, Evollove, Hickory

The financial report covers Naked Brand Group Limited and its controlled entities (‘the Group’). Naked Brand Group Limited is a for-profit Group, incorporated and domiciled
in Australia.

During the year the following significant changes occurred, of which there is further disclosure contained within this report:

● On 19th June 2018, Bendon Limited (Bendon) and Naked Brand Group Inc. (Naked) completed a business combination pursuant to the Merger Agreement.
● On 30th June 2018, the licence agreement with Stella McCartney was terminated
● On 15th November 2018 the Group entered into a Stock Purchase Agreement with the shareholders of FOH Online Corp Inc (FOH)

The financial report was authorised for issue by the Directors on 14 June 2019.

Comparatives are consistent with prior years, unless otherwise stated.

The amounts in the financial statements have been rounded to the nearest thousand dollars.

1

Basis of Preparation

These financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards
Board (IASB). Naked Brand Group Limited is a for-profit entity for the purpose of preparing the financial statements.

F-9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

1

Basis of Preparation

Naked  Brand  Group  Limited  (The  Group)  acquired  all  the  share  capital  of  Bendon  Limited  as  part  of  a  corporate  reorganization  on  19  June  2018.  Following  the
reorganization, Naked Brand Group Limited completed a merger with Naked Brand Group Inc. which for accounting purposes was treated as an acquisition such that Naked
brand  group  limited  is  deemed  the  accounting  acquirer  of  the  Naked  Brand  Group  Inc.  The  reorganization  of  the  ownership  of  Bendon  Limited  results  in  the  financial
statements of the consolidated Naked Brand Group Limited being a continuation of the Bendon Limited financial statements. The consolidated financial report of Naked
Brand Limited represents a full year of Bendon Limited’s financial results plus Naked Brand Group Inc. from the date of acquisition being 19 June 2018 to 31 January 2019.
The comparative period represents Bendon Limited and its controlled entities only.

(a) Historical cost convention

The financial statements are based on historical costs, except for the measurement at fair value of selected financial assets and financial liabilities.

2

Summary of Significant Accounting Policies

(a) Going concern

The  financial  statements  have  been  prepared  on  the  basis  of  going  concern  which  contemplates  continuity  of  normal  business  activities  and  the  realisation  of  assets  and
settlement of liabilities in the ordinary course of business.

For the financial year ended 31 January 2019 the Group experienced a loss after income tax from continuing operations of NZ$49.220million and operating cash outflows of
NZ$9.434 million. It also is in a net current liability position of $NZ29.426 million and a positive net asset position of NZ$10.519 million.

The losses in the year ended 31 January 2019 were a result of reduced revenue from wholesale customers, increased rebates and discounts, and the plateauing of sales in
retail outlets believed to be due to the stores and stockists not having new high margin inventory. The business is experiencing challenging trading conditions which have
been impacted by the cancellation of the Stella McCartney licence held by the Group which expired on 30 June 2018, the lack of working capital to purchase sufficient
levels of inventory required for trading, reduced customer foot traffic in retail stores and outlets, and a reduction of revenue from wholesale customers. The business also
incurred  NZ$10.075  million  of  non-trading  costs  in  relation  to  brand  transition,  restructure,  and  transaction  costs  associated  with  listing  the  Group  on  the  Nasdaq  stock
exchange. The Group also has trade creditors that are trading beyond their original credit terms.

The Group has also breached its Bank debt loan covenants during financial year, and the Bank has extended the facility from being due on 30 June 2019 to being due or
subject to renewal on 31 August 2019. The extension of time in the term of the facility is to provide the Group and the Bank time to consider a refinance of the facility to a
longer term to assist the group continue as a going concern.

In  consequent  to  the  challenging  trading  conditions  and  the  negative  working  capital  the  business  raised  NZ$23.248  million  of  funds  in  the  form  of  issued  capital  and
convertible notes over the course of the financial year and generated further working capital by reducing inventory by NZ$9.993 million. The Group used the funds to reduce
the bank debt from NZ$38.489 million to NZ$20.000 million, reduce long overdue trade creditors (both pre and post year end), fund operating losses, reduce costs, rebuild
higher margin inventory, recruit new staff, and pay the costs of listing on the Nasdaq stock exchange.

F-10

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(a) Going concern

The funds raised and cash flow generated during the financial year ended 31 January 2019 have not been sufficient to provide the Group with adequate working capital, so
subsequent to the end of the financial year management has taken steps to raise further capital to complete a program that will fund new inventory that will restock stores
and supply wholesale customers, fund further losses, reduce out of term creditors, reduce costs, and provide funds to amortise the Bank debt. It is expected the group will
need  to  continue  to  fund  losses  through  to  the  start  of  the  year  ending  31  January  2022.  This  capital  raising/recapitalisation  is  continuing  at  the  time  of  this  report  with
management  having  set  a  target  to  raise  a  further  NZ$31.587  million  between  March  2019  and  31  January  2020.  At  the  date  of  this  report  management  had  raised
NZ$12.179 million and was still planning on raising NZ$19.409 million, of which NZ$4.347 million is in the forecast for collection in June 2019, NZ$7.31 million in July
2019; and NZ$7.531 million in October 2019. The Group may need to raise further funds beyond these amounts to fund the period to 31 January 2022.

Management has also engaged in further restructuring of the businesses operations including reducing costs across distribution channels, renegotiating supplier contracts,
resetting customer supply commitments, updating leadership roles including appointing a new CEO (which occurred in October 2018) at the Bendon Limited level and the
Naked Brand Group Limited level in April 2019, for the operating business, and managing the opening of new stores. The impact from the proposed capital raising and the
restructure will take time to generate positive cash flows from operations. The Group expects the business will trend to be cash flow positive by through the year ending 31
January 2021, but will not be fully cash flow positive until the beginning of the year ending 31 January 2022.

As part of the discussions to renegotiate the Bank facilities the Bank appointed an independent review accountant (Review Accountant) to review the cash flow and working
capital history and forecasts. The Review Accountant issued a report which is consistent with the information in this note and the Bank has advised they will continue to
monitor the Group’s performance during the Bank debt renegotiation process through a formal appointment of a Review Accountant. The Directors expect the Bank to offer
a new one year facility with amortisation over the next twelve months by 31 August 2019. The offer of a new Bank facility is dependent on the Group achieving inventory
covenants  set  by  the  Bank  through  to  31  August  2019  and  the  Bank  being  satisfied  that  the  Group  has  progressed  with  securing  the  remaining  capital  planned  of
$NZD$19.409 million.

The directors have also considered the Loan Agreement from its previous major shareholder Cullen Investments Limited (“Cullen”) and has been advised by Cullen that due
to some changes with Cullen’s financial circumstances Cullen is not likely to be a reliable source of funding and as a result the directors have decided to pursue new capital
raising activities and not rely on Cullen.

Despite the ongoing losses, reduced cash flow and cash facilities, and the other negative financial conditions, the Directors are confident that the Group will continue as a
going concern. However, while the Directors are confident of continuing as a going concern and meeting its debt obligation to its Bank and creditor commitments as they
fall due, the going concern is dependent upon the Directors and Group being successful in:

● Raising further capital in line with the Group’s cashflow forecast of at least NZ$19.409 million and collecting it between June 2019 and October 2019 (NZ$4.347
million in June 2019; NZ$7.531 million in July 2019; and NZ$7.531 million in October 2019) then raising follow on capital (the amount is yet to be determined)
to fund the business through until it expects to become cash flow positive;

● Generating sufficient sales and increasing gross margins and reducing overheads from trading in line with forecast;
● Having  sufficient  funds from the capital raised to reduce costs, recruit new staff, rebuild higher margin inventory, increasing revenue across the wholesale and
retail channels, increase gross margin percentages and contribution that leads to a reduction in the current cash outflow being incurred each month to reach a cash
flow positive position, and to reduce bank debt;

● Continue to receive support from creditors to delay payment of overdue amounts until the Group has adequate cash flow to commence a repayment arrangement or

repay the debt in full;and

● Renegotiating  the  current bank  facilities  of  $20  million  to  a  facility  that  is  at  least  a  12  month  facility,  reviewed annually  that  commences  before  the  current

facilities mature on 31 August 2019; and

F-11

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(a) Going concern

As  a  result  the  viability  of  the  Group  is  dependent  on  the  above  matters,  and  there  is  a  substantial  doubt  about  the  Group’s  ability  to  continue  as  a  going  concern.
However, the Directors’ believe that the Group will be successful in the above matters and, accordingly, have prepared the report on a going concern basis.

(b) Basis for consolidation

Subsidiaries

Subsidiaries are all entities (including structured entities) over which the group has control. The group controls an entity when the group is exposed to, or has rights to,
variable returns from its involvement with the entity and has the ability to affect those returns through its power to direct the activities of the entity. Subsidiaries are fully
consolidated from the date on which control is transferred to the group. They are deconsolidated from the date that control ceases.

Intercompany  transactions,  balances  and  unrealised  gains  on  transactions  between  group  companies  are  eliminated.  Unrealised  losses  are  also  eliminated  unless  the
transaction provides evidence of an impairment of the transferred asset. Accounting policies of subsidiaries have been changed where necessary to ensure consistency
with the policies adopted by the group.

Non-controlling  interests  in  the  results  and  equity  of  subsidiaries  are  shown  separately  in  the  consolidated  statement  of  profit  or  loss,  statement  of  comprehensive
income, statement of changes in equity and balance sheet respectively.

When the group ceases to consolidate or equity account for an investment because of a loss of control, joint control or significant influence, any retained interest in the
entity is remeasured to its fair value with the change in carrying amount recognised in profit or loss. This fair value becomes the initial carrying amount for the purposes
of  subsequently  accounting  for  the  retained  interest  as  an  associate,  joint  venture  or  financial  asset.  In  addition,  any  amounts  previously  recognised  in  other
comprehensive income in respect of that entity are accounted for as if the group had directly disposed of the related assets or liabilities. This may mean that amounts
previously recognised in other comprehensive income are reclassified to profit or loss.

If  the  ownership  interest  in  a  joint  venture  or  an  associate  is  reduced  but  joint  control  or  significant  influence  is  retained,  only  a  proportionate  share  of  the  amounts
previously recognised in other comprehensive income are reclassified to profit or loss where appropriate.

(c) Business combinations

Business combinations are accounted for by applying the acquisition method which requires an acquiring entity to be identified in all cases. The acquisition date under
this method is the date that the acquiring entity obtains control over the acquired entity.

F-12

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(c) Business combinations

The fair value of identifiable assets and liabilities acquired are recognised in the consolidated financial statements at the acquisition date.

Goodwill or a gain on bargain purchase may arise on the acquisition date, this is calculated by comparing the consideration transferred and the amount of non-controlling
interest in the acquiree with the fair value of the net identifiable assets acquired. Where consideration is greater than the net assets acquired, the excess is recorded as
goodwill. Where the net assets acquired are greater than the consideration, the measurement basis of the net assets are reassessed before a gain from bargain purchase
recognised in profit or loss.

All acquisition-related costs are recognised as expenses in the periods in which the costs are incurred except for costs to issue debt or equity securities.

Any contingent consideration which forms part of the combination is recognised at fair value at the acquisition date. If the contingent consideration is classified as equity
then  it  is  not  remeasured  and  the  settlement  is  accounted  for  within  equity.  Otherwise  subsequent  changes  in  the  value  of  the  contingent  consideration  liability  are
measured through profit or loss.

(d) Income Tax

The  tax  expense/(benefit)  recognised  in  the  consolidated  statements  of  profit  or  loss  and  other  comprehensive  income  comprises  of  current  income  tax  expense  plus
deferred tax expense/(benefit).

Current tax is the amount of income taxes payable/(recoverable) in respect of the taxable profit/(loss) for the period and is measured at the amount expected to be paid
to/(recovered from) the taxation authorities, using the tax rates and laws that have been enacted or substantively enacted by each jurisdiction by the end of the reporting
period. Current tax liabilities/(assets) are measured at the amounts expected to be paid to/(recovered from) the relevant taxation authority.

Deferred tax is provided on temporary differences which are determined by comparing the carrying amounts of tax bases of assets and liabilities to the carrying amounts
in the consolidated financial statements.

Deferred tax is not provided for the following:

●

●
●

The initial recognition of an asset or liability in a transaction that is not a business combination and at the time of the transaction, affects neither accounting profit
nor taxable profit/(tax loss).
Taxable temporary differences arising on the initial recognition of goodwill.
Temporary differences related to investment in subsidiaries, associates and jointly controlled entities to the extent that the Group is able to control the timing of the
reversal of the temporary differences and it is probable that they will not reverse in the foreseeable future.

F-13

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(d) Income Tax

Deferred tax assets and liabilities are measured at the tax rates that are expected to apply to the period when the asset is realised or the liability is settled, based on tax
rates (and tax laws) that have been enacted or substantively enacted by each jurisdiction by the end of the reporting period.

Deferred tax assets are recognised for all deductible temporary differences and unused tax losses to the extent that it is probable that taxable profit will be available
against which the deductible temporary differences and losses can be utilised.

Current and deferred tax is recognised as income or an expense  and  included  in  profit  or  loss  for  the  period  except  where  the  tax  arises  from  a  transaction  which  is
recognised in other comprehensive income or equity, in which case the tax is recognised in other comprehensive income or equity respectively.

In determining the amount of current and deferred income tax, the Group takes into account the impact of uncertain income tax positions and whether additional taxes
and interest may be due. This assessment relies on estimates and assumptions and may involve a series of judgements about future events. New information may become
available  that  causes  the  Group  to  change  its  judgement  regarding  the  adequacy  of  existing  tax  liabilities;  such  changes  to  tax  liabilities  will  impact  the  income  tax
expense in the period that such a determination is made.

(e) Leases

Leases of fixed assets where substantially all the risks and benefits incidental to the ownership of the asset, but not the legal ownership that are transferred to entities in
the Group, are classified as finance leases.

Finance leases are capitalised by recording an asset and a liability at the lower of the amounts equal to the fair value of the leased property or the present value of the
minimum  lease  payments,  including  any  guaranteed  residual  values.  Lease  payments  are  allocated  between  the  reduction  of  the  lease  liability  and  the  lease  interest
expense for the period.

Lease payments for operating leases, where substantially all of the risks and benefits remain with the lessor, are charged as expenses on a straight-line basis over the life
of the lease term.

Lease incentives under operating leases are recognised as a liability and amortised on a straight-line basis over the life of the lease term.

F-14

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(f) Revenue and other income

Sale of goods

Sales of goods through retail stores, e-commerce and wholesale channels are recognised when control of the products have been transferred to the customer which is a
point  in  time.  For  wholesale  and  e-commerce  sales,  risks  and  rewards  are  transferred  when  goods  are  delivered  to  customers,  and  therefore  reflects  an  estimate  of
shipments that have not been received at year end based on shipping terms and historical delivery times. The Group also provides a reserve for projected merchandise
returns based on prior experience.

The Group sells gift cards to customers. The Group recognises revenue from gift cards when they are redeemed by the customers. In addition, the Group recognises
revenue on all of it’s unredeemed gift cards when the gift cards have expired.

(i) Sale of goods - wholesale

The Group sells a range of lingerie products in the wholesale market. Sales are recognised when control of the products has transferred, being when the products are
delivered to the wholesaler, the wholesaler has full discretion over the channel and price to sell the products, and there is no unfulfilled obligation that could affect the
wholesaler’s acceptance of the products. Delivery occurs when the products have been shipped to the specific location, the risks of obsolescence and loss have been
transferred to the wholesaler, and either the wholesaler has accepted the products in accordance with the sales contract, the acceptance provisions have lapsed, or the
group has objective evidence that all criteria for acceptance have been satisfied.

Revenue from these sales is recognised based on the price specified in the contract, net of the estimated volume discounts. The estimates of discount is based on the
trading terms in the contracts, and revenue is only recognised to the extent that it is highly probable that a significant reversal will not occur. A refund liability (included
in  trade  and  other  payables)  is  recognised  for  expected  volume  payable  to  customers  in  relation  to  sales  made  until  the  end  of  the  reporting  period.  The  Group’s
obligation to provide a refund for faulty products under the standard trading terms is recognised as a provision.

(ii) Sale of goods - retail/e-commerce

The group operates a chain of retail stores and e-commerce websites selling lingerie products. Revenue from the sale of goods is recognised when a group entity sells a
product to the customer.

F-15

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(f) Revenue and other income

Payment of the transaction price is due immediately when the customer purchases the product. It is the group’s policy to sell its products to the end customer with a right
of return within 30 days. Therefore, a refund liability (included in trade and other payables) and a right to the returned goods (included in inventory if deemed saleable)
are recognised for the products expected to be returned. Accumulated experience is used to estimate such returns at the time of sale at a portfolio level (expected value
method). Because the number of products returned has been steady for years, it is highly probable that a significant reversal in the cumulative revenue recognised will
not occur. The validity of this assumption and the estimated amount of returns are reassessed at each reporting date.

Interest revenue

Interest is recognised using the effective interest method.

Other income

Other income is recognised on an accruals basis when the Group is entitled to it.

(g) Brand management, administrative and corporate expenses

Corporate expenses includes head office costs such as human resources, finance team and rental costs. Administrative expenses includes depreciation and amortisation,
as  well  as  professional  accounting  fees.  Brand  management  expenses  includes  other  costs  incurred  in  selling  products,  including  advertising,  design  and  retail  store
occupancy and payroll.

(h) Borrowing costs

Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time
to  get  ready  for  their  intended  use  or  sale,  are  added  to  the  cost  of  those  assets,  until  such  time  as  the  assets  are  substantially  ready  for  their  intended  use  or  sale.
Investment  income  earned  on  the  temporary  investment  of  specific  borrowing  pending  their  expenditure  on  qualifying  assets  is  deducted  from  the  borrowing  costs
eligible for capitalisation.

All other borrowing costs are recognised as an expense in the period in which they are incurred.

(i)

Inventories

Inventories are measured at the lower of cost and net realisable value. Cost of inventory is determined using the weighted average costs basis and is net of any rebates
and discounts received. Net realisable value represents the estimated selling price for inventories less costs necessary to make the sale. Net realisable value is estimated
using the most reliable evidence available at the reporting date and inventory is written down through an obsolescence provision if necessary.

F-16

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(j) Property, plant and equipment

Plant and equipment

Plant and equipment are measured using the cost model.

Under  the  cost  model  the  asset  is  carried  at  its  cost  less  any  accumulated  depreciation  and  any  impairment  losses.  Costs  include  purchase  price  and  other  directly
attributable costs associated with locating the asset to the installation site, where applicable.

Depreciation

Property, plant and equipment, is depreciated on a straight-line basis over the assets useful life to the Group, commencing when the asset is ready for use.

The estimated useful lives used for each class of depreciable asset are shown below:

Fixed asset class
Leasehold improvements
Plant, furniture, fittings and motor vehicles

Useful life
1 - 10 years
3 - 7 years

At  the  end  of  each  annual  reporting  period,  the  depreciation  method,  useful  life  and  residual  value  of  each  asset  is  reviewed.  Any  revisions  are  accounted  for
prospectively as a change in accounting estimate.

F-17

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(k) Financial instruments

Financial instruments are recognised initially using trade date accounting, i.e. on the date that the Group becomes party to the contractual provisions of the instrument.

On initial recognition, all financial instruments are measured at fair value plus transaction costs (except for instruments measured at fair value through profit or loss
where transaction costs are expensed as incurred).

Financial Assets

(i) Classification

From 1 February 2018, the group classifies its financial assets in the following measurement categories:

●
●

those to be measured subsequently at fair value (either through OCI or through profit or loss), and
those to be measured at amortised cost.

The classification depends on the entity’s business model for managing the financial assets and the contractual terms of the cash flows.

For assets measured at fair value, gains and losses will either be recorded in profit or loss or OCI. For investments in equity instruments that are not held for trading, this
will  depend  on  whether  the  group  has  made  an  irrevocable  election  at  the  time  of  initial  recognition  to  account  for  the  equity  investment  at  fair  value  through  other
comprehensive income (FVOCI).

The group reclassifies debt investments when and only when its business model for managing those assets changes.

(ii) Recognition and derecognition

Regular way purchases and sales of financial assets are recognised on trade-date, the date on which the group commits to purchase or sell the asset. Financial assets are
derecognised when the rights to receive cash flows from the financial assets have expired or have been transferred and the group has transferred substantially all the
risks and rewards of ownership.

F-18

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(k) Financial instruments

(iii) Measurement

At initial recognition, the group measures a financial asset at its fair value plus, in the case of a financial asset not at fair value through profit or loss (FVPL), transaction
costs that are directly attributable to the acquisition of the financial asset. Transaction costs of financial assets carried at FVPL are expensed in profit or loss.

Financial assets with embedded derivatives are considered in their entirety when determining whether their cash flows are solely payment of principal and interest.

Debt instruments

Subsequent measurement of debt instruments depends on the group’s business model for managing the asset and the cash flow characteristics of the asset. There are
three measurement categories into which the group classifies its debt instruments:

● Amortised cost: Assets that are held for collection of contractual cash flows where those cash flows represent solely payments of principal  and interest are measured
at  amortised  cost.  Interest  income  from  these  financial  assets  is  included  in  finance  income  using the  effective  interest  rate  method. Any  gain  or  loss  arising  on
derecognition is recognised directly in profit or loss and presented in other gains/(losses) together with foreign exchange gains and losses. Impairment losses are
presented as separate line item in the statement of profit or loss.

●

FVOCI: Assets that are held for collection of contractual cash flows and for selling the financial assets, where the assets’ cash flows represent solely payments of
principal and interest, are measured at FVOCI. Movements in the carrying amount are taken through OCI, except for the recognition of impairment gains or losses,
interest income and foreign exchange gains and losses which are recognised in profit or loss. When the financial asset is derecognised, the cumulative gain or loss
previously recognised  in  OCI  is  reclassified  from  equity  to  profit  or  loss  and  recognised  in  other  gains/(losses).  Interest  income  from these  financial  assets  is
included in finance income using the effective interest rate method. Foreign exchange gains and losses are presented in other gains/(losses) and impairment expenses
are presented as separate line item in the statement of profit or loss.

●

FVPL: Assets that do not meet the criteria for amortised cost or FVOCI are measured at FVPL. A gain or loss on a debt investment  that is subsequently measured at
FVPL is recognised in profit or loss and presented net within other gains/(losses) in the period in which it arises.

Equity instruments

The  group  subsequently  measures  all  equity  investments  at  fair  value.  Where  the  group’s  management  has  elected  to  present  fair  value  gains  and  losses  on  equity
investments in OCI, there is no subsequent reclassification of fair value gains and losses to profit or loss following the derecognition of the investment. Dividends from
such investments continue to be recognised in profit or loss as other income when the group’s right to receive payments is established.

F-19

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(k) Financial instruments

Changes in the fair value of financial assets at FVPL are recognised in other gains/(losses) in the statement of profit or loss as applicable. Impairment losses (and reversal
of impairment losses) on equity investments measured at FVOCI are not reported separately from other changes in fair value.

(iv) Impairment

From  1  February  2018,  the  group  assesses  on  a  forward  looking  basis  the  expected  credit  losses  associated  with  its  debt  instruments  carried  at  amortised  cost  and
FVOCI. The impairment methodology applied depends on whether there has been a significant increase in credit risk.

For trade receivables, the group applies the simplified approach permitted by IFRS 9, which requires expected lifetime losses to be recognised from initial recognition of
the receivables.

(v) Subsequent measurement

If there is objective evidence that an impairment loss on financial assets carried at amortised cost has been incurred, the amount of the loss is measured as the difference
between the asset’s carrying amount and the present value of the estimated future cash flows discounted at the financial assets original effective interest rate.

Subsequent recoveries of amounts previously written off are credited against other expenses in profit or loss.

Financial liabilities

Financial liabilities are classified as either financial liabilities ‘at fair value through profit or loss’ or other financial liabilities depending on the purpose for which the
liability was acquired. Although the Group uses derivative financial instruments in economic hedges of currency and interest rate risk, it does not hedge account for these
transactions.

The  Group’s  financial  liabilities  include  borrowings,  trade  and  other  payables  (including  finance  lease  liabilities),  which  are  measured  at  amortised  cost  using  the
effective interest rate method.

All of the Group’s derivative financial instruments that are not designated as hedging instruments are accounted for at fair value through profit or loss.

(l)

Impairment of non-financial assets

At the end of each reporting period the Group determines whether there is an evidence of an impairment indicator for non-financial assets.

F-20

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(l)

Impairment of non-financial assets

Where an indicator exists and regardless for goodwill, indefinite life intangible assets and intangible assets not yet available for use, the recoverable amount of the asset
is estimated.

Where assets do not operate independently of other assets, the recoverable amount of the relevant cash-generating unit (CGU) is estimated.

The recoverable amount of an asset or CGU is the higher of the fair value less costs of disposal and the value in use. Value in use is the present value of the future cash
flows expected to be derived from an asset or cash-generating unit.

Where the recoverable amount is less than the carrying amount, an impairment loss is recognised in profit or loss.

Reversal indicators are considered in subsequent periods for all assets which have suffered an impairment loss, except for goodwill.

(m) Cash and cash equivalents

For the purpose of presentation in the statement of cash flows, cash and cash equivalents includes cash on hand, deposits held at call with financial institutions, other
short-term, highly liquid investments with original maturities of three months or less that are readily convertible to known amounts of cash and which are subject to an
insignificant risk of changes in value, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities in the balance sheet.

(n) Trade receivables

Trade receivables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method, less provision for impairment.

(o) Trade and other payables

These amounts represent liabilities for goods and services provided to the group prior to the end of financial year which are unpaid. The amounts are unsecured and are
usually paid within 30 days of recognition. Trade and other payables are presented as current liabilities unless payment is not due within 12 months after the reporting
period. They are recognised initially at their fair value and subsequently measured at amortised cost using the effective interest method.

F-21

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(p) Intangibles

Goodwill

Goodwill is carried at cost less accumulated impairment losses. Goodwill is calculated as the excess of the sum of:

i)
ii)
iii)

the consideration transferred;
any non-controlling interest; and
the acquisition date fair value of any previously held equity interest;

over the acquisition date fair value of net identifiable assets acquired in a business combination.

Patents and licences

Separately acquired patents and licences are shown at historical cost. Licenses and customer contracts acquired in a business combination are recognised at fair value at
the  acquisition  date.  They  have  a  finite  useful  life  and  are  subsequently  carried  at  cost  less  accumulated  amortisation  and  impairment  losses.  Licence  fees  have  an
estimated useful life of 5 – 50 years.

Software

Software has a finite life and is carried at cost less any accumulated amortisation and impairment losses. It has an estimated useful life of between one and three years.

Brands

Brand assets relate to brands owned by the Group that have arisen on historical acquisitions. These assets were initially measured at fair value.

Brands  are  considered  as  to  whether  they  have  a  finite  or  indefinite  useful  life  at  their  acquisition  and  are  amortized  if  considered  to  have  a  finite  life.  Brands  are
considered to have indefinite lives in circumstances when there is no foreseeable limit to the period over which the asset is expected to generate net cash flows for the
entity they are not amortised. Brands with indefinite useful lives have been in existence for many years, are well established and show no signs of deteriorating. These
indefinite life brands are assessed for impairment annually or more frequently if impairment indicators are noted.

F-22

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(p) Intangibles

Amortisation

Amortisation is recognised in profit or loss on a straight-line basis over the estimated useful lives of intangible assets, other than goodwill and indefinite life brands, from
the date that they are available for use.

Amortisation methods, useful lives and residual values are reviewed at each reporting date and adjusted if appropriate.

Goodwill and indefinite life brands are not amortised but are tested for impairment annually or more frequently if impairment indicators exist. Goodwill is allocated to
the Group’s cash generating units or groups of cash generating units, which represent the lowest level at which goodwill is monitored but where such level is not larger
than an operating segment. Gains and losses on the disposal of an entity include the carrying amount of goodwill related to the entity sold.

(q) Employee benefits

(i) Short-term obligations

Liabilities for wages and salaries, including non-monetary benefits and accumulating sick leave that are expected to be settled wholly within 12 months after the end
of  the  period  in  which  the  employees  render  the  related  service  are  recognised  in  respect  of  employees’  services  up  to  the  end  of  the  reporting  period  and  are
measured at the amounts expected to be paid when the liabilities are settled. The liabilities are presented as current employee benefit obligations in the balance sheet.

(ii) Other long-term employee benefit obligations

The liabilities for long service leave and annual leave are not expected to be settled wholly within 12 months after the end of the period in which the employees
render the related service. They are therefore measured as the present value of expected future payments to be made in respect of services provided by employees up
to the end of the reporting period using the projected unit credit method. Consideration is given to expected future wage and salary levels, experience of employee
departures and periods of service.

Expected future payments are discounted using market yields at the end of the reporting period of high-quality corporate bonds with terms and currencies that match,
as  closely  as  possible,  the  estimated  future  cash  outflows.  Remeasurements  as  a  result  of  experience  adjustments  and  changes  in  actuarial  assumptions  are
recognised in profit or loss.

The  obligations  are  presented  as  current  liabilities  in  the  balance  sheet  if  the  entity  does  not  have  an  unconditional  right  to  defer  settlement  for  at  least  twelve
months after the reporting period, regardless of when the actual settlement is expected to occur.

F-23

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(r) Provisions

Provisions are recognised when the Group has a legal or constructive obligation, as a result of past events, for which it is probable that an outflow of economic benefits
will result and that outflow can be reliably measured.

Provisions  are  measured  at  the  present  value  of  management’s  best  estimate  of  the  outflow  required  to  settle  the  obligation  at  the  end  of  the  reporting  period.  The
discount rate used is a pre-tax rate that reflects current market assessments of the time value of money and the risks specific to the liability. The increase in the provision
due to the unwinding of the discount is taken to finance costs in the consolidated statements of profit or loss and other comprehensive income.

Provisions recognised represent the best estimate of the amounts required to settle the obligation at the end of the reporting period.

(i) Lease incentive provision

Lease  contributions  include  payment  for  improvements  initially  funded  by  the  landlord.  The  improvement  asset  is  capitalised  and  a  provision  for  the  amount  of
landlord contribution is recognised. The provision is released on a monthly basis over the term of the lease of the property.

(ii) Onerous contract provision

The Group provides for future losses on long-term contracts where it is considered probable that the contract costs are likely to exceed revenues in future years. A
provision  is  required  for  the  present  value  of  future  losses.  Estimating  these  future  losses  involves  a  number  of  assumptions  about  the  achievement  of  contract
performance targets and the likely levels of future cost escalation over time.

(iii) Make good provision

The Group is required to restore the lease premises of various retail stores to their original condition at the end of the respective lease terms. Provisions for make
good obligations are recognised when the group has a present legal or constructive obligation as a result of past events, it is probable that an outflow of resources
will  be  required  to  settle  the  obligation  and  the  amount  can  be  reliably  estimated. A  provision  is  recognised  for  the  present  value  of  the  estimated  expenditure
required to remove any leasehold improvements. These costs have been capitalised as part of the cost of leasehold improvements and are amortised over the lease
term.

F-24

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(s) Earnings/(loss) per share

(i) Basic earnings/(loss) per share

Basic earnings/(loss) per share is calculated by dividing:

●
●

the profit/(loss) attributable to owners of the Group, excluding any costs of servicing equity other than ordinary shares
by the weighted average number of ordinary shares outstanding during the financial year.

(ii) Diluted earnings/(loss) per share

Diluted earnings/(loss) per share adjusts the figures used in the determination of basic earnings per share to take into account:

●
●

the after income tax effect of interest and other financing costs associated with dilutive potential ordinary shares, and
the weighted average number of additional ordinary shares that would have been outstanding assuming the conversion of all dilutive potential ordinary shares.

For periods in which the Group has reported net losses, diluted net loss per share attributable to common shareholders is the same as basic net loss per share attributable
to common stockholders, since their impact would be anti-dilutive to the calculation of net loss per share.

(t) Borrowings

Borrowings are initially recognised at fair value, net of transaction costs incurred. Borrowings are subsequently measured at amortised cost. Any difference between the
proceeds (net of transaction costs) and the redemption amount is recognised in profit or loss over the period of the borrowings using the effective interest method. Fees
paid on the establishment of loan facilities are recognised as transaction costs of the loan to the extent that it is probable that some or all of the facility will be drawn
down. In this case, the fee is deferred until the draw down occurs. To the extent there is no evidence that it is probable that some or all of the facility will be drawn down,
the fee is capitalised as a prepayment for liquidity services and amortised over the period of the facility to which it relates.

Borrowings are removed from the balance sheet when the obligation specified in the contract is discharged, cancelled or expired. The difference between the carrying
amount  of  a  financial  liability  that  has  been  extinguished  or  transferred  to  another  party  and  the  consideration  paid,  including  any  non-cash  assets  transferred  or
liabilities assumed, is recognised in profit or loss as other income or finance costs.

Where the terms of a financial liability are renegotiated and the entity issues equity instruments to a creditor to extinguish all or part of the liability (debt for equity
swap), a gain or loss is recognised in profit or loss, which is measured as the difference between the carrying amount of the financial liability and the fair value of the
equity instruments issued.

Borrowings are classified as current liabilities unless the Group has an unconditional right to defer settlement of the liability for at least 12 months after the reporting
period.

F-25

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(u) Convertible Notes

On issuance of the convertible notes, an assessment is made to determine whether the convertible notes contain an equity instrument or whether the whole instrument
should be classified as a financial liability.

When it is determined that the whole instrument is a financial liability and no equity instrument is identified (for example for foreign-currency-denominated convertibles
notes), the conversion option is separated from the host debt and classified as a derivative liability. The carrying value of the host contract (a contract denominated in a
foreign  currency)  at  initial  recognition  is  determined  as  the  difference  between  the  consideration  received  and  the  fair  value  of  the  embedded  derivative.  The  host
contract is subsequently measured at amortised cost using the effective interest rate method. The embedded derivative is subsequently measured at fair value at the end of
each reporting period through the profit and loss. The convertible note and the derivative are presented as a single number on the balance sheet within interest-bearing
loans and borrowings.

When it is determined that the instrument contains an equity component based on the terms of the contract, on issuance of the convertible notes, the fair value of the
liability component is determined using a market rate for an equivalent non-convertible bond. This amount is classified as a financial liability measured at amortised cost
(net of transaction costs) until it is extinguished on conversion or redemption. The remainder of the proceeds is allocated to the conversion option that is recognised and
included  in  equity.  Transaction  costs  are  deducted  from  equity,  net  of  associated  income  tax.  The  carrying  amount  of  the  conversion  option  is  not  re-measured  in
subsequent years.

(v) Share capital

Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of ordinary shares are recognised as a deduction from equity, net of any tax
effects.

(w) Foreign currency transactions and balances

Each  of  the  entities  within  the  Group  prepare  their  financial  statements  based  on  the  currency  of  the  primary  economic  environment  in  which  the  entity  operates
(functional currency). The consolidated financial statements are presented in New Zealand dollars which is the parent entity’s functional and presentation currency.

F-26

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(w) Foreign currency transactions and balances

Transaction and balances

Foreign currency transactions are recorded at the spot rate on the date of the transaction.

At the end of the reporting period:

Foreign currency monetary items are translated using the closing foreign currency rate;

●
● Non-monetary items that are measured at historical cost are translated using the exchange rate at the date of the transaction; and
● Non-monetary items that are measured at fair value are translated using the rate at the date when fair value was determined.

Exchange differences arising on the settlement of monetary items or on translating monetary items at rates different from those at which they were translated on initial
recognition or in prior reporting periods are recognised through profit or loss, except where they relate to an item of other comprehensive income or whether they are
deferred in equity as qualifying hedges.

Group companies

The financial results and position of foreign operations whose functional currency is different from the Group’s presentation currency are translated as follows:

●
●
●

assets and liabilities are translated at period-end exchange rates prevailing at that reporting date;
income and expenses are translated at average exchange rates for the period where the average rate approximates the rate at the date of the transaction; and
retained earnings are translated at the exchange rates prevailing at the date of the transaction.

Exchange differences arising on translation of foreign operations are transferred directly to the Group’s foreign currency translation reserve in the consolidated balance
sheets. These differences are recognised in the consolidated statements of profit or loss and other comprehensive income in the period in which the operation is disposed.

F-27

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(x) Adoption of new and revised accounting standards

A number of new or amended accounting standards become applicable for the current reporting period and the Group had to change it accounting policies as a result of
adopting the following accounting standards.

- IFRS 9 Financial Instruments
- IFRS 15 Revenue from contract with customers

There were no material impacts on adoption of IFRS 9 and IFRS 15. The other accounting standards did not have any impact on the Group’s accounting policies and did
not require retrospective adjustments.

(y) New Accounting Standards and Interpretations

Certain new accounting standards and interpretations have been published that are not mandatory for 31 January 2019 reporting periods and have not been early adopted
by the Group. The Group’s assessment of the impact of these new standards and interpretations is set out below.

F-28

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

2

Summary of Significant Accounting Policies

(y) New Accounting Standards and Interpretations

Title of Standard

Nature of change

Impact

IFRS 16 
Leases

The IASB has issued a new standard for
leases. This will replace IAS 17. 

The main impact on lessees is that almost all
leases go on balance sheet. This is because
the balance sheet distinction between
operating and finance leases is removed for
lessees. Instead, under the new standard an
asset (the right to use the leased item) and a
financial liability to pay rentals are
recognised. The only exemptions are short-
term and low-value leases.

Management is currently assessing the
impact of the new rules and believes the
adoption of the provisions of this update will
have a material impact on the Group’s
consolidated financial statements. 

Mandatory application
date/Date of adoption by Group
Management is currently assessing the
impact of the new rules and believes the
adoption of the provisions of this update will
have a material impact on the Group’s
consolidated financial statements. 

The new standard will require that we record
a liability and a related asset on the balance
sheet for our leased facilities.

Mandatory for financial years commencing
on or after 1 January 2019. 

Expected date of adoption by the Group: 1
February 2019.

IFRC 23 Uncertainty over Income Tax
Treatments (IFRIC 23)

  On June 7, 2017, the IASB issued IFRIC

  The Group is currently evaluating the

  IFRIC 23 is effective for annual periods

impact of adopting this standard on the
consolidated financial statements.

beginning on or after January 1, 2019, with
earlier application permitted.

23, Uncertainty over Income Tax
Treatments (“IFRIC 23”). IFRIC 23 clarifies
the application of recognition and
measurement requirements in IAS 12,
Income Taxes, when there is uncertainty
over income tax treatments. The IFRIC 23
interpretation specifically addresses whether
an entity considers uncertain tax treatments
separately; the assumptions an entity makes
about the examination of tax treatments by
taxation authorities; how an entity
determines taxable profit (tax loss), tax
bases, unused tax losses, unused tax credits
and tax rates; and how an entity considers
changes in facts and circumstances.

There are no other standards that are not yet effective and that would be expected to have a material impact on the entity in the current or future reporting periods and on
foreseeable future transactions.

(z) Operating segments

Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision maker. The executive directors are the chief
operating decision maker, responsible for allocating resources and assessing performance of the operating segments.

F-29

 
 
 
 
 
 
 
 
 
 
 
 
  
 
  
 
  
  
 
 
 
   
   
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

3 Changes in accounting policies

This note explains the impact of the adoption of IFRS 9 Financial Instruments and IFRS 15 Revenue from Contracts with Customers on the group’s financial statements
and also discloses the new accounting policies that have been applied from 1 February 2018, where they are different to those applied in prior periods.

(a) Impact on the financial statements

There were no impacts on the Group’s accounting policies on adoption of IFRS 9 and IFRS 15, and no retrospective adjustments required either.

(b) IFRS 9 Financial Instruments – Accounting policies applied from 1 February 2018

Impairment

For trade receivables, the group applies the simplified approach permitted by IFRS 9, which requires expected lifetime losses to be recognised from initial recognition of
the receivables.

(c) IFRS 15 Revenue from Contracts with Customers – Accounting policies

(i) Sale of goods - wholesale

The Group sells a range of lingerie products in the wholesale market. Sales are recognised when control of the products has transferred, being when the products are
delivered to the wholesaler, the wholesaler has full discretion over the channel and price to sell the products, and there is no unfulfilled obligation that could affect
the wholesaler’s acceptance of the products. Delivery occurs when the products have been shipped to the specific location, the risks of obsolescence and loss have
been transferred to the wholesaler, and either the wholesaler has accepted the products in accordance with the sales contract, the acceptance provisions have lapsed,
or the group has objective evidence that all criteria for acceptance have been satisfied.

Revenue from these sales is recognised based on the price specified in the contract, net of the estimated volume discounts. The estimates of discount is based on the
trading terms in the contracts, and revenue is only recognised to the extent that it is highly probable that a significant reversal will not occur. A refund liability
(included in trade and other payables) is recognised for expected volume payable to customers in relation to sales made until the end of the reporting period. The
Group’s obligation to provide a refund for faulty products under the standard trading terms is recognised as a provision.

F-30

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

3 Changes in accounting policies

(c) IFRS 15 Revenue from Contracts with Customers – Accounting policies

(ii) Sale of goods - retail/e-commerce

The group operates a chain of retail stores and e-commerce websites selling lingerie products. Revenue from the sale of goods is recognised when a group entity
sells a product to the customer.

Payment of the transaction price is due immediately when the customer purchases the product. It is the group’s policy to sell its products to the end customer with a
right  of  return  within  30  days.  Therefore,  a  refund  liability  (included  in  trade  and  other  payables)  and  a  right  to  the  returned  goods  (included  in  inventory)  are
recognised for the products expected to be returned. Accumulated experience is used to estimate such returns at the time of sale at a portfolio level (expected value
method). Because the number of products returned has been steady for years, it is highly probable that a significant reversal in the cumulative revenue recognised
will not occur. The validity of this assumption and the estimated amount of returns are reassessed at each reporting date.

4 Critical Accounting Estimates and Judgments

The directors make estimates and judgements during the preparation of these financial statements regarding assumptions about current and future events affecting transactions
and balances.

These estimates and judgements are based on the best information available at the time of preparing the financial statements, however as additional information is known
then the actual results may differ from the estimates.

The significant estimates and judgements made have been described below.

Key estimates - inventory

Each item on inventory is reviewed on an annual basis to determine whether it is being carried at higher than its net realisable value. During the period, management have
written down inventory based on best estimate of the net realisable value, although until the time that inventory is sold this is an estimate.

F-31

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

4 Critical Accounting Estimates and Judgments

Key estimates - fair value of financial instruments

The Group has certain financial assets and liabilities which are measured at fair value. Where fair value has not been able to be determined based on quoted price, a valuation
model  has  been  used.  The  inputs  to  these  models  are  observable,  where  possible,  however  these  techniques  involve  significant  estimates  and  therefore  fair  value  of  the
instruments could be affected by changes in these assumptions and inputs.

Key estimates - impairment of brands

In accordance with IAS 36 Impairment of Assets, the Group is required to estimate the recoverable amount of indefinite-lived brand assets at each reporting period.
Impairment testing is an area involving management judgement, requiring assessment as to whether the carrying value of assets can be supported by their value in use or fair
value less cost to sell.

In calculating the fair value less costs to sell, certain assumptions are required to be made in respect of highly uncertain matters including management’s expectations of:

growth in brand revenues

-
- market royalty rate
-
-

the selection of discount rates to reflect the risks involved, and
long-term growth rates

Changing  the  assumptions  selected  by  management,  in  particular  the  growth  rate,  discount  rate  and  market  royalty  rate  assumption  used,  could  significantly  affect  the
Group’s impairment evaluation and hence results.

The Group’s review includes the key assumptions related to sensitivity in the model. Further details are provided in note 15 to the consolidated financial statements.

F-32

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

4 Critical Accounting Estimates and Judgments

Key estimates - impairment of goodwill

In accordance with IAS 36 Impairment of Assets, the Group is required to estimate the recoverable amount of goodwill at each reporting period.

Impairment testing is an area involving management judgement, requiring assessment as to whether the carrying value of assets can be supported by the net present value of
future  cash  flows  derived  from  such  assets  using  cash  flow  projections  which  have  been  discounted  at  an  appropriate  rate  and  using  a  terminal  value  to  incorporate
expectations of growth thereafter.

In  calculating  the  net  present  value  of  the  future  cash  flows,  certain  assumptions  are  required  to  be  made  in  respect  of  highly  uncertain  matters  including  management’s
expectations of:

-
-
-
-

growth in EBITDA future cash flows;
timing and quantum of future capital expenditure;
long-term growth rates; and
the selection of discount rates to reflect the risks involved.

Changing the assumptions selected by management, in particular the discount rate and growth rate assumptions used in the cash flow projections, could significantly affect
the Group’s impairment evaluation and hence results.

The Group’s review includes the key assumptions related to sensitivity in the cash flow projections. Further details are provided in note15(c) to the consolidated financial
statements.

Key judgments - taxes

Deferred tax assets

Determining  income  tax  provisions  and  the  recognition  of  deferred  tax  assets  including  carried  forward  income  tax  involves  judgment  on  the  tax  treatment  of  certain
transactions. Deferred tax is recognised on tax losses not yet used and on temporary differences where it is probable that there will be taxable revenue against which these can
be  offset.  Management  has  made  judgments  as  to  the  probability  of  future  taxable  income  being  generated  against  which  tax  losses  will  be  available  for  offset  based  on
budgets, current and future expected economic conditions.

F-33

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

5 Revenue and Other Income

Revenue from continuing operations

Gross revenue
Rebates

Sale of goods by channel
- Retail
- Wholesale
- Online

Services
Other income

Sales of goods by geography
- New Zealand
- Australia
- United States
- Europe

For the Year
Ended
31 January 2019 
NZ$000’s

For the Year
Ended 
31 January 2018 
NZ$000’s

For the
7 Months Ended
31 January 2017 
NZ$000’s

For the Year
Ended
30 June 2016 
NZ$000’s

120,278 

(8,358)  

111,920 

50,443 
29,394 
32,083 
111,920 
- 
- 
111,920 

40,703 
32,065 
34,156 
4,996 
111,920 

145,452   
(14,064)  
131,388   

53,150   
45,901   
32,234   
131,285   
-   
103   
131,388   

46,665   
38,208   
32,323   
14,192   
131,388   

104,007   
(7,723)  
96,284   

34,460   
43,379   
18,157   
95,996   
-   
288   
96,284   

30,676   
32,913   
23,146   
9,549   
96,284   

163,481 
(12,481)
151,000 

58,837 
77,729 
6,724 
143,290 
7,702 
8 
151,000 

62,109 
53,193 
19,167 
16,531 
151,000 

Other income relates to non-recurring advisory, management and design services provided to other third party intimates apparel brand owners.

All revenue is recognised at a point in time.

F-34

 
 
 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
  
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
  
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

6

Loss for the Period

The loss for the period was derived after charging / (crediting) the following items that are unusual and of significance because of their size, nature and incidence:

For the Year
Ended
31 January 2019
NZ$000’s

For the Year
Ended
31 January 2018
NZ$000’s

For the 
7 Months Ended
31 January 2017
NZ$000’s

For the Year
Ended
30 June 2016
NZ$000’s

Finance Costs
- Interest expense on external borrowings  
- Interest expense on shareholder loans
- Amortisation on loan set up costs

Other (gains)/losses
- Fair value (gain)/loss on foreign
exchange contracts
- Net foreign exchange(gains)/losses

2,338 
1,062 
641 
4,041 

1,065 
(3,027)  
(1,963)  

F-35

5,431   
2,807   
553   
8,791   

(502)  
(255)  
(757)  

2,923   
3,040   
275   
6,238   

2,135   
1,171   
3,306   

3,140 
7,042 
227 
10,409 

7,660 
(5,237)
2,423 

 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
  
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

6

Loss for the Period

Brand transition, restructure and
transaction expenses
- Brand transition expenses
- Onerous contracts
- Restructure expenses
- Transaction expenses

For the Year
Ended
31 January 2019
NZ$000’s

For the Year
Ended
31 January 2018
NZ$000’s

For the 7
Months Ended
31 January 2017
NZ$000’s

For the Year
Ended
30 June 2016
NZ$000’s

291 
(109)  
626 
9,267 
10,075 

-   
(265)  
215   
3,322   
3,272   

-   
1,166   
103   
52   
1,321   

884 
789 
559 
- 
2,232 

The onerous contracts expense reversal relates to a reversal of the provision raised in the prior year.

Transaction expenses relate to costs incurred in respect of the US listing process.

F-36

 
 
 
 
 
 
 
 
 
   
   
 
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

6

Loss for the Period

The loss for the period includes the following specific expenses:

Employee benefits expense:
- Salaries and wages
- Defined contribution expenses

Depreciation
Amortisation
Impairment loss

Rental expense on operating leases:
- Lease payments
- Sublease payments received

For the Year
Ended
31 January 2019
NZ$000’s

For the Year
Ended
31 January 2018
NZ$000’s

For the 
7 Months Ended
31 January 2017
NZ$000’s

For the Year
Ended
30 June 2016
NZ$000’s

30,872 
508 
31,380 

2,151 
231 
8,173 
10,555 

9,760 
- 
9,760 

F-37

33,613   
545   
34,158   

2,724   
306   
1,914   
4,944   

10,807   
(483)  
10,324   

19,917   
1,022   
20,939   

1,664   
178   
292   
2,134   

6,485   
(354)  
6,131   

33,666 
1,588 
35.254 

2,966 
323 
2,157 
5,446 

11,034 
(567)
10,467 

 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
  
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

7

Income Tax Expense/(benefit)

(a) The major components of tax expense/(benefit) comprise:

For the Year
Ended
31 January 2019
NZ$000’s

For the Year
Ended
31 January 2018
NZ$000’s

For the 
7 Months Ended
31 January 2017
NZ$000’s

For the Year
Ended
30 June 2016
NZ$000’s

Current tax

Current tax on profits for the period
Adjustments for current tax of prior
periods

Total current tax expense/(benefit)
Deferred tax expense/(benefit)

Decrease/(increase) in deferred tax
assets (note 28)

Income tax expense/(benefit) for
continuing operations

(b) Reconciliation of income tax to accounting profit:

Loss before income tax
Tax at New Zealand tax rate of 28%
Tax effect of:
- permanent differences (including
impairment expense)
- adjustments in respect of current income
tax of previous years
- effects of different tax rates of
subsidiaries operating in other jurisdictions 
- deferred tax assets relating to the current
year not brought to account
- deferred tax assets relating to prior
periods no longer recognised (note 28)
- other
Income tax expense/(benefit)

(667)  

(607)  
(1,274)  

- 

(1,274)  

(50,492)  
(14,138)  

753 

(522)  

493 

12,077 

- 
63 
(1,274)  

537   

(477)  
60   

-   

60   

(37,533)  
(10,509)  

(105)  

(449)  

(30)  

11,150   

-   
3   
60   

F-38

807   

58   
865   

-   

865   

(15,114)  
(4,232)  

(6)  

41   

(15)  

5,119   

-   
(42)  
865   

301 

(344)
(43)

5,589 

5,546 

(15,200)
(4,256)

757 

(237)

(42)

3,934 

5,589 
(199)
5,546 

 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

7

Income Tax Expense/(benefit)

(c) Tax losses not recognised

For the Year
Ended
31 January 2019
NZ$000’s

For the Year
Ended
31 January 2018
NZ$000’s

For the 
7 Months Ended
31 January 2017
NZ$000’s

For the Year
Ended
30 June 2016
NZ$000’s

Unused tax losses for which no deferred
tax asset has been recognised
Potential tax benefit at 28%

130,587 
36,564 

87,455   
24,487   

43,269   
12,115   

23,765 
6,654 

The Group has assessed future forecast profits and concluded that not enough criteria have been satisfied to recognise any deferred tax assets at the period ended 31 January
2019. Unused tax losses do not have an expiry date.

(d) Temporary differences not recognised  

Temporary differences for which no
deferred tax asset has been recognised
Potential tax benefit at 28%

8

Business Combinations

For the Year
Ended
31 January 2019
NZ$000’s

For the Year
Ended
31 January 2018
NZ$000’s

For the 
7 Months Ended 
31 January 2017
NZ$000’s

For the Year
Ended
30 June 2016
NZ$000’s

14,504 
4,061 

14,661   
4,105   

18,703   
5,237   

19,924 
5,579 

On 19th June 2018, Bendon Limited (Bendon) and Naked Brand Group Inc. (Naked) completed a business combination pursuant to the Merger Agreement. The business
combination was executed after Bendon Limited reorganised its group and inserted a new entity as its parent entity in which the Bendon shareholders rolled over their shares
into the new entity. The new parent entity is called Naked Brand Group Limited. Bendon Limited was considered the accounting acquirer of the consolidated group and the
consolidated accounts represents a continuation of the Bendon Limited financial statements.

Pursuant to the Merger Agreement, (i) Bendon undertook a reorganization (the “Reorganization”) pursuant to which all of the shareholders of Bendon Limited exchanged all
of the outstanding ordinary shares of Bendon Limited (the “Bendon Ordinary Shares”) for ordinary shares in Naked Brand Group Limited (“Naked Brand Group Ordinary
Shares”), and (ii) immediately thereafter, the parties effectuated a merger of Merger Sub and Naked, with Naked surviving as a wholly owned subsidiary of Naked Brand
Group Limited and the Naked stockholders receiving Naked Brand Group Ordinary Shares in exchange for all of the outstanding shares of common stock of Naked (the
“Merger” and together with the Reorganization, the “Transactions”).

F-39

 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

8

Business Combinations

Details of the purchase consideration, the net assets acquired and goodwill are as follows:

Purchase consideration
Shares issued - fair value

The assets and liabilities recognised as a result of the acquisition are as follows:

Cash
Trade and other receivables
Inventories
Intangible assets
- Brand
Trade and other payables

Net identifiable assets acquired
Add: goodwill

Net assets acquired

There were no acquisitions in the year ended 31 January 2018.

F-40

Naked 
NZ$000’s

Fair value 
NZ$000’s

14,196 

592 
4,186 
1,810 

2,726 
(916)

8,398 
5,798 

14,196 

 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
  
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

8

Business Combinations

(a) Acquisition-related costs

Acquisition-related costs of $3,739,279 that were not directly attributable to the issue of shares are included in administrative expenses in profit or loss and in operating
cash flows in the statement of cash flows. In addition, approximately 100,000 Naked Brand Group’s share was issued to advisors as part of their consultancy in lieu of
cash payment. The fair value of these was $700 thousand and that cost has been recognised as an expense in the profit and loss.

(b) Revenue and profit contribution

The acquired business contributed revenues of $2,244,095 and net loss of $813,808 to the group for the period from 19 June 2018 to 31 January 2019. If the acquisition
occurred on 1 February 2018, the full year revenue of the combined group would have been $113,969,040 and loss of $49,255,319.

(c) Provisional accounting

The initial accounting for the business combination is incomplete at the time of the end of the reporting period and will be recognised using provisional amounts. During
the measurement period, the Group will retrospectively adjust the provisional amounts recognised at the acquisition date to reflect new information obtained about facts
and  circumstance  that  existed  as  at  the  acquisition  date.  The  measurement  period  ends  as  soon  the  Group  receives  the  information  it  was  seeking  about  facts  and
circumstances that existed as of the acquisition date or learns that more information is not obtained. The measurement shall not exceed one year from the acquisition
date.

F-41

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

9 Acquisition of FOH Online Corp Inc.

On  November  15,  2018  the  Group  entered  into  a  Stock  Purchase Agreement  with  the  shareholders  of  FOH  Online  Corp  Inc  (FOH),  which  included  Cullen  Investments
Limited  (Cullen)  a  related  entity,  that  the  Group  purchased  all  of  the  issued  and  outstanding  shares  of  FOH.  The  transaction  was  settled  on  December  6,  2019.  The  sub
licence agreement which was in place between the Group and FOH was terminated upon completion of this transaction. The Group has treated this transaction as an asset
acquisition as the activities of FOH did not constitute a business.

Details of the purchase consideration, the net assets acquired and goodwill are as follows:

Purchase consideration
Shares issued at fair value
Debt forgiveness
Total

The assets and liabilities recognised as a result of the acquisition are as follows

Cash
Net balance with sub licencee
Loan payable to EJ Watson
Patents and Licences
Total of assets acquired

F-42

FOH
NZ$000’s 

Fair value
NZ$000’s 

6,872 
13,074 
19,946 

278 
(3,119)
(2,172)
24,959 
19,946 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

10 Operating Segments

Segment information

Identification of reportable operating segments

The consolidated entities’ Director examined the group’s performance from both sales channel and geographical perspective and identified seven reportable segments being
Australia Retail, New Zealand Retail, Australia wholesale, New Zealand wholesale, US Wholesale, EU Wholesale and e-commerce.

Australia retail

This segment covers retail and outlet stores located in Australia.

New Zealand retail

This segment covers retail and outlet stores located in New Zealand.

Australia wholesale

This segment covers the wholesale of intimates apparel to customers based in Australia.

New Zealand wholesale

This segment covers the wholesale of intimates apparel to customers based in New Zealand.

US wholesale

This segment covers the wholesale of intimates apparel to customers based in the United States of America.

Europe wholesale

This segment covers the wholesale of intimates apparel to customers based in Europe.

F-43

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

10 Operating Segments

Identification of reportable operating segments

E-commerce

This segment covers the group’s online retail activities. E-commerce revenue for the periods ended 31 January 2019, 31 January 2018 and 31 January 2017 include revenue
from a US brand called Fredericks of Hollywood for which Bendon Limited currently has a licence agreement.

These operating segments are based on the internal reports that are reviewed and used by the Chief Executive Officer (who is identified as the Chief Operating Decision
Makers (‘CODM’)) in assessing performance and in determining the allocation of resources.

The CODM reviews underlying EBITDA (earnings before interest, tax, depreciation and amortisation). The accounting policies adopted for internal reporting to the CODM
are consistent with those adopted in the financial statements.

EBITDA  is  a  financial  measure  which  is  not  prescribed  by  IFRS  and  represents  the  profit  adjusted  for  specific  non-cash  and  significant  items.  The  directors  consider
EBITDA to reflect the core earnings of the consolidated entity.

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

Other Costs and Business Activities

Certain costs are not allocated to our reporting segment results, such as costs associated with the following:

- Corporate overheads, which is responsible for centralized functions such as information technology, facilities, legal, finance, human resources, business development, and
procurement. These costs also include compensation costs and other miscellaneous operating expenses not charged to our operating segments, as well as interest and tax
income and expense.

These costs are included with in “unallocated” segment in our segment performance.

F-44

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

10 Operating Segments

Other assets and liabilities

We manage our assets and liabilities on a Group basis, not by segment. CODM does not regularly review any asset or liability information by segment and its preparation is
impracticable. Accordingly, we do not report asset and liability information by segment.

(a) Reconciliations

Reconciliation of segment revenue to consolidated statements of profit or loss and other comprehensive income:

Total segment revenue
Intersegment eliminations
Other revenue
Total revenue

For the 
Year Ended 
31 January 2019 
NZ$000’s

For the 
Year Ended 
31 January 2018 
NZ$000’s

For the
7 Months Ended 
31 January 2017 
NZ$000’s

For the
Year Ended 
30 June 2016 
NZ$000’s

136,842 
(24,922)  

- 
111,920 

156,311   
(24,923)  
-   
131,388   

113,031   
(16,747)  
-   
96,284   

176,145 
(32,855)
7,710 
151,000 

F-45

 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

10 Operating Segments

(a) Reconciliations

Reconciliation of segment EBITDA to the consolidated statements of profit or loss and other comprehensive income:

The  Board  meets  on  a  monthly  basis  to  assess  the  performance  of  each  segment,  net  operating  profit  does  not  include  non-operating  revenue  and  expenses  such  as
dividends, fair value gains and losses.

Segment EBITDA
Income tax (expense)/benefit
Other revenue
Any other reconciling items
Total net loss after tax

For the 
Year Ended 
31 January 2019 
NZ$000’s

For the 
Year Ended 
31 January 2018 
NZ$000’s

For the
7 Months Ended 
31 January 2017 
NZ$000’s

For the
Year Ended 
30 June 2016 
NZ$000’s

(25,602)  
1,274 
- 

(24,892)  
(49,220)  

(24,053)  
(60)  
-   
(13,480)  
(37,593)  

(2,126)  
(865)  
-   
(12,988)  
(15,979)  

10,470 
(5,546)
7,710 
(33,380)
(20,746)

Any other reconciling items includes brand transition, finance expenses, impairment expense, depreciation and amortisation, fair value gain/loss on foreign exchange
contracts, and unrealised foreign exchange gain/loss that cannot be allocated to segments.

(b) Geographical information

In presenting information on the basis of geographical segments, segment revenue is based on the geographical location of customers whereas segment assets are based
on the location of the assets.

F-46

 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

10 Operating Segments

(b) Geographical information

New Zealand
Australia
United States
Europe

For the 
Year Ended 
31 January 2019 
NZ$000’s

For the
Year Ended 
31 January 2018 
NZ$000’s

For the 
7 Months Ended 
31 January 2017 
NZ$000’s

For the
Year Ended 
30 June 2016 
NZ$000’s

40,703 
32,065 
34,156 
4,996 
111,920 

46,665   
38,208   
32,323   
14,192   
131,388   

30,676   
32,913   
23,146   
9,549   
96,284   

62,109 
53,193 
19,167 
16,531 
151,000 

The revenues resulting from the Naked business combination are included in the United States segment shown above.

F-47

 
 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

10 Operating Segments

(c) Segment performance

For the year ended 31 January 2019
Revenue from external customers
Service income

Cost of sales
Gross margin
Other segment expenses*
Unallocated expenses
Administrative expenses
Corporate expenses
Other foreign exchange gain/loss
EBITDA
Brand transition, restructure and transaction expenses
Finance expense
Impairment expense
Depreciation and amortisation
Fair value gain/(loss) on foreign exchange contracts
Unrealised foreign exchange gain/(loss)
Fair value gain/(loss) on Convertible Notes derivative
Loss before income tax expense

Income tax expense
Loss after income tax expense

NZ Retail 
NZ$000’s

31,801 
- 
31,801 
(15,424)  
16,377 
(13,537)  

AU Retail 
NZ$000’s  
18,547 
- 
18,547 
(9,192)  
9,355 
(11,003)  

NZ
Wholesale 
NZ$000’s  
7,154 
- 
7,154 
(6,372)  
782 
(912)  

AU
Wholesale 
NZ$000’s  
11,491 
- 
11,491 
(8,498)  
2,993 
(4,495)  

US
Wholesale 
NZ$000’s  
5,798 
- 
5,798 
(5,222)  
576 
(2,724)  

EU
Wholesale 
NZ$000’s  
4,996 
- 
4,996 
(4,490)  
506 
(1,536)  

e-
commerce 
NZ$000’s  
32,133 
- 
32,133 
(21,248)  
10,885 
(11,247)  

- 
- 
- 
2,840 
- 
- 
- 
- 
- 
- 
- 
2,840 
- 
2,840 

- 
- 
- 

(1,648)  

- 
- 
- 
- 
- 
- 
- 

(1,648)  

- 

(1,648)  

- 
- 
- 
(130)  
- 
- 
- 
- 
- 
- 
- 
(130)  
- 
(130)  

F-48

- 
- 
- 

- 
- 
- 

- 
- 
- 

(1,502)  

(2,148)  

(1,030)  

- 
- 
- 
- 
- 
- 
- 

- 
- 
- 
- 
- 
- 
- 

- 
- 
- 
- 
- 
- 
- 

(1,502)  

(2,148)  

(1,030)  

- 

- 

- 

(1,502)  

(2,148)  

(1,030)  

- 
- 
- 
(362)  
- 
- 
- 
- 
- 
- 
- 
(362)  
- 
(362)  

Unallocated 
NZ$000’s

- 
- 
- 

(4,034)  
(4,034)  

- 

(1,050)  
(17,947)  
1,409 
(21,622)  
(10,075)  
(4,041)  
(8,173)  
(2,382)  
(1,704)  
2,258 
(775)  
(46,514)  
1,274 
(45,240)  

Total 
NZ$000’s  
111,920 
- 
111,920 
(74,480)
37,440 
(45,454)

(1,050)
(17,947)
1,409 
(25,602)
(10,075)
(4,041)
(8,173)
(2,382)
(1,704)
2,258 
(775)
(50,494)
1,274 
(49,220)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

10 Operating Segments

(c) Segment performance

For the year ended 31 January 2018
Revenue from external customers
Service income

Cost of sales
Gross margin
Other segment expenses*
Unallocated expenses
Administrative expenses
Corporate expenses
Other foreign exchange gain/loss
EBITDA
Brand transition, restructure and transaction expenses
Finance expense
Impairment expense
Depreciation and amortisation expense
Fair value gain/(loss) on foreign exchange contracts
Unrealised foreign exchange (gain)/loss
Fair value (gain)/loss on Convertible Note derivative
Loss before income tax expense

Income tax expense
Loss after income tax expense

NZ Retail 
NZ$000’s  
34,269 
- 
34,269 
(16,488)  
17,781 
(13,451)  

AU Retail 
NZ$000’s  
18,236 
- 
18,236 
(9,457)  
8,779 
(11,329)  

NZ
Wholesale 
NZ$000’s  
10,453 
- 
10,453 
(8,213)  
2,240 
(1,068)  

AU
Wholesale 
NZ$000’s  
15,512 
- 
15,512 
(12,545)  
2,967 
(3,781)  

US
Wholesale 
NZ$000’s  
6,390 
- 
6,390 
(6,438)  
(48)  
(3,301)  

EU
Wholesale 
NZ$000’s  
14,192 
- 
14,192 
(10,221)  
3,971 
(2,904)  

e-
commerce 
NZ$000’s  
32,234 
- 
32,234 
(20,974)  
11,260 
(11,520)  

Unallocated 
NZ$000’s  
- 
102 
102 
(3,123)  
(3,021)  

- 

Total 
NZ$000’s  
131,286 
102 
131,388 
(87,459)
43,929 
(47,354)

- 
- 
- 
4,330 
- 
- 
- 
- 
- 
- 
- 
4,330 
- 
4,330 

- 
- 
- 

(2,550)  

- 
- 
- 
- 
- 
- 
- 

(2,550)  

- 

(2,550)  

- 
- 
- 
1,172 
- 
- 
- 
- 
- 
- 
- 
1,172 
- 
1,172 

- 
- 
- 
(814)  
- 
- 
- 
- 
- 
- 
- 
(814)  
- 
(814)  

- 
- 
- 

(3,349)  

- 
- 
- 
- 
- 
- 
- 

(3,349)  

- 

(3,349)  

- 
- 
- 
1,067 
- 
- 
- 
- 
- 
- 
- 
1,067 
- 
1,067 

- 
- 
- 
(260)  
- 
- 
- 
- 
- 
- 
- 
(260)  
- 
(260)  

(1,101)  
(19,150)  
(377)  
(23,649)  
(3,272)  
(8,791)  
(1,914)  
(3,030)  
(502)  
1,636 
2,393 
(37,129)  
(60)  
(37,189)  

(1,101)
(19,150)
(377)
(24,053)
(3,272)
(8,791)
(1,914)
(3,030)
(502)
1,636 
2,393 
(37,533)
(60)
(37,593)

* Other segment expenses relate to brand management expenses and some corporate expenses.

F-49

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

10 Operating Segments

(c) Segment performance

For the 7 months ended 31 January 2017

NZ Retail 
NZ$000’s  

AU Retail 
NZ$000’s  

NZ
Wholesale 
NZ$000’s  

AU
Wholesale 
NZ$000’s  

US
Wholesale 
NZ$000’s  

EU
Wholesale 
NZ$000’s  

e-
commerce 
NZ$000’s  

Unallocated 
NZ$000’s  

Total 
NZ$000’s  

Revenue from external customers

Cost of sales
Gross margin
Other segment expenses*
Unallocated expenses
Administrative expenses
Corporate expenses
Other foreign exchange gain/loss
EBITDA

Brand transition, restructure and transaction expenses
Finance expense
Impairment expense
Depreciation and amortisation expense
Fair value gain/(loss) on foreign exchange contracts
Unrealised foreign exchange (gain)/loss
Fair value (gain)/loss on Convertible Note derivative
Loss before income tax expense
Income tax expense
Loss after income tax expense

21,953 
21,953 
(9,707)  
12,246 
(7,480)  

12,053 
12,053 
(5,592)  
6,461 
(6,196)  

7,484 
7,484 
(4,961)  
2,523 
(475)  

18,091 
18,091 
(11,431)  
6,660 
(2,089)  

9,015 
9,015 
(6,934)  
2,081 
(2,065)  

9,548 
9,548 
(6,277)  
3,271 
(2,013)  

18,140 
18,140 
(11,902)  
6,238 
(3,654)  

- 
- 
- 
4,766 
- 
- 
- 
- 
- 
- 
- 
4,766 
- 
4,766 

- 
- 
- 
265 
- 
- 
(281)  
- 
- 
- 
- 
(16)  
- 
(16)  

- 
- 
- 
2,048 
- 
- 
- 
- 
- 
- 
- 
2,048 
- 
2,048 

- 
- 
- 
4,571 
- 
- 
- 
- 
- 
- 
- 
4,571 
- 
4,571 

- 
- 
- 
16 
- 
- 
- 
- 
- 
- 
- 
16 
- 
16 

- 
- 
- 
1,258 
- 
- 
- 
- 
- 
- 
- 
1,258 
- 
1,258 

- 
- 
- 
2,584 
- 
- 
- 
- 
- 
- 
- 
2,584 
- 
2,584 

- 
- 
(340)  
(340)  
(8,068)  

(541)  
(8,082)  
(603)  
(17,634)  
(1,321)  
(6,238)  
(11)  
(1,842)  
(2,135)  
(568)  
(592)  
(30,341)  
(865)  
(31,206)  

96,284 
96,284 
(57,144)
39,140 
(32,040)

(541)
(8,082)
(603)
(2,126)
(1,321)
(6,238)
(292)
(1,842)
(2,135)
(568)
(592)
(15,114)
(865)
(15,979)

* Other segment expenses relate to brand management expenses and some corporate expenses.

F-50

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

10 Operating Segments

(c) Segment performance

For the year ended 30 June 2016

Revenue from external customers
Service income
Other income

Cost of sales
Gross margin
Other segment expenses*
Unallocated expenses
Administrative expenses
Corporate expenses
Other foreign exchange gain/loss
EBITDA

Brand transition, restructure and transaction expenses
Finance expense
Impairment expense
Depreciation and amortisation expense
Fair value gain/(loss) on foreign exchange contracts
Unrealised foreign exchange (gain)/loss
Loss before income tax expense
Income tax expense
Loss after income tax expense

NZ Retail 
NZ$000’s  

AU Retail 
NZ$000’s  

NZ
Wholesale 
NZ$000’s  

AU
Wholesale 
NZ$000’s  

US
Wholesale 
NZ$000’s  

EU
Wholesale 
NZ$000’s  

e-
commerce 
NZ$000’s  

Unallocated 
NZ$000’s  

Total 
NZ$000’s  

37,389 
- 
- 
37,389 
(16,053)  
21,336 
(12,263)  

20,680 
- 
- 
20,680 
(8,930)  
11,750 
(9,835)  

15,071 
- 
- 
15,071 
(10,721)  
4,350 
(709)  

- 
- 
- 
9,073 
- 
- 
- 
- 
- 
- 
9,073 
- 
9,073 

- 
- 
- 
1,915 
- 
- 
- 
- 
- 
- 
1,915 
- 
1,915 

- 
- 
- 
3,641 
- 
- 
- 
- 
- 
- 
3,641 
- 
3,641 

28,021 
- 
- 
28,021 
(18,056)  
9,965 
(3,520)  

- 
- 
- 
6,445 
- 
- 
- 

(2,157)  

- 
- 
4,288 
- 
4,288 

18,876 
- 
- 
18,876 
(14,540)  
4,336 
(2,817)  

16,531 
- 
- 
16,531 
(11,658)  
4,873 
(3,204)  

- 
- 
- 
1,519 
- 
- 
- 
- 
- 
- 
1,519 
- 
1,519 

- 
- 
- 
1,669 
- 
- 
- 
- 
- 
- 
1,669 
- 
1,669 

6,722 
- 
- 
6,722 
(3,582)  
3,140 
(2,039)  

- 
- 
- 
1,101 
- 
- 
- 
- 
- 
- 
1,101 
- 
1,101 

- 
7,702 
8 
7,710 
15 
7,725 
(13,975)  

(801)  
(13,002)  
5,160 
(14,893)  
(2,232)  
(10,409)  

- 

(3,289)  
(7,660)  
77 

(38,406)  
(5,546)  
(43,952)  

143,290 
7,702 
8 
151,000 
(83,525)
67,475 
(48,362)

(801)
(13,002)
5,160 
10,470 
(2,232)
(10,409)
- 
(5,446)
(7,660)
77 
(15,200)
(5,546)
(20,746)

* Other segment expenses relate to brand management expenses and some corporate expenses.

F-51

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

11 Cash and Cash Equivalents

Cash on hand
Cash at bank

12 Trade and Other Receivables

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

47 
1,915 
1,962 

54   
10,685   
10,739   

48 
2,596 
2,644 

CURRENT
Trade receivables
Provision for impairment

Prepayments
Other receivables
Total current trade and other receivables

(a)

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

7,789 
(609)  
7,180 
2,280 
183 
9,650 

9,982   
(326)  
9,656   
1,792   
1,717   
13,165   

26,499 
(537)
25,962 
1,779 
349 
28,090 

Due to the short-term nature of the current receivables, their carrying amount is considered to be the same as their fair value.

F-52

 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
  
 
    
  
 
  
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
 
 
  
 
 
 
 
 
  
 
 
 
 
 
  
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

12 Trade and Other Receivables

(a) Impairment of receivables

The Group applies the simplified approach to providing for expected credit losses prescribed by AASB 9, which permits the use of the lifetime expected loss provision
for all trade receivables. To measure the expected credit losses, trade receivables have been grouped based on shared credit risk characteristics and the days past due.
The loss allowance provision as at 31 January 2019 is determined as follows, the expected credit losses incorporate forward looking information.

31 January 2019
Expected loss rate (%)
Gross carrying amount ($)
ECL provision

0 - 30 days

31 - 60 days

60 - 90 days

> 90 days
overdue

Total

- 
5,577 
- 

F-53

- 
852 
- 

-   
101   
-   

48.40   
1,259   
609   

7,789 
609 

 
 
 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

12 Trade and Other Receivables

(a) Impairment of receivables

Reconciliation of changes in the provision for impairment of receivables is as follows:

Balance at beginning of the period (calculated in accordance with AASB 139)
Amount restated through opening retained earnings on adoption of AASB 9
Opening impairment allowance calculated under AASB 9
Additional impairment loss recognised
Amounts written off as uncollectable

Directly to P&L
Movement through provision

Unused amounts reversed
Foreign exchange movement
Balance at end of the period

For the Year Ended 31
January 2019 
NZ$000’s

For the Year Ended 31
January 2018 
NZ$000’s

For the 7 Months Ended
31 January 2017 
NZ$000’s

(326)  
-   
(326)  
-   

-   
(1,037)  
772   
(18)  
(609)  

(537)  
-   
(537)  
-   

-   
(92)  
316   
(13)  
(326)  

(268)
- 
(268)
- 

- 
(364)
80 
15 
(537)

The Group measures the loss allowance for trade receivables at an amount equal to lifetime expected credit loss (ECL). The ECL on trade receivables are estimated using
a provision matrix by reference to past default experience of the debtor and an analysis of the debtor’s current financial position, adjusted for factors that are specific to
the debtors, general economic conditions of the industry in which the debtors operate and an assessment of both the current as well as the forecast direction of conditions
at the reporting date.

The Group has recognised a loss allowance of 48.40% against identifiable receivables at risk in excess of 90 days because historical experience has indicated that these
receivables are generally not recoverable.

There has been no change in the estimation techniques or significant assumptions made during the current reporting period.

The Group writes off a trade receivable when there is information indicating that the debtor is in severe financial difficulty and there is no realistic prospect of recovery,
e.g. when the debtor has been placed under liquidation or has entered into bankruptcy proceedings, whichever occurs first.

F-54

 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

12 Trade and Other Receivables

(b) Aged analysis

The ageing analysis of receivables is as follows:

0-30 days
31-60 days
61-90 days (past due not impaired)
61-90 days (considered impaired)
91+ days (past due not impaired)
91+ days (considered impaired)

(c) Transferred receivables

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

5,577 
852 
101 
- 
3,295 
(2,036)  
7,789 

7,945   
335   
489   
-   
1,213   
-   
9,982   

14,883 
2,566 
2,166 
- 
6,884 
- 
26,499 

During the periods ended 31 January 2018 and 31 January 2017 the carrying amounts of the trade receivables included receivables which were subject to a bank funding
arrangement.  Under  this  arrangement,  Bendon  had  transferred  the  relevant  receivables  to  BNZ  in  exchange  for  cash  and  is  prevented  from  selling  or  pledging  the
receivables. However, Bendon has retained credit risk. The group therefore continues to recognise the transferred assets in their entirety in the balance sheet. The amount
repayable under the factoring agreement is presented as secured borrowings.

Transferred receivables

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

     - 

9,790   

11,649 

F-55

 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

13 Inventories

Finished goods
Provision for impairment

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

21,564   
(444)  
21,120   

31,451   
(338)  
31,113   

37,904 
(153)
37,751 

Write downs of inventories to net realisable value during the period were NZ$106,433 (2018: NZ$185,026, 2017: NZ$364,660).

14 Property, plant and equipment

Plant, furniture, fittings and motor vehicles
At cost
Accumulated depreciation

Leasehold Improvements
At cost
Accumulated depreciation

Total property, plant and equipment

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

25,666   
(25,167)  
499   

12,035   
(8,771)  
3,264   
3,763   

27,801   
(25,788)  
2,013   

10,762   
(8,034)  
2,728   
4,741   

25,455 
(23,182)
2,273 

10,132 
(7,441)
2,691 
4,964 

F-56

 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

14 Property, plant and equipment

(a) Movements in carrying amounts of property, plant and equipment

Movement in the carrying amounts for each class of property, plant and equipment between the beginning and the end of the current financial period:

Year ended 31 January 2019
Balance at the beginning of year
Additions
Disposals
Depreciation expense
Impairment loss
Foreign exchange movements
Balance at the end of the year

Leasehold improvements
NZ$000’s

Plant, furniture, fittings
and
motor vehicles 
NZ$000’s

Total 
NZ$000’s

2,728   
1,501   
(105)  
(982)  
-   
122   
3,264   

2,013   
1,084   
(2,736)  
(1,170)  
(239)  
1,547   
499   

4,741 
2,585 
(2,841)
(2,152)
(239)
1,669 
3,763 

F-57

 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

14 Property, plant and equipment

(a) Movements in carrying amounts of property, plant and equipment

Year ended 31 January 2018
Balance at the beginning of year
Additions
Disposals
Depreciation expense
Foreign exchange movements
Balance at the end of the year

Leasehold Improvements
NZ$000’s

Plant, furniture, fittings
and motor vehicles 
NZ$000’s

Total 
NZ$000’s

2,691   
285   
(4)  
(496)  
252   
2,728   

2,273   
2,032   
(118)  
(2,228)  
54   
2,013   

4,964 
2,317 
(122)
(2,724)
306 
4,741 

F-58

 
 
 
 
 
 
 
 
 
   
   
 
 
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

14 Property, plant and equipment

(a) Movements in carrying amounts of property, plant and equipment

7 months ended 31 January 2017
Balance at the beginning of period
Additions
Depreciation expense
Impairment
Foreign exchange movements
Balance at the end of the period

Leasehold improvements
NZ 000’s
$

Plant, furniture, fittings
and
motor vehicles 
NZ 000’s
$

Total 
NZ 000’s
$

2,795   
241   
(296)  
-   
(49)  
2,691   

3,414   
482   
(1,368)  
(281)  
26   
2,273   

6,209 
723 
(1,664)
(281)
(23)
4,964 

The  group  is  currently  assessing  the  impact  of  IFRS  16 Leases  and  believes  adoption  of  the  provisions  of  this  standard  will  have  a  material  impact  on  the  Group’s
consolidated financial statements.

IFRS 16 Leases will require that the group record a liability and a related asset on the balance sheet for our leased facilities. 

F-59

 
 
 
 
 
 
 
 
 
   
   
 
 
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

15 Intangible Assets

Goodwill
Cost
Accumulated impairment

Patents and licences
Cost
Accumulated amortisation and impairment

Brands
Cost
Accumulated amortisation and impairment

Software
Cost
Accumulated amortisation and impairment

Total Intangible assets

31 January 2019
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

5,607   
(3,287)  
2,320   

25,993   
(918)  
25,075   

14,769   
(4,563)  
10,205   

15,718   
(15,455)  
263   
37,864   

-   
-   
-   

919   
(718)  
201   

12,463   
-   
12,463   

15,788   
(15,440)  
348   
13,012   

- 
- 
- 

1,169 
(573)
596 

12,036 
- 
12,036 

17,308 
(15,260)
2,048 
14,680 

F-60

 
 
 
 
 
 
 
   
   
 
 
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

15 Intangible Assets

(a) Software impairment

For the year ended 31 January 2018, management decided to fully impair the costs on the ERP upgrade and are currently reviewing alternatives.

(b) Movements in carrying amounts of intangible assets

Year ended 31 January 2019
Balance at the beginning of the year
Additions
Amortisation
Impairment
Foreign exchange movements
Closing value at 31 January 2019

Software 
NZ$000’s

Patents and
licences 
NZ$000’s

Brands 
NZ$000’s

Goodwill 
NZ$000’s

Total 
NZ$000’s

348 
33 
(29)  
(83)  
(6)  

263 

201 
25,076 

(202)  
- 
- 
25,075 

F-61

12,463   
2,726   
-   
(4,563)  
(420)  
10,205   

-   
5,798   
-   
(3,287)  
(192)  
2,320   

13,012 
33,633 
(231)
(7,933)
(618)
38,864 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

15 Intangible Assets

(b) Movements in carrying amounts of intangible assets

Year ended 31 January 2018
Balance at the beginning of the year
Additions
Amortisation
Impairment
Foreign exchange movements
Closing value at 31 January 2018

7 months ended 31 January 2017
Balance at the beginning of the year
Additions
Amortisation
Foreign exchange movements
Closing value at 31 January 2017

Software 
NZ$000’s

Patents and
licences 
NZ$000’s

Brands  
NZ$000’s

Goodwill 
NZ$000’s

Total 
NZ$000’s

2,048   
106   
(163)  
(1,650)  
7   
348   

596   
12   
(143)  
(264)  
-   
201   

12,036   
-   
-   
-   
427   
12,463   

Software 
NZ 000’s 
$

Patents and
licences 
NZ 000’s 
$

Brands 
NZ 000’s 
$

Goodwill
NZ 000’s 
$

2,196   
-   
(148)  
-   
2,048   

274   
351   
(30)  
1   
596   

12,105   
-   
-   
(69)  
12,036   

F-62

-   
-   
-   
-   
-   
-   

-   
-   
-   
-   
-   

14,680 
118 
(306)
(1,914)
434 
13,012 

Total 
NZ 000’s 
$

14,575 
351 
(178)
(68)
14,680 

 
 
 
 
 
 
 
 
   
   
   
   
 
 
 
   
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
   
   
   
   
 
 
 
   
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

15 Intangible Assets

(c) Impairment testing for goodwill

For the purpose of impairment testing, goodwill is allocated to cash-generating units as below:

Description of the cash-generating unit (CGU)
United States

Impairment assumptions

For the Year Ended 31
January 2019 
NZ $000’s

2,320   
2,320   

For the Year
Ended 31
January 2018 
NZ $000’s

For the 7
Months Ended
31 January 2017 
NZ $000’s

-   
-   

- 
- 

Goodwill relates to the acquisition of Naked Inc, a business operating in the United States and was allocated to the Group’s operation in United States which is the cash
generating unit (CGU) for the purpose of impairment testing. The recoverable amount of the CGU was determined based on value-in-use calculations which require the
use of assumptions. The calculations use cash flow projections based on financial budgets approved by management covering a five-year period. Cash flows beyond the
five-year period are extrapolated using the estimated growth rates stated below. These growth rates do not exceed the long-term average growth rates for the industry.

The result of the impairment assessment is that the carrying value  exceeded  the  fair  value  less  costs  to  sell  by  an  amount  of  $3.2m. As  such,  the  goodwill  has  been
partially impaired for the year ended 31 January 2019.

Significant assumptions used for the purposes of the value-in-use calculation include:

United States
Post-tax discount rate - 10.50%
EBITDA growth rate - 10%
Terminal growth - 2%

F-63

 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

15 Intangible Assets

(c) Impairment testing for goodwill

Impact of possible changes in key assumptions

The directors have made judgements and estimates to assess goodwill for impairment. Should these judgements and estimates not occur the resulting carrying amount
may decrease.

The sensitivities that have been separately modelled are as follows:

(a) a 3.25% increase in the post-tax discount rate
(b) EBITDA growth rate reduced to 5%

The carrying amount of the goodwill is sensitive to assumptions used in the impairment test calculations including the post-tax discount rate and sales growth rate. A
3.25% increase in the post-tax discount rate would result in an additional impairment of $2,320 thousand against the carrying amount of the goodwill. A reduction of the
EBITDA growth rate to 5% would not result in a further impairment as goodwill would be fully impaired from the increase of the post-tax discount rate.

(d) Impairment testing for indefinite-lived brand intangibles

Brand  intangible  assets  represent  brands  owned  by  the  Group,  that  arose  on  historical  acquisitions  including  Pleasure  State,  Davenport  and  Lovable.  The  intangible
assets increased in the current period as result of the business combinations with Naked Brand Group Inc. See note 8 for further information.

The brand intangible assets of $10,205,000 (2018: $12,463,000, 2017: $12,036,000) are tested for impairment annually.

Impairment assumptions

Management has determined the recoverable amount of the indefinite-lived brand assets by assessing the fair value less cost of disposal (FVLCOD) of the underlying
assets. The relief from royalty method adopted to complete the valuation determines, in lieu of ownership, the cost that would be required to obtain comparable rights to
use the asset via a third-party licence arrangement. These calculations use cash flow projections based on financial budgets approved by management covering a five-
year period. Cash flows beyond the five-year period are extrapolated using the estimated growth rates shown below. These growth rates do not exceed the long-term
average growth rates for the industry. The result of the impairment assessment is that the carrying value has exceeded the fair value less costs to sell by $3.9m. As such,
the indefinite-lived brand assets has been partially impaired for the year ended 31 January 2019.

F-64

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

15 Intangible Assets

(d) Impairment testing for indefinite-lived brand intangibles

Management’s approach and the key assumptions used to determine the FVLCOD were as follows:
Sales growth: 2.5% (31 January 2018: 5%)
Royalty rate: 5.0% (31 January 2018: 6.6%)
Cash flow - revenue forecast period: 5 years (31 January 2018: 5 years)
Post-tax discount rate (%) for US brands: 10.5% (31 January 2018: 0%)
Post-tax discount rate (%) for NZ brands: 11.75% (31 January 2018: 11.4%)
Long term sales growth rate (%): 2% (31 January 2018: 2%)

Impact of possible changes in key assumptions

The  directors  have  made  judgements  and  estimates  to  assess  indefinite-lived  assets  for  impairment.  Should  these  judgements  and  estimates  not  occur  the  resulting
carrying amount may decrease.

The sensitivities that have been separately modelled are as follows:

(a) a 2.1% increase in the post-tax discount rate 

(b) sales growth rate reduced to 0%

The carrying amounts of the indefinite-lived brand intangible assets are sensitive to assumptions used in the impairment test calculations including the post-tax discount
rate and sales growth rate. A 2.1% increase in the post-tax discount rate would result in an additional impairment of $951 thousand (31 January 2018: an increase of
1.5% would result an impairment of $929 thousand) against the carrying amount of the indefinite-lived brand intangibles. A reduction of the sales growth rate to 0%
would result in an additional impairment of $1,554 thousand (31 January 2018: a reduction to 2% would result an impairment of $611 thousand) against the carrying
amount of the indefinite-lived brand intangible assets.

In  order  to  mitigate  exchange  rate  movements  and  to  manage  the  inventory  costing  process,  the  Group  has  entered  into  forward  currency  contracts  to  purchase  US
dollars.

16 Derivative Financial Instruments

Current liabilities
Foreign exchange contracts

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

1,484   

2,087   

4,188 

F-65

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
   
 
   
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

17 Derivative on Convertible Notes

Derivative on Convertible Notes

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

-   

1,110   

4,112 

The Group has an embedded derivative feature in convertible notes due to foreign currency. Derivatives are recognized initially at fair value; attributable transaction costs are
recognized in profit or loss as incurred. Fair value of the derivative is determined on inception using the Black-Scholes model. Subsequent to initial recognition, derivatives
are measured at fair value, and changes therein are accounted in profit or loss.

The fair value of the separable embedded derivative in the convertible notes has been determined using Black-Scholes model. Measurement inputs include share price on
measurement  date,  expected  term  of  the  instrument,  risk  free  rate  (based  on  government  bonds),  expected  volatility  (based  on  weighted  average  historic  volatility)  and
expected dividend rate.

18 Trade and Other Payables

CURRENT
Trade payables
Accruals
Employee benefit liabilities

31 January 2019 NZ$000’s  

31 January 2018 NZ$000’s    

31 January 2017 NZ$000’s  

23,580 
10,150 
1,815 
35,545 

21,143   
9,568   
1,805   
32,516   

19,221 
7,503 
1,842 
28,566 

Trade and other payables are unsecured, non-interest bearing and are normally settled within 30 days however some the trade creditors are out of term as at 31 January 2019
and subsequent to the end of the financial period the Group has reduced the out of term trade creditors but further work is required to bring all of the creditors in term. The
carrying amounts are considered to be a reasonable approximation of fair value.

F-66

 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

19 Borrowings

CURRENT
Secured liabilities:
Shareholder loans
Bank loans
Debt issuance costs in relation to bank loan
Working capital financing bank facility
Convertible notes
Other loan

Note

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

-     
20,000     
(270)    
-     
-     
1,237     
20,967     

10,951     
16,000     
(218)    
22,489     
1,740     
1,159     
52,121     

8,200 
16,000 
(656)
31,710 
13,744 
- 
68,998 

The fair value of borrowings is not considered to be materially different to their carrying amounts.

(a) Assets pledged as collateral:

Borrowings are collateralized by a fixed and floating charge over the assets of the consolidated entity. The lease liabilities are effectively secured as the rights to the
leased assets, recognised in the balance sheet, revert to the lessor in the event of default.

(b) Bank overdrafts and bank loans

On 27 June 2016, all banking facilities were repaid and a new banking arrangement with BNZ commenced. BNZ has a first ranking charge over all assets of the Bendon
Limited group.

The term loan facility of NZD$16,000,000 was repaid on 27 June 2018. The current interest rate on this loan was 5.55% as at 31 January 2018 (31 January 2017: 4.84%,
2016: 4.77%) per annum.

On 13 June 2018, the Group entered into a Deed of Amendment with BNZ to reduce the facility to NZD$20,000,000 (31 January 2018: NZD$38,489,428). In addition
the new facility takes over guarantees and financial instruments totalling NZD$1,345,000.

F-67

 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
      
      
  
 
 
 
 
      
      
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

19 Borrowings

(b) Bank overdrafts and bank loans

The term loan facility of NZD$20,000,000 was repayable on 14 June 2019. The current interest rate on this loan is 5.57% (31 January 2018: 5.55%) per annum. There
has been a breach of covenant during the period.

Bank of New Zealand has the first ranking charge over all assets of Naked Brand Group Limited. Under the terms of the major borrowing facility, the facility is subject
to four undertakings being: Interest cover ratio of three times that is first tested as at 30 April 2019; gross EBITDA ratio measured to 3 months to September 2018 had to
be greater than $0, six months to 30 December 2018 is greater than $3 million; inventory and receivables ratio must be greater than 2 times being first measured as at 30
September 2018; and the actual sales and gross margin must not vary by more than 10% from the budget submitted to the Bank.

(c) Shareholder loan - related party

On 19 June 2018, Naked Brand Group Limited issued additional 24,221 Naked shares to the shareholders as part of an agreement to convert a portion of the outstanding
liability  (Debt)  to  equity.  The  amount  of  debt  converted  on  this  date  amounted  to  a  fair  value  of  $12,244,208. After  this  conversion,  the  shareholder  loan  is  fully
converted to equity and the outstanding balance as at 31 January 2019 is nil (31 January 2018: $10,951,295).

The interest rate on the shareholder loans up to the date  of  conversion  was  30%  (31  January  2018:  30%)  and  was  increased  at  the  end  of  2014,  and  was  capitalised
quarterly. Total interest capitalised during the year ended 31 January is $1.062 million (year ended 31 January 2018: $2.807 million, 7 months to 31 January 2017 is
$3.040 million).

(d) Convertible notes

On 19th June 2018, the holders of USD$2.8m (NZ$4.2m) of convertible notes converted to 16,408 Bendon ordinary shares. The holder of US$1.0m (NZ$1.42m) of
convertible notes elected for their convertible note to be repaid at a future date as agreed. The amount owing has been classified as a current borrowing and amounted to
$1.159 million as at 31 January 2019.

(e) Loan covenants

As at 31 January 2019, there was a breach of the minimum Gross EBITDA ratio and a breach of the Inventory and Receivables ratio. The Bank has advised that they are
currently taking these Breaches under review.

(f) Other loan

The other loan is convertible note which the note holder elected not to convert. This loan is payable at a future date to be agreed.

F-68

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

20 Provisions

CURRENT
Lease contributions
Onerous contracts
Make good

NON-CURRENT
Lease contributions
Onerous contracts
Make good

Opening balance at 1 February 2018
Additional provisions recognised
Unused amounts reversed
Unwinding of discounts
Amounts used during the period
Exchange differences
Balance at 31 January 2019

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

179 
- 
742 
921 

412   
264   
430   
1,106   

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

906 
- 
1,466 
2,372 

910   
-   
1,801   
2,711   

Lease contributions 
NZ$000’s

Onerous contracts 
NZ$000’s

Make good 
NZ$000’s

Total 
NZ$000’s

1,322 
337 
- 
- 
(510)  
(64)  

1,085 

F-69

264   
-   
-   
-   
(264)  
-   
-   

2,231   
717   
(600)  
(84)  
-   
(56)  
2,208   

480 
377 
671 
1,528 

702 
176 
1,371 
2,249 

3,817 
1,054 
(600)
(84)
(774)
(120)
3,293 

 
 
 
 
 
 
 
 
 
   
 
 
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

20 Provisions

Opening balance at 1 February 2017
Additional provisions recognised
Unused amounts reversed
Unwinding of discounts
Amounts used during the period
Exchange differences
Balance at 31 January 2018

Opening balance at 1 July 2016
Additional provisions recognised
Unused amounts reversed
Unwinding of discounts
Amounts used during the period
Exchange differences
Balance at 31 January 2017

Onerous contracts

Lease contributions 
NZ$000’s

Onerous contracts 
NZ$000’s

Make good 
NZ$000’s

Total 
NZ$000’s

1,182 
635 
- 
- 
(547)  
52 
1,322 

1,318 
145 
- 
- 
(269)  
(12)  

1,182 

553     
-     
-     
-     
(289)    
-     
264     

275     
508     
-     
-     
(230)    
-     
553     

2,042     
595     
(658)    
271     
(77)    
58     
2,231     

1,817     
353     
(112)    
(9)    
-     
(7)    
2,042     

3,777 
1,230 
(658)
271 
(913)
110 
3,817 

3,410 
1,006 
(112)
(9)
(499)
(19)
3,777 

The onerous provision relates to a head office lease for which the space is not fully utilised. The provision is calculated using a pre-tax discount rate of 10.25% (2018: 11.4%,
2017: 11.4%). The balance of this provision at 31 January 2019 is $nil.

Make good

In accordance with certain lease agreements, the Group must refurbish and restore the lease premises to a condition agreed with the landlord at the end of the lease term or as
prescribed. The provision has been calculated using a pre-tax discount rate of 2% (2018: 2%, 2017: 2%), and other market assumptions and re-assessed annually.

During the 2019 financial year an additional $595 thousand was recognised in relation to new retail leases in New Zealand and Australia.

F-70

 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
      
      
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

21 Share Capital

29,640,965 (2018: 306,028, 2017: 274,839) Ordinary shares

(a) Ordinary shares

At the beginning of the reporting period
Issuance of new shares
- Cash collected
- Settle shareholder loan
- Shares issued in lieu of consultancy fee
- Shares issued in lieu of inventory payment
Convertible note maturity
Business combination with Naked Brand Group Inc.
Asset acquisition of FOH Online Inc.
At the end of the reporting period

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

134,183 

68,727   

27,948 

For the Year Ended
31 January 2019 
NZ$000’s

For the Year Ended
31 January 2018 
NZ$000’s

For the 7 months
Ended
31 January 2017 
NZ$000’s

68,727 

23,248 
12,242 
692 
4,047 
4,159 
14,196 
6,872 
134,183 

27,948   

22,990   
-   
-   
-   
17,789   
-   
-   
68,727   

3,108 

24,840 
- 
- 
- 
- 
- 
- 
27,948 

The holders of ordinary shares are entitled to participate in dividends and the proceeds on winding up of the Group. On a show of hands at meetings of the Group, each
holder of ordinary shares has one vote in person or by proxy, and upon a poll each share is entitled to one vote.

The Group does not have authorised capital or par value in respect of its shares.

F-71

 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

21 Share Capital

Naked Brand Group Limited shares issued on close of the merger between Bendon Limited
and Naked Brand Group Inc.
- Bendon shareholders
- Naked shareholders
Shares issued during the period
At the end of the period

For the Year Ended
31 January 2019 
Number

For the Year Ended
31 January 2018 
Number

For the 7 months
Ended
31 January 2017 
Number

20,889,940 
2,068,438 
6,682,587 
29,640,965 

274,839   
-   
10,180   
285,019   

250,000 
- 
24,839 
274,839 

The number of shares for the year ended 31 January 2018 and 31 January 2017 relate to the pre-merger entity Bendon Limited.

(b) Other equity

Value of conversion rights - convertible notes

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

4,159 

17,789   

              - 

The amount shown for other equity is the value of the conversion rights relating to the 15% convertible notes, details of which are shown in note 19(d).

(c) Capital Management

The  key  objectives  of  the  Group  when  managing  capital  is  to  safeguard  its  ability  to  continue  as  a  going  concern  and  maintain  optimal  benefits  to  stakeholders.
Management also aims to maintain a capital structure that ensures the lowest cost of capital available to the entity. The Group defines capital as its equity and net debt.

F-72

 
 
 
 
 
 
 
 
 
   
 
 
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

21 Share Capital

(c) Capital Management

There has been no change to capital risk management policies during the year.

Management are constantly adjusting the capital structure to take advantage of favourable costs of capital or high return on assets. As the market is constantly changing,
management may change the amount of dividends to be paid to shareholders, return capital to shareholders or sell assets to reduce debt. The Group is not subject to any
externally imposed capital requirements.

The gearing ratio for the years ended 31 January 2019, 31 January 2018 and 31 January 2017 are as follows:

Total borrowings
Less Cash and cash equivalents
Net debt
Equity
Total capital

Gearing ratio

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

22,016 
(1,962)
20,054 
10,800 
30,854 

65% 

52,121 
(10,739)  
41,382 
(5,710)  
35,672 

116% 

68,998 
(2,644)
66,354 
(9,044)
57,310 

116%

Note
19
11

F-73

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

22 Reserves

Foreign currency translation reserve
Opening balance
Transfers in

Balance at the end of the year

Foreign currency translation reserve

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

(2,006)  
(7)  

(2,013)  

(2,154)  
148   

(2,006)  

(2,125)
(29)

(2,154)

Exchange  differences  arising  on  translation  of  the  foreign  controlled  entity  are  recognised  in  other  comprehensive  income  -  foreign  currency  translation  reserve.  The
cumulative amount is reclassified to profit or loss when the net investment is disposed of.

F-74

 
 
 
 
 
 
 
 
 
   
 
 
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
  
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

23 Loss per Share

(a) Basic and diluted loss per share  

From continuing operations attributable to the ordinary equity holders
of the Group
Total basic and diluted loss per share attributable to the ordinary
equity holders of the Group

For the Year Ended
31 January 2019 
NZ$

For the Year Ended
31 January 2018 
NZ$

For the 7 months
Ended
31 January 2017 
NZ$

For the Year Ended
30 June
2016 
NZ$

(2.01)  

(2.01)  

(1.79)    

(1.79)    

(0.82)    

(0.82)    

(1.13)

(1.13)

All convertible notes issued during the period are not included in the calculation of diluted loss per share because they are antidilutive in nature for the period ended 31
January 2018. These notes could potentially dilute earnings/loss per share in the future.

(b) Reconciliation of loss used in calculating loss per share  

Basic and diluted loss per share
Profit/(loss) attributable to the ordinary equity holders of the Group
used in calculating basic earnings per share:

For the Year
Ended
31 January 2019 
NZ$000’s

For the Year
Ended
31 January 2018 
NZ$000’s

For the 7 Months
Ended
31 January 2017 
NZ$000’s

For the Year
Ended
30 June 2016 
NZ$000’s

(48,946)  

(37,445)  

(16,008)  

(20,715)

F-75

 
 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
  
 
 
  
 
 
    
 
  
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

23 Loss per Share

(c) Weighted average number of shares used as the denominator  

31 January 2019 
Number

31 January 2018 
Number

31 January 2017 
Number

30 June
2016 
Number

Weighted average number of ordinary shares used as the denominator
in calculating basic and diluted loss per share

24,379,019 

20,915,036     

19,404,681     

18,345,000 

* A stock reorganization occurred on the 19th June 2018 upon completion of the merger between Naked Brands Inc. and Bendon Limited. As a result, the calculation of
basic and diluted earnings per share for 2018, 2017 and 2016 has been adjusted retrospectively. Number of ordinary shares outstanding has been adjusted to reflect the
proportionate change in the number of shares following this consolidation.

(d) Information concerning the classification of securities

Convertible notes

At 31 January 2019, the Group had no convertible notes.

24 Accumulated Losses

Accumulated losses at the beginning of the financial year
Loss for the year
Accumulated losses at end of the financial year

Year Ended
31 January 2019 
NZ$000’s

Year Ended
31 January 2018 
NZ$000’s

For the 7 Months
Ended
31 January 2017 
NZ$000’s

(72,431)  
(49,220)  
(121,651)  

(34,838)  
(37,593)  
(72,431)  

(18,859)
(15,989)
(34,848)

F-76

 
 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

25 Capital and Leasing Commitments

(a) Operating Leases

Minimum lease payments under non-cancellable operating leases:
- not later than one year
- between one year and five years
- later than five years

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

8,533 
18,039 
1,485 
28,057 

9,618   
14,943   
528   
25,089   

9,472 
14,435 
59 
23,966 

Operating leases are in place for leased premises and vehicles, and normally have a term between 1 and 11 years. Lease payments are increased on an annual basis to
reflect market rentals.

(b) Contracted Commitments

Licence contract
- not later than one year
- between one year and five years

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

4,286 
8,696 
12,982 

3,797   
12,009   
15,806   

3,652 
15,917 
19,569 

The  Group  has  an  exclusive  licence  to  use  the  trademark  and  name  Heidi  Klum  in  the  manufacture,  promotion,  sale  and  distribution  of  product.  The  contract  was
executed on 26 September 2014 and commenced on 1 January 2015. The contract has a 7 year term with no rights to renew. Licence royalties are calculated based on net
sales, and the minimum guarantee payments payable by the Group are set out above.

F-77

 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

26 Lessor Commitments

The Group sub leases its US and Australian premises under a commercial lease. These non-cancellable leases have terms between 1 and 6 years. All leases include an option
for the Group to increase rent to current market rental on an annual basis.

The future minimum lease payments under non-cancellable leases are:

- no later than 1 year
- between 1 year and 5 years
- greater than 5 years
Total minimum lease payments

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

441 
493 
- 
934 

166   
-   
-   
166   

503 
1,076 
- 
1,579 

F-78

 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

27 Financial Risk Management

The Group is exposed to a variety of financial risks through its use of financial instruments.

The Group’s overall risk management plan seeks to minimise potential adverse effects due to the unpredictability of financial markets.

The most significant financial risks to which the Group is exposed to are described below:

Specific risks

Liquidity risk

●
● Credit risk
● Market risk - currency risk, interest rate risk and price risk

Financial instruments used

The principal categories of financial instruments used by the Group are:

Trade receivables

●
● Cash at bank
● Bank overdraft
●
●
●
●

Trade and other payables
Floating rate bank loans
Forward currency contracts
Shareholders loan

Objectives, policies and processes

The Board of Directors have overall responsibility for the establishment of the Group’s financial risk management framework. This includes the development of policies
covering specific areas such as foreign exchange risk, interest rate risk, credit risk and the use of derivatives.

Risk management policies and systems are reviewed regularly to reflect changes in market conditions and the Group’s activities.

The day-to-day risk management is carried out by the Group’s finance function under policies and objectives which have been approved by the Board of Directors.

F-79

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

27 Financial Risk Management

Objectives, policies and processes

Mitigation strategies for specific risks faced are described below:

Liquidity risk

Liquidity risk arises from the Group’s management of working capital and the finance charges and principal repayments on its debt instruments. It is the risk that the Group
will encounter difficulty in meeting its financial obligations as they fall due.

The Group’s policy is to ensure that it will always have sufficient cash to allow it to meet its liabilities as and when they fall due.

The Group manages its liquidity needs by carefully monitoring scheduled debt servicing payments for long-term financial liabilities as well as cash-outflows due in day-to-
day business.

The timing of cash flows presented in the table to settle financial liabilities reflects the earliest contractual settlement dates and does not reflect management’s expectations
that banking facilities will be rolled forward. The amounts disclosed in the table are the undiscounted contracted cash flows and therefore the balances in the table may not
equal the balances in the consolidated balance sheets due to the effect of discounting.

F-80

 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

27 Financial Risk Management

The Group’s liabilities have contractual maturities which are summarised below:

Non-derivatives
Borrowings 
NZ$000’s

Non-derivatives
Trade payables 
NZ$000’s

Non-derivatives
Total 
NZ$000’s

1,329 
26,482 
56,333 

184 
148 
129 

20,184 
27,247 
18,631 

- 
- 
323 

23,580 
21,143 
19,221 

- 
- 
- 

- 
- 
- 

- 
- 
- 

F-81

24,908   
47,625   
75,554   

184   
148   
129   

20,184   
27,247   
18,631   

-   
-   
323   

Derivatives
Gross future
cash settlement
on forward
currency
contracts -
inflow 
NZ$000’s

Derivatives
Gross future
cash settlement
on forward
currency
contracts -
(outflow) 
NZ$000’s

Derivatives
Total 
NZ$000’s

18,325   
13,577   
2,078   

9,610   
13,837   
9,900   

4,976   
20,895   
37,855   

-   
-   
-   

(19,212)  
(13,950)  
(2,250)  

(10,061)  
(14,453)  
(11,326)  

(5,121)  
(21,993)  
(40,445)  

-   
-   
-   

(887)
(373)
(172)

(451)
(616)
(1,426)

(145)
(1,098)
(2,590)

- 
- 
- 

Not later than 1 month
31 January 2019
31 January 2018
31 January 2017

1 to 3 months
31 January 2019
31 January 2018
31 January 2017

3 months to 1 year
31 January 2019
31 January 2018
31 January 2017

1 to 5 years
31 January 2019
31 January 2018
31 January 2017

 
 
 
 
 
 
 
 
 
 
 
 
   
   
   
 
 
 
 
 
 
 
 
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
  
 
 
    
 
    
 
    
 
  
 
 
  
 
 
  
 
 
    
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
  
 
 
    
 
    
 
    
 
  
 
 
  
 
 
  
 
 
    
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
  
 
 
    
 
    
 
    
 
  
 
 
  
 
 
  
 
 
    
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

27 Financial Risk Management

Non-derivatives
Borrowings 
NZ$000’s

Non-derivatives
Trade payables 
NZ$000’s

Non-derivatives
Total 
NZ$000’s

Derivatives
Gross future
cash settlement
on forward
currency
contracts -
inflow 
NZ$000’s

Derivatives
Gross future
cash settlement
on forward
currency
contracts -
(outflow) 
NZ$000’s

Derivatives
Total 
NZ$000’s

21,697 
53,877 
75,416 

23,580 
21,143 
19,221 

45,277   
75,020   
94,637   

32,912   
48,309   
49,833   

(34,395)  
(50,396)  
(54,021)  

(1,483)
(2,087)
(4,188)

Total
31 January 2019
31 January 2018
31 January 2017

Credit risk

Credit risk refers to the risk that a counterparty will default on its contractual obligations resulting in a financial loss to the Group.

Credit risk arises from cash and cash equivalents, derivative financial instruments and deposits with banks and financial institutions, as well as credit exposure to wholesale
and retail customers, including outstanding receivables and committed transactions.

Trade receivables and contract assets

Trade receivables consist of a large number of customers, spread across diverse industries and geographical areas. Ongoing credit evaluation is performed on the financial
condition of accounts receivable.

The Group has adopted a policy of only dealing with creditworthy counterparties as a means of mitigating the risk of financial loss from defaults. The utilisation of credit
limits by customers is regularly monitored by line management. Customers who subsequently fail to meet their credit terms are required to make purchases on a prepayment
basis until creditworthiness can be re-established.

F-82

 
 
 
 
 
 
 
 
 
 
 
   
   
   
 
 
 
 
 
 
 
 
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

27 Financial Risk Management

Credit risk

Management considers that all the financial assets that are not impaired for each of the reporting dates under review are of good credit quality, including those that are past
due.

The Group has no significant concentration of credit risk with respect to any single counterparty or group of counterparties.

The credit risk for liquid funds and other short-term financial assets is considered negligible, since the counterparties are reputable banks with high quality external credit
ratings.

On a geographical basis, the Group has significant credit risk exposures in New Zealand, Australia, United States and United Kingdom given the substantial operations in
those regions.

The credit quality of financial assets that are neither past due nor impaired can be assessed by reference to external credit ratings if available or historical information about
counterparty default rate.

Trade receivables
Counterparty without external credit ratings
New customer less than 6 months
Existing customers (more than 6 months with default in past)
Total

Credit ratings
AA-
A+
Total

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

42 
7,747 
7,789 

12   
9,970   
9,982   

187 
26,312 
26,499 

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

1,915 
- 
1,915 

10,591   
94   
10,685   

2,655 
(11)
2,644 

The Group has no significant concentration of credit risk with respect to any single counterparty or group of counterparties.

F-83

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

27 Financial Risk Management

Credit risk

On a geographical basis, the Group has significant credit risk exposures in New Zealand and Australia, United States and United Kingdom given the substantial operations in
those regions.

Market risk

Market risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market prices.

(i) Foreign exchange risk

Exposure  to  foreign  exchange  risk  may  result  in  the  fair  value  or  future  cash  flows  of  a  financial  instrument  fluctuating  due  to  movement  in  foreign  exchange  rates  of
currencies in which the Group holds financial instruments which are other than the functional currency of the Group.

Exposures to currency exchange rates arise from the Group’s overseas sales and purchases, which are primarily denominated in currencies other than the functional currency,
in particular USD.

F-84

 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

27 Financial Risk Management

Foreign currency denominated financial assets and liabilities, translated into New Zealand Dollars at the closing rate, are as follows:

AUD 
NZ$000’s

USD 
NZ$000’s

GBP 
NZ$000’s

EUR 
NZ$000’s

HKD 
NZ$000’s

Total 
NZ$000’s

31 January 2019
Nominal amounts
Trade receivables
Trade payables
Cash and cash equivalents

31 January 2018
Nominal amounts
Trade receivables
Trade payables
Cash and cash equivalents

31 January 2017
Trade receivables
Trade payables
Cash and cash equivalents

51 
1 
623 

328 
781 
1,660 

424 
315 
926 

42   
9,035   
149   

199   
11,209   
7,190   

211   
8,557   
401   

-   
8   
38   

-   
74   
77   

-   
131   
131   

285   
61   
8   

1,376   
29   
92   

1,509   
32   
388   

-   
7   
11   

-   
53   
165   

-   
16   
28   

378 
9,112 
829 

1,903 
12,146 
9,184 

2,144 
9,051 
1,874 

The following table illustrates the sensitivity of the net result for the year and equity in regards to the Group’s financial assets and financial liabilities and the US dollar -
New Zealand Dollar, Australian Dollar - New Zealand Dollar, GB Pound - New Zealand Dollar, Euro - New Zealand Dollar, and Hong Kong Dollar - New Zealand Dollar
exchange rates. There have been no changes in the assumptions calculating this sensitivity from prior years.

It assumes a 10% change of the New Zealand Dollar / Australian Dollar exchange rate for the year ended 31 January 2019 (31 January 2018: 10%, 31 January 2017: 10%). A
10% change is considered for the New Zealand Dollar / US Dollar exchange rate (31 January 2018: 10%, 31 January 2017: 10%). A 10% change is considered for the New
Zealand Dollar / GB Pound exchange rate (31 January 2018: 10%, 31 January 2017: 10%). A 10% change is considered for the New Zealand Dollar / Euro exchange rate (31
January  2018:  10%,  31  January  2017:  10%). All  of  these  percentages  have  been  determined  based  on  the  average  market  volatility  in  exchange  rates  in  the  previous  12
months.

The year end rate is 0.9513 AUD, 0.6903 USD, 0.5265 GBP, 0.6008 EUR and 5.4138 HKD.

The sensitivity analysis is based on the foreign currency financial instruments held at the reporting date and also takes into account forward exchange contracts that offset
effects from changes in currency exchange rates.

F-85

 
 
 
 
 
 
 
 
 
 
   
   
   
   
 
 
 
 
 
 
   
 
   
 
   
 
   
 
 
 
 
  
 
 
    
 
    
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
    
 
    
 
  
 
 
  
 
 
    
 
    
 
    
 
    
 
  
 
 
  
 
 
    
 
    
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
    
 
    
 
  
 
 
  
 
 
    
 
    
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

27 Financial Risk Management

If the New Zealand Dollar had strengthened and weakened against the Australian Dollar, US Dollar, GB Pound, Euro and HK Dollar by 10% (31 January 2018: 10%, 31
January 2017: 10%) and 10% (31 January 2018: 10%, 31 January 2017: 10%) respectively then this would have had the following impact:

NZ$000’s

+10%

-10%

USD
Net results/Equity (31 January 2019)
Net results/Equity (31 January 2018)
Net results/Equity (31 January 2017)

AUD
Net results/Equity (31 January 2019)
Net results/Equity (31 January 2018)
Net results/Equity (31 January 2017)

GBP
Net results/Equity (31 January 2019)
Net results/Equity (31 January 2018)
Net results/Equity (31 January 2017)

EUR
Net results/Equity (31 January 2019)
Net results/Equity (31 January 2018)
Net results/Equity (31 January 2017)

HKD
Net results/Equity (31 January 2019)
Net results/Equity (31 January 2018)
Net results/Equity (31 January 2017)

(954)  
(1,509)  
(1,196)  

(5)  
(805)  
86   

(1)  
(175)  
34   

(32)  
(136)  
186   

(1)  
(14)  
1   

954 
1,509 
1,196 

5 
805 
(86)

1 
175 
(34)

32 
136 
(186)

1 
14 
(1)

Exposures  to  foreign  exchange  rates  vary  during  the  year  depending  on  the  volume  of  overseas  transactions.  Nonetheless,  the  analysis  above  is  considered  to  be
representative of the Group’s exposure to foreign currency risk.

Forward exchange contracts

The  Group  has  open  forward  exchange  contracts  at  the  end  of  the  reporting  period  relating  to  highly  probable  forecast  transactions  and  recognised  financial  assets  and
financial liabilities. These contracts commit the Group to buy specified amounts of foreign currencies in the future at specified exchange rates. The Group has a policy of
requiring that forward exchange contracts be entered into where future commitments are entered into requiring settlement at a time in excess of 1 month but less than 1 year,
to a value of approximately 75% total foreign exchange exposure. Contracts are taken out with terms that reflect the underlying settlement terms of the commitment to the
maximum extent possible so that hedge ineffectiveness is minimised.

F-86

 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

27 Financial Risk Management

The following table summarises the notional amount of the Group’s commitments in relation to forward exchange contracts.

Buy USD / sell NZD
Settlement
Less than 6 months
6 months to 1 year

Buy AUD / sell NZD
Settlement
Less than 6 months

Buy GBP / sell NZD
Settlement
Less than 6 months

31 January 2019 
NZ$000’s

Notional Amounts
31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

31 January 2019 
$

Average Exchange Rate
31 January 2018 
$

31 January 2017 
$

34,395 
- 

48,149 
- 

47,292     
3,479     

0.6620     
-     

0.7061     
-     

0.6687 
0.7186 

NZ$000’s

NZ$000’s

NZ$000’s

             - 

2,247 

2,250     

NZ$000’s

NZ$000’s

NZ$000’s

$

$

             -     

$

$

0.8900     

$

$

0.8890 

                   - 

                   - 

1,000     

                  -     

                    -     

0.5784 

F-87

 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
   
   
   
 
 
 
  
 
 
  
 
 
      
      
      
  
 
 
  
 
 
  
 
 
      
      
      
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
   
 
 
 
 
 
 
 
 
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
   
 
 
 
 
 
 
 
 
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

27 Financial Risk Management

(ii) Interest rate risk

The Group is exposed to interest rate risk as funds are borrowed at floating and fixed rates. Borrowings issued at fixed rates expose the Group to fair value interest rate risk.

The Group’s policy is to minimise interest rate cash flow risk exposures on long-term financing. Longer-term borrowings are therefore usually at fixed rates. At the reporting
date, the Group is exposed to changes in market interest rates through its bank borrowings, which are subject to variable interest rates.

Floating rate instruments
Bank overdrafts
Working capital financing bank facility
Convertible notes
Borrowings

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

31 January 2017 
NZ$000’s

-   
-   
78   
20,000   
20,078   

-   
22,489   
1,740   
16,000   
40,229   

- 
31,710 
16,474 
16,000 
64,184 

The following table illustrates the sensitivity of the net result for the year and equity to a reasonably possible change in interest rates of +1.00%/-1.00% (2018: +1.00%/-
1.00%, 2017: +1.00%/-1.00%), with effect from the beginning of the year. These changes are considered to be reasonably possible based on observation of current market
conditions and economist reports.

The calculations are based on the financial instruments held at each reporting date. All other variables are held constant.

Net results/Equity (31 January 2019)
Net results/Equity (31 January 2018)
Net results/Equity (31 January 2017)

F-88

NZ$000’s

1.00%
NZ$000’s

-1.00%
NZ$000’s

200   
402   
642   

(200)
(402)
(642)

 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

28 Tax assets and liabilities

Deferred tax assets/(liabilities)
Carried forward tax losses
Intangible assets
Balance at 31 January 2019

 Carried forward tax losses
Intangible assets
Balance at 31 January 2018

Carried forward tax losses
Intangible assets
Balance at 31 January 2017

Opening
Balance 
NZ$000’s

Charged to
Income 
NZ$000’s

Charged directly
to Equity 
NZ$000’s

Changes in
Tax Rate 
NZ$000’s

Exchange
Differences 
NZ$000’s

Closing
Balance 
NZ$000’s

630   
(630)  
-   
630   
(630)  
-   

630   
(630)  
-   

692   
-   
692   
-   
-   
-   

-   
-   
-   

F-89

-   
-   
-   
-   
-   
-   

-   
-   
-   

-   
-   
-   
-   
-   
-   

-   
-   
-   

-   
-   
-   
-   
-   
-   

-   
-   
-   

1,322 
(630)
692 
630 
(630)
- 

630 
(630)
- 

 
 
 
 
 
 
 
   
   
   
   
   
 
 
 
   
 
   
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
    
 
    
 
         
 
         
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

29 Dividends

No final dividend will be paid in respect of the period ended 31 January 2019 (31 January 2018: Nil, 31 January 2017).

Franking account

Australian franking credits available for subsequent financial years at a tax rate of 30%
New Zealand imputation credits available for subsequent financial years at a tax rate of 28%

3,995 
236 

3,995   
236   

3,757 
235 

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

The above amounts are based on the dividend franking account at period-end adjusted for:

(a) Franking credits that will arise from the payment of the current tax liabilities;

(b) Franking debits that will arise from the payment of dividends recognised as a liability at the period end;

(c) Franking credits that will arise from the receipt of dividends recognised as receivables at the end of the period.

30 Key Management Personnel Remuneration

Key management personnel remuneration included within employee expenses for the period is shown below:

Short-term employee benefits

For the Year Ended
31 January 2019 
NZ$000’s

For the Year Ended
31 January 2018 
NZ$000’s

For the 7 Months
Ended 31 January
2017 
NZ$000’s

For the Year Ended
30 June 2016 
NZ$000’s

2,056 
2,056 

F-90

1,743   
1,743   

1,492   
1,492   

1,752 
1,752 

 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

31 Interests in Subsidiaries

Composition of the Group

Subsidiaries:
Bendon Retail Limited
Bendon Holdings Limited
Bendon Holdings Pty Limited
Bendon Pty Limited
Bendon Intimates Pty Limited
PS Holdings No. 1 Pty Limited
Pleasure State Pty Limited
Pleasure State (HK) Limited
Bendon UK Limited
Bendon USA Inc
Bendon Limited**
Naked Brand Inc.
FOH Online Corp Inc.

Principal place of
business / Country of
Incorporation

  New Zealand
  New Zealand
  Australia
  Australia
  Australia
  Australia
  Australia
  Hong Kong
  United Kingdom
  United States of America
  New Zealand
  United States of America
  United States of America

Percentage
Owned (%)* 
31 January
2019

Percentage
Owned (%)* 
31 January
2018

Percentage
Owned (%)* 
31 January
2017

100 
100 
100 
100 
100 
100 
100 
100 
100 
100 
100 
100 
100 

100   
100   
100   
100   
100   
100   
100   
100   
100   
100   
-   
-   
-   

100 
100 
100 
100 
100 
100 
100 
100 
100 
100 
- 
- 
- 

*The percentage of ownership interest held is equivalent to the percentage voting rights for all subsidiaries.

** Bendon Limited was the parent entity in the periods ended 31 January 2018 and 31 January 2017.

F-91

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

32 Fair Value Measurement

The Group measures the following assets and liabilities at fair value on a recurring basis:

●
●

Financial assets - derivative financial instruments
Financial liabilities - derivative financial instruments

Fair value hierarchy

AASB 13 Fair Value Measurement requires all assets and liabilities measured at fair value to be assigned to a level in the fair value hierarchy as follows:

Level 1
Level 2
Level 3

Unadjusted quoted prices in active markets for identical assets or liabilities that the entity can access at the measurement date.
Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.
Unobservable inputs for the asset or liability.

F-92

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

32 Fair Value Measurement

The table below shows the assigned level for each asset and liability held at fair value by the Group:

31 January 2019
Recurring fair value measurements
Financial assets

Foreign exchange contracts

Financial liabilities

Foreign exchange contracts
Derivative on Convertible Notes

31 January 2018
Recurring fair value measurements
Financial assets

Foreign exchange contracts

Financial liabilities

Foreign exchange contracts
Derivative on Convertible Notes

Level 1 
NZ$000’s

Level 2 
NZ$000’s

Level 3 
NZ$000’s

Total 
NZ$000’s

-   

-   
-   

-   

-   
-   

Level 1 
NZ$000’s

F-93

-   

1,484   
-   

-   

-   
-   

- 

1,484 
- 

Level 2 
NZ$000’s

Level 3 
NZ$000’s

Total 
NZ$000’s

-   

2,087   
-   

-   

-   
1,110   

- 

2,087 
1,110 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
    
 
    
 
  
 
 
    
 
    
 
    
 
  
 
 
 
 
 
 
 
     
 
    
 
       
 
  
 
 
 
 
 
 
 
 
 
 
 
 
   
   
   
 
 
 
   
 
   
 
   
 
 
 
 
    
 
    
 
    
 
  
 
 
    
 
    
 
    
 
  
 
 
 
 
 
 
 
    
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

32 Fair Value Measurement

31 January 2017
Recurring fair value measurements
Financial assets

Foreign exchange contracts

Financial liabilities

Foreign exchange contracts
Derivative on Convertible Notes

Level 1 
NZ$000’s

Level 2 
NZ$000’s

Level 3 
NZ$000’s

Total 
NZ$000’s

-   

-   
-   

-   

4,188   
-   

-   

-   
4,112   

- 

4,188 
4,112 

There were no transfers between levels during the financial periods.

The  carrying  amount  of  trade  and  other  receivables  and  trade  and  other  payables  are  assumed  to  approximate  their  fair  values  due  to  their  short-term  nature.  Bank  loans
approximate fair value of the carrying amount on the basis of the variable nature of the interest rates associated with the loans.

Valuation techniques for fair value measurements categorised within level 2

The fair value of derivative financial instruments is determined using valuation techniques which maximise the use of observable market data where it is available and relies
as little as possible on entity specific estimates.

F-94

 
 
 
 
 
 
 
   
   
   
 
 
 
   
 
   
 
   
 
 
 
 
    
 
    
 
    
 
  
 
 
    
 
    
 
    
 
  
 
 
 
 
 
 
 
    
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

32 Fair Value Measurement

Valuation techniques for fair value measurements categorised within level 3

The  fair  value  of  the  derivative  on  convertible  notes  has  been  determined  using  a  Black-Scholes  model.  Measurement  inputs  include  share  price  on  measurement  date,
expected term of the instrument, risk free rate, expected volatility and expected dividend rate. The Group used valuations specialists to perform these valuations.

Fair value measurements using significant unobservable movements (level 3)

The following table presents the changes in level 3 instruments for the year ended 31 January 2019.

Balance at 31 January 2018
Conversion
Balance at 31 January 2019

F-95

Convertible note liability 
NZ$000’s

1,110 
(1,110)
- 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

33 Contingencies

Contingent Liabilities

The Group had the following contingent liabilities at the end of the reporting period:

Rent guarantees to certain landlords
Standby letter of credit to JP Morgan Chase Bank
Guarantee provided to UK Customs Department
Guarantee provided to ANZ for Merchant Service

31 January 2019 
NZ$000’s

31 January 2018 
NZ$000’s

31 January 2017 
NZ$000’s

419 
291 
304 
172 

419   
291   
329   
172   

571 
286 
282 
- 

A shareholder has lodged a court Action against the Group claiming they did not receive the correct number of shares in the Group on completion of the merger between
Naked Inc. and Bendon Limited on 19 June 2018. The Group has sought to have this claim dismissed by the Court on the basis that the Group had no contract with the
shareholder and that the shareholder did not have a possessory right over a certain number of shares in the Group.

34 Related Parties

(a) The Group’s main related parties are entities owned/controlled by shareholders:

F-96

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

34 Related Parties

(b) Loans (to)/from related parties

Loans to related parties
Cullen Investments Limited - 31 January 2019
Cullen Investments Limited - 31 January 2018
Cullen Investments Limited - 31 January 2017
Whitespace Atelier Limited - 31 January 2019
Whitespace Atelier Limited - 31 January 2018
FOH Online Inc. - 31 January 2019
FOH Online Inc. - 31 January 2018

Loans from related parties
SBL Holdings - 31 January 2019
Naked Inc. - 31 January 2019
Naked Inc. - 31 January 2018
EJ Watson – 31 January 2019

Opening balance NZ$

Closing balance NZ$

11,535,622   
13,051,321   
9,613,014   
272,665   
-   
3,518,009   
-   

-   
(1,368,577)  
-   
-   

- 
11,535,677 
13,051,321 
281,714 
272,665 
- 
3,518,009 

(1,448,646)
- 
(1,368,577)
(2,289,212)

F-97

 
 
 
 
 
 
 
 
 
   
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

34 Related Parties

(b) Loans (to)/from related parties

On 15th November 2018, the Group entered into a Stock Purchase Agreement with the shareholders of FOH Online Corp (FOH), which included Cullen Investments
Limited (Cullen), that the Group will purchase all of the issued and outstanding shares of FOH. Under the terms of the Agreement, the amount owed by Cullen was fully
forgiven by the Group (31 January 2018: $11,535,677).

Whitespace Atelier Limited (“Whitespace”) is owned by a shareholder of the Naked Brand Group Limited. Beginning 1 Feb 2017, Whitespace is engaged by the Group
to  procure  stock  from  various  suppliers  at  competitive  prices.  During  the  year  ended  31  January  2019,  purchases  amounting  to  $12,720,499  (31  January  2018:
$13,281,727)  have  been  made  from  Whitespace. As  at  31  January  2018,  the  Group  has  made  prepayments  to  Whitespace  amounting  to  $281,714  (31  January  2018:
$272,665).

Subsequent to the merger with Naked Brand Group Inc. on 19th June 2018, Naked Brand Group Inc. became part of the Group as at 31 January 2019. The balances
between the subsidiaries are eliminated in the Group Balance Sheet (31 January 2018: $1,368,557).

Subsequent to the transaction with FOH Online Inc. on 15th November 2018, FOH Online Inc. became part of the Group as at 31 January 2019. The balances between
the subsidiaries are eliminated in the Group Balance Sheet (31 January 2018: $3,518,009).

During the period, a shareholder SBL Holdings Limited loaned the business funds to be utilised as working capital in the business.

During the period, and subsequent to the transaction with FOH Online Inc, the balance of the loan outstanding from EJ Watson as at 31 January 2019 was $2,289,212,
which includes interest accrued for the period of $81,866 (31 January 2018: Nil)

F-98

 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

35 Cash Flow Information

(a) Reconciliation of result for the year to cashflows from operating activities

Reconciliation of net income to net cash provided by operating activities:

Loss for the year
Cash flows excluded from profit attributable to operating activities

- interest paid on borrowings

Non-cash flows in profit:

- depreciation and amortisation expense
- impairment expense
- fair value gain/(loss) on Convertible Notes derivative

Changes in assets and liabilities:

- (increase)/decrease in trade and other receivables
- (increase)/decrease in current tax receivables
- (increase)/decrease in derivative assets
- (increase)/decrease in inventories
- (increase)/decrease in deferred tax asset/(liability)
- (increase)/decrease in related party receivables
- increase/(decrease) in trade and other payables
- increase/(decrease) in income taxes payable
- increase/(decrease) in provisions
- increase/(decrease) in foreign currency derivative liability
- net exchange differences

Cashflows from operations

Year Ended 31
January 2019 
NZ$000’s

Year Ended 31
January 2018 
NZ$000’s

For the 7 Months
Ended 31 January
2017 
NZ$000’s

Year Ended 30
June 2016 
NZ$000’s

(49,220)  

(37,593)  

(15,979)  

3,400 

2,382 
8,173 
775 

14,267 

(355)  
- 
13,350 

(692)  
6,531 
(5,681)  
226 
(522)  
(1,712)  
(355)  
(9,434)  

F-99

8,792   

3,030   
1,914   
(2,393)  

14,925   
52   
-   
6,638   
-   
(906)  
6,956   
152   
39   
(5,104)  
(618)  
(4,116)  

6,238   

1,842   
292   
592   

(4,748)  
35   
-   
(179)  
-   
(3,438)  
2,078   
635   
367   
(1,343)  
90   
(13,518)  

(20,746)

10,182 

3,516 
2,157 
- 

(6,518)
(88)
2,289 
8,088 
5,589 
(5,603)
(11,113)
(483)
311 
5,530 
1,849 
(5,040)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited

Notes to the Consolidated Financial Statements
For the Periods Ended 31 January 2019, 31 January 2018, 31 January 2017 and 30 June 2016

36 Events occurring after the reporting date

On the 27th March 2019, the Group closed on the following share issuances.

(1) NZ$6.60 million/US$4.50 million related to the issue of 11,248,415 Ordinary Shares to trade creditors in satisfaction of trade payables due to them, at an effective per
share price of US$0.40.

(2) NZ$1.25 million/US$0.85 million related to the issue of 2,119,178 Ordinary Shares to the holder of one of the outstanding promissory notes in the amount of $847,671 at
US$0.40 per share.

(3) NZ$1.69 million/US$1.15 million related to the issue of 4,510,588 to investors in a private placement at a share price of US$0.255.

(4) NZ$4.05 million/US$2.75 million relating to certain accredited investors. 10,784,313 shares were agreed at a per share price of US$0.255, except that, to the extent an
investor would beneficially own more than 9.9% of our outstanding Ordinary Shares after the closing, we agreed to issue the investor March 2019 Pre-Funded Warrants in
lieu of such shares. Each investor also received a March 2019 Investment Warrant to purchase 100% of the number of Ordinary Shares for which it had agreed to subscribe.
As  a  result,  we  issued  3,914,846  Ordinary  Shares,  March  2019  Pre-Funded  Warrants  to  purchase  6,869,467  Ordinary  Shares  and  March  2019  Investment  Warrants  to
purchase 10,784,313 Ordinary Shares to the investor at the closing.

On  the  13th  May  2019,  the  Group  completed  a  private  placement  of  a  secured  convertible  promissory  note  for  a  purchase  price  of  NZ$4.35m/US$3m.  The  note  accrues
interest at 10% pa and matures on 13 November 2020.

On  the  14th  May  2019,  the  Group  closed  on  NZ$2.17  million/US$1.5million  share  issuance  of  6,000,000  shares  to  investors  in  a  private  placement  at  a  share  price  of
US$0.25.

On the 16th May 2019, the Group issued 635,585 ordinary shares in exchange for the cancellation of a NZ$0.3m/US$0.2m debt held by a shareholder.

F-100

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SECURITIES PURCHASE AGREEMENT

Exhibit 4.7.1

This SECURITIES PURCHASE AGREEMENT (the “Agreement”), dated as of March 27, 2019 (the “Execution Date”), between Naked Brand Group Limited, an

Australian company (the “Company”), and the investors listed on the Buyer Schedules attached hereto (“Buyer”).

RECITALS

A. The Company has outstanding ordinary shares, without par value (“Ordinary Shares”), which Ordinary Shares are currently traded on the Nasdaq Capital Market

(“the Principal Market”).

B. The Company and Buyers are executing and delivering this Agreement in reliance upon the exemption from securities registration afforded by Section 4(a)(2) of the
Securities  Act  of  1933,  as  amended  (the  “1933 Act”),  and  Rule  506  of  Regulation  D  (“Regulation  D”)  as  promulgated  by  the  United  States  Securities  and  Exchange
Commission (the “SEC”) under the 1933 Act.

C. Buyers wish to purchase, and the Company wishes to sell, upon the terms and conditions stated in this Agreement, (i) the number of Ordinary Shares, as further
specified herein, set forth on the Buyer Schedules and (ii) warrants to initially acquire up to the aggregate number of Ordinary Shares set forth on the Buyer Schedules, in the
form attached hereto as Exhibit A (the “Purchase Warrant”). “Warrant Shares” means all or a portion of the total number of Ordinary Shares issuable upon full exercise of
all Warrants (as defined below).

D. At  the  Closing  (as  defined  below),  the  parties  hereto  shall  execute  and  deliver  a  Registration  Rights Agreement,  in  the  form  attached  hereto  as Exhibit  B  (the
“Registration Rights Agreement”), pursuant to which the Company has agreed to provide certain registration rights with respect to the Registrable Securities (as defined in the
Registration Rights Agreement), under the 1933 Act and the rules and regulations promulgated thereunder, and applicable state securities laws.

E. The Ordinary Shares, the Warrants and the Warrant Shares are collectively referred to herein as the “Securities.”

AGREEMENT

NOW,  THEREFORE,  in  consideration  of  the  premises  and  the  mutual  covenants  contained  herein  and  for  other  good  and  valuable  consideration,  the  receipt  and

sufficiency of which are hereby acknowledged, the Company and Buyers hereby agree as follows:

1. PURCHASE AND SALE OF ORDINARY SHARES AND WARRANTS.

(a) Ordinary Shares and Warrants.

Subject to the satisfaction (or waiver) of the conditions set forth in Sections 6 and 7 below, the Company shall issue and sell to each Buyer, and each Buyer shall
purchase from the Company on the Closing Date (as defined below), the number of Ordinary Shares as is set forth on the Buyer Schedules, along with Warrants to initially
acquire up to the aggregate number of Warrant Shares as is set forth on the Buyer Schedules.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(b) Closing.

The date and time of the closing (the “Closing”) of the purchase of the Ordinary Shares and the Warrants by each Buyer as contemplated by this Agreement shall be
9:00 a.m., New York City time, on March 27, 2019 (the “ Closing Date”). As used herein “Business Day” means any day other than a Saturday, Sunday or other day on which
commercial banks in New York, New York, Sydney, Australia or Aukland, New Zealand are authorized or required by law to remain closed.

(c) Purchase Price. The aggregate purchase price for the Ordinary Shares and the Warrants to be purchased by each Buyer (the applicable “Purchase Price”) shall be

paid at the Closing and in the applicable amount as set forth on the applicable Buyer Schedule.

(d) Payment of Purchase Price; Delivery of Securities. On the Closing Date, (i) each Buyer shall pay the applicable Purchase Price to the Company for the respective
Securities to be issued and sold to each Buyer at the Closing, by wire transfer of immediately available funds in accordance with the Company’s written wire instructions and
(ii) the Company shall issue to each Buyer the Ordinary Shares and the Warrants as set forth on the applicable Buyer Schedule (pursuant to which such Buyer shall have the
right to acquire up to the aggregate number of Warrant Shares as is set forth on such Buyer Schedule in respect of such Warrants), in all cases, duly executed on behalf of the
Company and registered in the name of each Buyer or its designee, all as set forth on the Buyer Schedules.

(e) Beneficial Ownership Limitation.

The Company shall not issue and Buyers shall not accept any Ordinary Shares under this Agreement, and Buyers shall not otherwise purchase Ordinary Shares or securities
exercisable or exchangeable for or convertible into Ordinary Shares from any party, in the public market or otherwise, if such shares proposed to be sold or otherwise issued, or
the Ordinary Shares proposed to be purchased or issuable upon exercise, exchange or conversion of the securities proposed to be purchased (after giving effect to any limitation
on exercise, exchange or conversion therein), when aggregated with all other Ordinary Shares then owned beneficially (as calculated pursuant to Section 13(d) of the Exchange
Act and Rule 13d-3 promulgated thereunder) by any Buyer and its affiliates, constitute more than 9.9% of the then issued and outstanding Ordinary Shares (the “Maximum
Percentage”). The number of Ordinary Shares constituting the Maximum Percentage determination shall be appropriately adjusted for any stock dividend, stock split, reverse
stock split or similar transaction. For the avoidance of doubt, subject to Section 1(f) below, any such Ordinary Shares that are determined at any time to cause any Buyer’s
beneficial ownership of Ordinary Shares to exceed the Maximum Percentage upon issuance shall be issued to such Buyer at such later time to the extent such issuance would not
cause such Buyer’s beneficial ownership of Ordinary Shares to exceed the Maximum Percentage.

2

 
 
 
 
 
 
 
 
(f) Pre-Funded Warrants.

To the extent that issuance of any number of Ordinary Shares will cause any Buyer’s beneficial ownership of the Ordinary Shares to exceed the Maximum Percentage,
the Company shall, in lieu of issuing such Ordinary Shares that will cause such Buyer’s beneficial ownership of the Ordinary Shares to exceed the Maximum Percentage, issue
to such Buyer warrants, substantially in the form attached hereto as Exhibit C, to purchase, at a purchase price of $0.01 per share, the number of Ordinary Shares that would
cause such Buyer’s beneficial ownership to exceed the Maximum Percentage (the “Pre-Funded Warrants” and together with the Purchase Warrants, the “Warrants”). The
Company shall also issue to such Buyer additional Pre-Funded Warrants in an amount equal in value to the aggregate exercise price of the Pre-Funded Warrants.

(g) Full Ratchet Anti-Dilution.

To the extent that the Company makes an Additional Issuance (as defined below) during the Restricted Period (as defined below) for consideration per Ordinary Share less than
the consideration per Ordinary Share paid by any Buyer or makes an Additional Issuance of Convertible Securities (as defined below) with a conversion price or exercise price
per  Ordinary  Share  less  than  the  exercise  price  per  Warrant  Share  granted  to  such  Buyer  under  the  Warrants  (in  each  case,  as  adjusted  for  stock  splits,  stock  dividends,
reclassifications, reorganizations or other similar transactions), in either case other than an Additional Issuance of Excluded Securities (as defined below), then the Company
shall (i) issue to such Buyer, concurrently with such dilutive Additional Issuance, the number of Ordinary Shares to ensure that such Buyer has the number of Ordinary Shares
that it would have had if it purchased Ordinary Shares in an offering of such Additional Issuance at such lower purchase price, and (ii) subject to and as further set forth in the
Warrants,  (A)  reduce  the  exercise  price  of  the  Warrants  to  the  lesser  of  (1)  the  lowest  purchase  price  of  Ordinary  Shares  of  such Additional  Issuance  and  (2)  the  lowest
conversion  price  or  exercise  price  at  which  any  Convertible  Securities  of  an Additional  Issuance  are  convertible  or  exercisable  into  Ordinary  Shares,  and  (B)  increase  the
number of Warrant Shares issuable upon the exercise of the Warrants such that the aggregate exercise price payable under the Warrants for the adjusted number of Warrant
Shares shall be the same as the aggregate exercise price in effect immediately prior to such adjustment (without regard to any limitations on exercise contained in the Warrants).

(h) Taxes.

The Company shall pay any and all transfer, stamp or similar taxes that may be payable with respect to the issuance and delivery of any Ordinary Shares to the Buyers

made under this Agreement or other Transaction Documents (as defined below).

2. BUYER’S REPRESENTATIONS AND WARRANTIES.

Each Buyer represents and warrants to the Company, on behalf of itself, that:

(a) Organization; Authority.

Each Buyer is an entity duly organized, validly existing and in good standing under the laws of the jurisdiction of its organization with the requisite power and authority to enter
into and to consummate the transactions contemplated by the Transaction Documents to which it is a party and otherwise to carry out its obligations hereunder and thereunder.

3

 
 
 
 
 
 
 
 
 
 
 
(b) No Public Sale or Distribution.

Each Buyer (i) is acquiring the Ordinary Shares purchased at the Closing and all Warrants being acquired at the Closing and (ii) upon exercise of its Warrants will
acquire the Warrant Shares issuable upon exercise thereof, in each case, for its own account and not with a view towards, or for resale in connection with, the public sale or
distribution  thereof  in  violation  of  applicable  securities  laws,  except  pursuant  to  sales  registered  or  exempted  under  the  1933  Act;  provided,  however,  by  making  the
representations herein, each Buyer does not agree, or make any representation or warranty, to hold any of the Securities for any minimum or other specific term and reserves the
right to dispose of the Securities at any time in accordance with or pursuant to a registration statement or an exemption under the 1933 Act. Each Buyer does not presently have
any agreement or understanding, directly or indirectly, with any Person (as defined below) to distribute any of the Securities in violation of applicable securities laws.

(c) Accredited Investor Status.

Each Buyer is an “accredited investor” as that term is defined in Rule 501(a) of Regulation D.

(d) Reliance on Exemptions.

Each Buyer understands that the Securities are being offered and sold to it in reliance on specific exemptions from the registration requirements of United States federal
and state securities laws and that the Company is relying in part upon the truth and accuracy of, and such Buyer’s compliance with, the representations, warranties, agreements,
acknowledgments and understandings of such Buyer set forth herein in order to determine the availability of such exemptions and the eligibility of such Buyer to acquire the
Securities.

(e) Information.

Each Buyer and its advisors, if any, acknowledge that they have been furnished with or provided access via EDGAR to the Company’s most recent Annual Report on
Form 20-F and Reports of Foreign Private Issuers on Form 6-K, if any, as well as Registration Statements on Form F-1 (including amendments thereto). Each Buyer and its
advisors, if any, have been afforded the opportunity to ask questions of, and receive answers from, the Company concerning the offer and sale of the Securities and to obtain any
additional  information  such  Buyer  has  requested  which  is  necessary  to  verify  the  accuracy  of  the  information  furnished  to  such  Buyer  concerning  the  Company  and  such
offering. Each Buyer understands that its investment in the Securities involves a high degree of risk. Each Buyer has sought such accounting, legal and tax advice as it has
considered necessary to make an informed investment decision with respect to its acquisition of the Securities. Each Buyer acknowledges that such Buyer is basing its decision
to  invest  in  the  Securities  solely  upon  the  information  contained  in  the  Transaction  Documents,  the  Company’s  most  recent Annual  Report  on  Form  20-F  and  Reports  of
Foreign Private Issuers on Form 6-K, if any, and its own due diligence and, except as specifically set forth in this Agreement, has not based its investment decision upon any
representations made by any Person (as defined below).

4

 
 
 
 
 
 
 
 
 
 
(f) No Governmental Review.

Each Buyer understands that no United States federal or state agency or any other government or governmental agency has passed on or made any recommendation or
endorsement of the Securities or the fairness or suitability of the investment in the Securities nor have such authorities passed upon or endorsed the merits of the offering of the
Securities.

(g) Transfer or Resale.

Each  Buyer  understands  that  except  as  provided  in  the  Registration  Rights Agreement  and  Section  4(g)  hereof:  (i)  the  Securities  have  not  been  and  are  not  being
registered under the 1933 Act or any state securities laws, and may not be offered for sale, sold, assigned or transferred unless (A) subsequently registered thereunder, (B) such
Buyer shall have delivered to the Company (if requested by the Company) an opinion of counsel to such Buyer, in a form reasonably acceptable to the Company, to the effect
that such Securities to be sold, assigned or transferred may be sold, assigned or transferred pursuant to an exemption from such registration, or (C) such Buyer provides the
Company with reasonable assurance that such Securities can be sold, assigned or transferred pursuant to Rule 144 or Rule 144A promulgated under the 1933 Act (or a successor
rule thereto) (collectively, “Rule 144”); (ii) any sale of the Securities made in reliance on Rule 144 may be made only in accordance with the terms of Rule 144, and further, if
Rule  144  is  not  applicable,  any  resale  of  the  Securities  under  circumstances  in  which  the  seller  (or  the  Person  (as  defined  below)  through  whom  the  sale  is  made)  may  be
deemed to be an underwriter (as that term is defined in the 1933 Act) may require compliance with some other exemption under the 1933 Act or the rules and regulations of the
U.S.  Securities  and  Exchange  Commission  (the  “SEC”)  promulgated  thereunder;  and  (iii)  neither  the  Company  nor  any  other  Person  is  under  any  obligation  to  register  the
Securities under the 1933 Act or any state securities laws or to comply with the terms and conditions of any exemption thereunder.

(h) Validity; Enforcement.

The execution and delivery of the Transaction Documents and the consummation by each Buyer of the transactions contemplated hereby and thereby have been duly
and validly authorized by all necessary action on the part of such Buyer and no further consent or authorization of such Buyer or its members is required. Each Transaction
Document has been duly executed by such Buyer and when delivered in accordance with terms hereof and thereof, constitutes the legal, valid and binding obligations of such
Buyer  enforceable  against  such  Buyer  in  accordance  with  its  terms,  except  as  such  enforceability  may  be  limited  by  general  principles  of  equity  or  applicable  bankruptcy,
insolvency, reorganization, moratorium, liquidation and other similar laws relating to, or affecting generally, the enforcement of applicable creditors’ rights and remedies.

(i) No Conflicts.

The execution, delivery and performance by each Buyer of this Agreement and the consummation by such Buyer of the transactions contemplated hereby will not (i)
result in a violation of the organizational documents of such Buyer, (ii) conflict with, or constitute a default (or an event which with notice or lapse of time or  both  would
become a default) under, or give to others any rights of termination, amendment, acceleration or cancellation of, any agreement, indenture or instrument to which such Buyer is
a party or (iii) result in a violation of any law, rule, regulation, order, judgment or decree (including federal and state securities laws) applicable to such Buyer, except in the case
of  clauses  (ii)  and  (iii)  above,  for  such  conflicts,  defaults,  rights  or  violations  which  would  not,  individually  or  in  the  aggregate,  reasonably  be  expected  to  have  a  material
adverse effect on the ability of such Buyer to perform its obligations hereunder.

5

 
 
 
 
 
 
 
 
 
 
(j) Certain Trading Activities. Each Buyer has not directly or indirectly, nor has any Person (as defined below) acting on behalf of or pursuant to any understanding
with  such  Buyer,  engaged  in  any  transactions  in  the  securities  of  the  Company  (including,  without  limitation,  any  Short  Sales  (as  defined  below)  involving  the  Company’s
securities)  during  the  period  commencing  as  of  the  time  that  such  Buyer  and  the  Company  first  began  discussions  regarding  the  specific  investment  in  the  Company
contemplated by this Agreement and ending immediately prior to the execution of this Agreement (it being understood and agreed that for all purposes of this Agreement, and
without  implication  that  the  contrary  would  otherwise  be  true,  that  neither  transactions  nor  purchases  nor  sales  shall  include  the  location  and/or  reservation  of  borrowable
Ordinary Shares). “Short Sales” means all “short sales” as defined in Rule 200 promulgated under Regulation SHO under the Securities Exchange Act of 1934, as amended (the
“1934 Act”).

(k) Experience of Buyer. Each Buyer has such knowledge, sophistication and experience in business and financial matter so as to be capable of evaluating the merits
and  risks  of  the  prospective  investment  in  the  Securities,  and  has  so  evaluated  the  merits  and  risks  of  such  investment.  Each  Buyer  is  able  to  bear  the  economic  risk  of  an
investment in the Securities and, at the present time, is able to afford a complete loss of such investment.

(l) Foreign Corrupt Practices. Each Buyer or any of its subsidiaries or affiliates, or to the knowledge of such Buyer, any director, officer, agent, employee, member or
other Person acting on behalf of such Buyer or any its subsidiaries or affiliates has, in the course of its actions for, or on behalf of, such Buyer or any of its subsidiaries or
affiliates (i) used any corporate funds for any unlawful contribution, gift, entertainment or other unlawful expenses relating to political activity; (ii) made any direct or indirect
unlawful payment to any foreign or domestic government official or employee from corporate funds; (iii) violated or is in violation of any provision of the U.S. Foreign Corrupt
Practices Act  of  1977,  as  amended;  or  (iv)  made  any  unlawful  bribe,  rebate,  payoff,  influence  payment,  kickback  or  other  unlawful  payment  of  any  foreign  or  domestic
government official or employee.

(m) General Solicitation. Each Buyer is not purchasing the Securities as a result of any advertisement, article, notice or other communication regarding the Securities

published in any newspaper, magazine or similar media or broadcast over television or radio or presented at any seminar or any other general solicitation or advertisement.

(n) Patriot Act Representations.

(i) Each Buyer represents that all evidence of identity provided is genuine and all related information furnished is accurate.

6

 
 
 
 
 
 
 
 
(ii) Each Buyer hereby acknowledges that the Company seeks to comply with all applicable anti-money laundering laws and regulations. In furtherance of such
efforts, each Buyer hereby represents and agrees that: (1) no part of the funds used by such Buyer to acquire the Securities have been, or shall be, directly or indirectly
derived from, or related to, any activity that may contravene federal, state, or international laws and regulations, including anti-money laundering laws and regulations;
and (ii) no payment to the Company by such Buyer shall cause the Company to be in violation of any applicable anti-money laundering laws and regulations including
without limitation, the Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism (USA PATRIOT ACT) Act of
2001, Executive Order 13224 (2001) (the “Patriot Act”) issued by the President of the United States and the U.S. Department of the Treasury Office of Foreign Assets
Control (“OFAC”) regulations.

(iii) Each Buyer represents and warrants that the amounts to be paid by such Buyer to the Company will not be directly or indirectly derived from activities that
may contravene federal, state or international laws and regulations, including anti-money laundering laws and regulations. Each Buyer represents and warrants that, to
the best of its knowledge, none of: (a) such Buyer; (b) any person controlling or controlled by such Buyer; or (c) any person having a beneficial interest in such Buyer is
(i)  a  country,  territory,  individual  or  entity  named  on  a  list  maintained  by  OFAC,  (ii)  a  person  prohibited  under  the  OFAC  Programs,  (iii)  a  senior  foreign  political
figure,1 or any immediate family member2 or close associate3 of a senior foreign political figure as such terms are defined in the footnotes below or (iv) a “foreign shell
bank” within the meaning of the U.S. Bank Secrecy Act (31 U.S.C. §5311 et seq.), as amended (the “Bank Secrecy Act”) and the regulations promulgated thereunder by
the U.S. Department of the Treasury.

(iv) Each Buyer further represents and warrants that such Buyer: (i) has conducted thorough due diligence with respect to all of its beneficial owners, (ii) has
established the identities of all beneficial owners and the source of each of the beneficial owner’s funds and (iii) will retain evidence of any such identities, any such
source of funds and any such due diligence.

(v)  Neither  any  Buyer  nor  any  person  directly  or  indirectly  controlling,  controlled  by  or  under  common  control  with  such  Buyer  is  a  person  identified  as  a

terrorist organization on any relevant lists maintained by governmental authorities.

(vi)  Each  Buyer  agrees  to  provide  the  Company  all  information  that  may  be  reasonably  requested  to  comply  with  applicable  laws  and  regulations  of  any
applicable jurisdiction, or to respond to requests for information concerning the identity of such Buyer from any governmental authority, self-regulatory organization or
financial  institution  in  connection  with  its  anti-money  laundering  compliance  procedures,  or  to  update  such  information.  Each  Buyer  agrees  to  notify  the  Company
promptly  if  there  is  any  change  with  respect  to  the  representations  and  warranties  provided  herein.  Each  Buyer  consents  to  the  disclosure  to  regulators  and  law
enforcement  authorities  by  the  Company  and  its  affiliates  and  agents  of  any  information  about  such  Buyer  or  its  constituents  as  the  Company  reasonably  deems
necessary or appropriate to comply with applicable anti-money laundering, anti-terrorist and asset control laws, regulations, rules and orders.

1 A “senior foreign political figure” is defined as a senior official in the executive, legislative, administrative, military or judicial branches of a foreign  government (whether
elected  or  not),  a  senior  official  of  a  major  foreign political  party,  or  a senior  executive  of  a  foreign  government-owned  corporation.  In addition,  a  “senior foreign  political
figure” includes any corporation, business or other entity that has been formed by, or for the benefit of, a senior foreign political figure.
2 “Immediate family” of a senior foreign political figure typically includes the figure’s parents, siblings, spouse, children and in-laws.
3  A  “close  associate”  of  a  senior  foreign  political  figure  is  a  person  who  is  widely  and  publicly  known  to  maintain  an  unusually  close  relationship  with  the  senior  foreign
political figure, and includes a person who is in a position to conduct substantial domestic and international financial transactions on behalf of the senior foreign political figure.

7

 
 
 
 
 
 
 
 
3. REPRESENTATIONS AND WARRANTIES OF THE COMPANY.

The  Company  represents  and  warrants  to  the  Buyers  the  matters  set  forth  in  this  Section  3,  as  may  be  qualified  by  the  corresponding  section  of  the  Company
Disclosure Schedule. These representations and warranties, and the information set forth in the Company Disclosure Schedule, are current as of the date of this Agreement,
except to the extent that a representation, warranty or section of the Company Disclosure Schedule expressly states that such representation or warranty, or information in such
section of the Company Disclosure Schedule, is current only as of an earlier date. If any information is so reflected as of an earlier date, there have been no material changes
since such date to the date hereof.

(a) Organization and Qualification.

Each of the Company and each of its subsidiaries are entities duly organized and validly existing and in good standing under the laws of the jurisdiction in which they
are  formed,  and  have  the  requisite  power  and  authorization  to  own  their  properties  and  to  carry  on  their  business  as  now  being  conducted  and  as  presently  proposed  to  be
conducted.  Each  of  the  Company  and  each  of  its  subsidiaries  is  duly  qualified  as  a  foreign  entity  to  do  business  and  is  in  good  standing  in  every  jurisdiction  in  which  its
ownership of property or the nature of the business conducted by it makes such qualification necessary, except to the extent that the failure to be so qualified or be in good
standing would not have a Material Adverse Effect. “Material Adverse Effect” means any material adverse effect on (i) the business, properties, assets, liabilities, operations
(including results thereof), condition (financial or otherwise) or prospects of the Company and its subsidiaries, taken as a whole, (ii) the transactions contemplated hereby or in
any of the other Transaction Documents or (iii) the authority or ability of the Company or any of its subsidiaries to perform any of its respective obligations under any of the
Transaction Documents (as defined below). Other than as set forth in Exhibit 8.1 to the Company’s most recent Annual Report on Form 20-F, the Company has no material
subsidiaries.

(b) Authorization; Enforcement; Validity.

The Company has the requisite power and authority to enter into and perform its obligations under this Agreement and the other Transaction Documents and to issue
the Securities in accordance with the terms hereof and thereof. The execution and delivery of this Agreement and the other Transaction Documents by the Company and the
consummation by the Company of the transactions contemplated hereby and thereby (including, without limitation, the issuance of the Ordinary Shares and the issuance of the
Warrants and the reservation for issuance and issuance of the Warrant Shares issuable upon exercise of the Warrants) have been (i) duly authorized by the Company’s board of
directors and (ii) no further filing, consent or authorization is required by the Company, its board of directors or its stockholders or other governing body of the Company (other
than the filing with the SEC of one or more Registration Statements (as defined in the Registration Rights Agreement) in accordance with the requirements of the Registration
Rights Agreement, a Form D with the SEC and any other filings as may be required by any state securities agencies, the filing of required notices and/or applications to the
Principal Market for the issuance and sale of the Securities, and the filings required by Section 4(h) of this Agreement). This Agreement has been, and the other Transaction
Documents will be prior to the Closing, duly executed and delivered by the Company, and each constitutes the legal, valid and binding obligations of the Company, enforceable
against the Company in accordance with its respective terms, except as such enforceability may be limited by general principles of equity or applicable bankruptcy, insolvency,
reorganization, moratorium, liquidation or similar laws relating to, or affecting generally, the enforcement of applicable creditors’ rights and remedies and except as rights to
indemnification  and  to  contribution  may  be  limited  by  federal  or  state  securities  law.  “Transaction  Documents”  means,  collectively,  this  Agreement,  the  Warrants,  the
Registration  Rights Agreement,  and  each  of  the  other  agreements  and  instruments  entered  into  or  delivered  by  any  of  the  parties  hereto  in  connection  with  the  transactions
contemplated hereby and thereby, as may be amended from time to time.

8

 
 
 
 
 
 
 
 
(c) Issuance of Securities.

The issuance of the Ordinary Shares and the Warrants are duly authorized and, upon issuance in accordance with the terms of the Transaction Documents, will be
validly issued, fully paid and non-assessable and free from all preemptive or similar rights, taxes, liens, charges and other encumbrances with respect to the issue thereof. As of
the Closing, the Company shall have reserved from its duly authorized capital stock not less than the sum of (i) the Ordinary Shares sold at the Closing and (ii) 200% of the
maximum number of Warrant Shares issuable upon exercise of the Warrants (without taking into account any limitations on the exercise of the Warrants set forth therein). The
issuance of the Warrant Shares is duly authorized, and upon exercise in accordance with the Warrants, the Warrant Shares, when issued, will be validly issued, fully paid and
non-assessable and free from all preemptive or similar rights, taxes, liens, charges and other encumbrances with respect to the issue thereof, with the holders being entitled to all
rights accorded to a holder of Ordinary Shares. Subject to the accuracy of the representations and warranties of the Buyers in this Agreement, the offer and issuance by the
Company of the Securities is exempt from registration under the 1933 Act. Buyers will have good and marketable title to the Securities.

(d) No Conflicts.

The execution, delivery and performance of the Transaction Documents by the Company and the consummation by the Company of the transactions contemplated hereby and
thereby (including, without limitation, the issuance of the Ordinary Shares, the Warrants and the Warrant Shares and the reservation for issuance of the Warrant Shares) will not
(i) result in a violation of the certificate of incorporation of the Company (including, without limitation, any certificate of designation contained therein) or other organizational
documents of the Company or any of its subsidiaries, any capital stock of the Company or any of its subsidiaries or bylaws or operating agreements of the Company or any of
its subsidiaries, (ii) conflict with, or constitute a default (or an event which with notice or lapse of time or both would become a default) under, or give to others any rights of
termination, amendment, acceleration or cancellation of, any agreement, indenture or instrument to which the Company or any of its subsidiaries is a party or (iii) result in a
violation  of  any  law,  rule,  regulation,  order,  judgment  or  decree  (including,  without  limitation,  foreign,  federal  and  state  securities  laws  and  regulations  and  the  rules  and
regulations of the Principal Market applicable to the Company or by which any property or asset of the Company is bound or affected except, in the case of clause (ii) or (iii)
above, to the extent such violations that could not reasonably be expected to have a Material Adverse Effect.

9

 
 
 
 
 
 
(e) Consents.

Neither  the  Company  nor  any  subsidiary  is  required  to  obtain  any  consent  from,  authorization  or  order  of,  or  make  any  filing  or  registration  with  any  court,  governmental
agency  or  any  regulatory  or  self-regulatory  agency  or  any  other  Person  (other  than  the  filing  with  the  SEC  of  one  or  more  Registration  Statements  in  accordance  with  the
requirements of the Registration Rights Agreement, a Form D with the SEC and other filings as may be required by any state securities agencies, the filing of required notice
and/or application to the Principal Market for the issuance and sale of the Securities and the filings required by Section 4(h) of this Agreement), in order for it to execute, deliver
or perform any of its respective obligations under, or contemplated by, the Transaction Documents, in each case, in accordance with the terms hereof or thereof. All consents,
authorizations, orders, filings and registrations which the Company is required to obtain at or prior to the Closing have been obtained or effected on or prior to the Closing Date,
and  the  Company  is  not  aware  of  any  facts  or  circumstances  which  might  prevent  the  Company  from  obtaining  or  effecting  any  of  the  registration,  application  or  filings
contemplated by the Transaction Documents. Except as disclosed in the SEC Documents, the Company is not in violation of the requirements of the Principal Market and has
no  knowledge  of  any  facts  or  circumstances  which  could  reasonably  lead  to  suspension  of  the  Ordinary  Shares  in  the  foreseeable  future.  There  is  no  requirement  for  the
Company to obtain approval of the Principal Market for listing or trading of Registrable Securities which constitute Ordinary Shares.

(f) Acknowledgment Regarding Buyers’ Purchase of Securities.

The  Company  acknowledges  and  agrees  that  each  Buyer  is  acting  solely  in  the  capacity  of  an  arm’s  length  purchaser  with  respect  to  the  Transaction  Documents  and  the
transactions contemplated hereby and thereby and that such Buyer is not (i) an officer or director of the Company, (ii) an affiliate (as defined in Rule 405 of the 1933 Act) of the
Company (an “Affiliate”) or (iii) to its knowledge, a “beneficial owner” (as defined for purposes of Rule 13d-3 of the 1934 Act) of more than 10% of the Ordinary Shares. The
Company  further  acknowledges  that  each  Buyer  is  not  acting  as  a  financial  advisor  or  fiduciary  of  the  Company  or  any  of  its  subsidiaries  (or  in  any  similar  capacity)  with
respect  to  the  Transaction  Documents  and  the  transactions  contemplated  hereby  and  thereby,  and  any  advice  given  by  such  Buyer  or  any  of  its  representatives  or  agents  in
connection with the Transaction Documents and the transactions contemplated hereby and thereby is merely incidental to such Buyer’s purchase of the Securities. The Company
further represents to such Buyer that the Company’s decision to enter into the Transaction Documents to which it is a party has been based solely on the independent evaluation
by the Company and its representatives.

10

 
 
 
 
 
 
(g) No General Solicitation; Placement Agent’s Fees.

None of the Company, any of its Affiliates, or any Person acting on the behalf of the Company or any of its Affiliates, has engaged in any form of general solicitation
or general advertising (within the meaning of Regulation D) in connection with the offer or sale of the Securities. The Company shall be responsible for the payment of any
placement agent’s fees, financial advisory fees, or brokers’ commissions, relating to or arising out of the transactions contemplated hereby.

(h) No Integrated Offering. None of the Company, any of its Affiliates, or, to the knowledge of the Company, any Person acting on the behalf of the Company or any
of its Affiliates has, directly or indirectly, made any offers or sales of any security or solicited any offers to buy any security, under circumstances that would require registration
of the issuance of any of the Securities under the 1933 Act, whether through integration with prior offerings or otherwise, or cause this offering of the Securities to require
approval of stockholders of the Company under any applicable stockholder approval provisions, including, without limitation, under the rules and regulations of any exchange
or automated quotation system on which any of the securities of  the  Company  are  listed  or  designated  for  quotation.  None  of  the  Company,  any  of  its Affiliates,  or,  to  the
knowledge of the Company, any Person acting on the behalf of the Company or any of its Affiliates will take any action or steps that would require registration of the issuance
of any of the Securities under the 1933 Act or cause the offering of any of the Securities to be integrated with other offerings of securities of the Company.

(i) Dilutive Effect.

The  Company  understands  and  acknowledges  that  the  number  of  Warrant  Shares  may  increase  in  certain  circumstances.  The  Company  further  acknowledges  that,
except to the extent an issuance would exceed the beneficial ownership limitation in Section 1(e) of this Agreement, its obligation to issue the Warrant Shares upon exercise of
the Warrants in accordance with this Agreement is absolute and unconditional, regardless of the dilutive effect that such issuance may have on the ownership interests of other
stockholders of the Company.

(j) Application of Takeover Protections; Rights Agreement.

The Company and its board of directors have taken all necessary action, if any, in order to render inapplicable any control share acquisition, interested stockholder,
business  combination,  poison  pill  (including,  without  limitation,  any  distribution  under  a  rights  agreement),  shareholder  rights  plan  or  other  similar  anti-takeover  provision
under the certificate of incorporation, bylaws or other organizational documents of the Company or any of its Affiliates or the laws of the jurisdiction of its incorporation or
otherwise  which  is  or  could  become  applicable  to  each  Buyer  as  a  result  of  the  transactions  contemplated  by  this Agreement,  including,  without  limitation,  the  Company’s
issuance  of  the  Securities  and  such  Buyer’s  ownership  of  the  Securities.  The  Company  and  its  board  of  directors  have  taken  all  necessary  action,  if  any,  in  order  to  render
inapplicable any shareholder rights plan or similar arrangement relating to accumulations of beneficial ownership of Ordinary Shares or a change in control of the Company or
any of its Affiliates.

11

 
 
 
 
 
 
 
 
 
(k) SEC Documents; Financial Statements.

During the two (2) years prior to the date hereof, the Company has timely filed all reports, schedules, forms, statements and other documents required to be filed by it with the
SEC pursuant to the reporting requirements of the 1934 Act (all of the foregoing, as well as all registration statements under the 1933 Act, filed prior to the date hereof and all
exhibits and appendices included therein and financial statements, notes and schedules thereto and documents incorporated by reference therein being hereinafter referred to as
the “SEC Documents”). As of their respective dates, the SEC Documents complied in all material respects with the requirements of the 1934 Act and the rules and regulations
of  the  SEC  promulgated  thereunder  applicable  to  the  SEC  Documents,  and  none  of  the  SEC  Documents,  at  the  time  they  were  filed  with  the  SEC,  contained  any  untrue
statement of a material fact or omitted to state a material fact required to be stated therein or necessary in order to make the statements therein, in the light of the circumstances
under which they were made, not misleading. As of its dates, the financial statements of the Company included in the SEC Documents complied in all material respects with
applicable accounting requirements and the published rules and regulations of the SEC with respect thereto as in effect as of the time of filing. Such financial statements have
been prepared in accordance with generally accepted accounting principles, consistently applied, during the periods involved (except (i) as may be otherwise indicated in such
financial statements or the notes thereto, or (ii) in the case of unaudited interim statements, to the extent they may exclude the footnotes or may be condensed or summary
statements) and fairly present in all material respects the financial position of the Company as of the dates thereof and the results of its operations and cash flows for the periods
then ended (subject, in the case of unaudited statements, to normal year-end audit adjustments which will not be material, either individually or in the aggregate). No other
information provided by or on behalf of the Company to each Buyer which is not included in the SEC Documents contains any untrue statement of a material fact or omits to
state any material fact necessary in order to make the statements therein not misleading, in the light of the circumstance under which they are or were made.

(l) Absence of Certain Changes.

Since the date of the Company’s most recent audited financial statements contained in a Form 20-F, except as disclosed in the SEC Documents filed subsequent to
such Form 20-F, there has been no material adverse change and no material adverse development in the business, assets, liabilities, properties, operations (including results
thereof), or condition (financial or otherwise) of the Company and its subsidiaries. Since the date of the Company’s most recent audited financial statements contained in a
Form 20-F, neither the Company nor any of its subsidiaries has (i) declared or paid any dividends, (ii) sold any material assets outside of the ordinary course of business or (iii)
made any material capital expenditures, individually or in the aggregate, outside of the ordinary course of business. Neither the Company nor any of its subsidiaries has taken
any steps to seek protection pursuant to any law or statute relating to bankruptcy, insolvency, reorganization, receivership, liquidation or winding up. Neither the Company nor
any  of  its  subsidiaries  has  any  knowledge  or  reason  to  believe  that  any  of  their  respective  creditors  intend  to  initiate  involuntary  bankruptcy  proceedings  or  any  actual
knowledge of any fact which would reasonably lead a creditor to do so. The Company is not, and after giving effect to the transactions contemplated hereby to occur at the
Closing  will  not  be,  Insolvent  (as  defined  below).  “Insolvent”  means  the  present  fair  saleable  value  of  the  Company’s  assets  is  less  than  the  amount  required  to  pay  the
Company’s total Indebtedness (as defined below). The Company has not engaged in any business or in any transaction, and is not about to engage in any business or in any
transaction, for which the Company’s remaining assets constitute unreasonably small capital.

12

 
 
 
 
 
 
(m) No Undisclosed Events, Liabilities, Developments or Circumstances.

No event, liability, development or circumstance has occurred or exists, or is reasonably expected to occur or exist with respect to the Company or any of its subsidiaries or any
of  their  respective  businesses,  properties,  liabilities,  prospects,  operations  (including  results  thereof)  or  condition  (financial  or  otherwise)  that  to  the  Company’s  knowledge,
would have a Material Adverse Effect on the Company.

(n) Conduct of Business; Regulatory Permits.

Neither the Company nor any of its subsidiaries is in violation of any term of or in default under its organizational documents including its certificate of incorporation, bylaws,
certificate of formation, any other organizational charter, any certificate of designation, preferences or rights of any outstanding series of preferred stock of the Company or any
of its subsidiaries, respectively. Neither the Company nor any of its subsidiaries is in violation of any judgment, decree or order or any statute, ordinance, rule or regulation
applicable  to  the  Company  or  any  of  its  subsidiaries,  and  the  Company  will  not  conduct  its  business  in  violation  of  any  of  the  foregoing,  except  in  all  cases  for  possible
violations which could not, individually or in the aggregate, have a Material Adverse Effect. Without limiting the generality of the foregoing, except as disclosed in the SEC
Documents, the Company is not in violation of any of the rules, regulations or requirements of the Principal Market and has no knowledge of any facts or circumstances that
could reasonably lead to suspension of the Ordinary Shares by the Principal Market in the foreseeable future. Since June 20, 2018, (i) the Ordinary Shares has been designated
for quotation on the Principal Market, (ii) trading in the Ordinary Shares has not been suspended by the SEC or the Principal Market and (iii) except as disclosed in the SEC
Documents, the Company has received no communication, written or oral, from the SEC or the Principal Market regarding the suspension of the Ordinary Shares from the
Principal  Market.  The  Company  and  each  of  its  subsidiaries  possess  all  certificates,  authorizations  and  permits  issued  by  the  appropriate  regulatory  authorities  necessary  to
conduct their businesses, except where the failure to possess such certificates, authorizations or permits would not have, individually or in the aggregate, a Material Adverse
Effect, and neither the Company nor any such subsidiary has received any notice of proceedings relating to the revocation or modification of any such certificate, authorization
or permit.

(o) Foreign Corrupt Practices.

Neither the Company nor any of its subsidiaries nor to the knowledge of the Company, any director, officer, agent, employee or other Person acting on behalf of the Company
or any of its subsidiaries (as applicable) has, in the course of its actions for, or on behalf of, the Company or any of its subsidiaries (i) used any corporate funds for any unlawful
contribution,  gift,  entertainment  or  other  unlawful  expenses  relating  to  political  activity;  (ii)  made  any  direct  or  indirect  unlawful  payment  to  any  foreign  or  domestic
government official or employee from corporate funds; (iii) violated or is in violation of any provision of the U.S. Foreign Corrupt Practices Act of 1977, as amended; or (iv)
made any unlawful bribe, rebate, payoff, influence payment, kickback or other unlawful payment to any foreign or domestic government official or employee.

13

 
 
 
 
 
 
 
 
(p) Sarbanes-Oxley Act.

Except as set forth in the SEC Documents, the Company and each of its subsidiaries is in material compliance with all applicable requirements of the Sarbanes-Oxley Act of
2002 and all applicable rules and regulations promulgated by the SEC thereunder.

(q) Transactions With Affiliates.

Except as disclosed in the SEC Documents, none of the officers, directors, employees or Affiliates of the Company is presently a party to any transaction with the Company
(other than for ordinary course services as employees, officers or directors and immaterial transactions), including any contract, agreement or other arrangement providing for
the furnishing of services to or by, providing for rental of real or personal property to or from, or otherwise requiring payments to or from any such officer, director, employee
or Affiliate or, to the knowledge of the Company, any corporation, partnership, trust or other Person in which any such officer, director, employee or Affiliate has a substantial
interest or is an employee, officer, director, trustee or partner.

(r) Equity Capitalization.

As of the date hereof, the authorized capital stock of the Company consists solely of (i) Ordinary Shares, of which 29,640,965 are issued and outstanding and 6,236,741 are
reserved for issuance pursuant to Convertible Securities (as defined below) (other than the Warrants), and (ii) preference shares, of which none are issued and outstanding. No
Ordinary Shares are held in treasury. All of such outstanding shares are duly authorized and have been, or upon issuance will be, validly issued and are fully paid and non-
assessable. 1,165,628 shares of the Company’s issued and outstanding Ordinary Shares, as of the date hereof, are owned by officers, directors and, to the best of the Company’s
knowledge, other Persons who are “affiliates” (as defined in Rule 405 of the 1933 Act and calculated based on the assumption that only officers, directors and holders of at least
10% of the Company’s issued and outstanding Ordinary Shares are “affiliates” without conceding that any such Persons are “affiliates” for purposes of federal securities laws)
of the Company. Except as disclosed in the SEC Documents: (i) to the Company’s knowledge, no Person owns 10% or more of the Company’s issued and outstanding Ordinary
Shares (calculated based on the assumption that all Convertible Securities, whether or not presently exercisable or convertible, have been fully exercised or converted (as the
case  may  be)  taking  account  of  any  limitations  on  exercise  or  conversion  (including  “blockers”)  contained  therein  without  conceding  that  such  identified  Person  is  a  10%
stockholder for purposes of federal securities laws); (ii) the Company’s capital stock and the capital stock of its subsidiaries are not subject to preemptive rights or any other
similar rights or  any  liens  or  encumbrances;  (iii)  there  are  no  outstanding  options,  warrants,  scrip,  rights  to  subscribe  to,  calls  or  commitments  of  any  character  whatsoever
relating to, or securities or rights convertible into, or exercisable or exchangeable for, any capital stock of the Company or any of its subsidiaries, or contracts, commitments,
understandings or arrangements by which the Company or any of its subsidiaries is or may become bound to issue additional capital stock or options, warrants, scrip, rights to
subscribe to, calls or commitments of any character whatsoever relating to, or securities or rights convertible into, or exercisable or exchangeable for, any capital stock of the
Company or any of its subsidiaries, respectively (other than as may be issued from time to time under any equity incentive plan maintained); (iv) there are no outstanding debt
securities,  convertible  notes,  credit  agreements,  credit  facilities  or  other  agreements,  documents  or  instruments  evidencing  Indebtedness  of  the  Company  or  any  of  its
subsidiaries or by which the Company or any of its subsidiaries is or may become bound; (v) there are no financing statements securing obligations in any amounts filed in
connection with the Company or any of its subsidiaries; (vi) there are no agreements or arrangements under which the Company or any of its subsidiaries is obligated to register
the sale of any of their securities under the 1933 Act (except pursuant to the Registration Rights Agreement or as set forth on Schedule 3(r)); (vii) there are no outstanding
securities or instruments of the Company or any of its subsidiaries which contain any redemption or similar provisions, and there are no contracts, commitments, understandings
or arrangements by which the Company or any of its subsidiaries is or may become bound to redeem a security of the Company or any of its subsidiaries; (viii) there are no
securities or instruments containing anti-dilution or similar provisions that will be triggered by the issuance of the Securities; (ix) neither the Company nor any of its subsidiaries
has  stock  appreciation  rights  or  “phantom  stock”  plans  or  agreements  or  any  similar  plan  or  agreement;  and  (x)  the  Company  does  not  have  any  liabilities  or  obligations
required to be disclosed in the SEC Documents which are not so disclosed in the SEC Documents, other than those incurred in the ordinary course of the Company’s business
and which do not and would not reasonably be expected to have a Material Adverse Effect. The SEC Documents contain true, correct and complete copies of the Company’s
certificate of incorporation, as amended and as in effect on the date, and the Company’s bylaws, as amended and as in effect on the date hereof, and the terms of all securities
convertible into, or exercisable or exchangeable for, Ordinary Shares and the material rights of the holders thereof.

14

 
 
 
 
 
 
 
 
(s) Indebtedness and Other Contracts.

Except as disclosed in the SEC Documents, each of the Company and its subsidiaries (i) does not have any material outstanding Indebtedness or other material debt obligations,
(ii) is not a party to any contract, agreement or instrument, the violation of which, or default under which, by the other party(ies) to such contract, agreement or instrument could
reasonably be expected to result in a Material Adverse Effect, (iii) is not in violation of any term of, or in default under, any contract, agreement or instrument relating to any
Indebtedness, except where such violations and defaults would not result, individually or in the aggregate, in a Material Adverse Effect, and (iv) is not a party to any contract,
agreement or instrument relating to any Indebtedness, the performance of which, in the judgment of the Company’s officers, has or is expected to have a Material Adverse
Effect.  The  Company  has  no  current  intention  or  expectation  to  file  for  reorganization  or  liquidation  under  the  bankruptcy  or  reorganization  laws  of  any  jurisdiction.
“Indebtedness” of any Person means, without duplication (A) all indebtedness for borrowed money, (B) all obligations issued, undertaken or assumed as the purchase price of
property or services (including, without limitation, “capital leases” in accordance with generally accepted accounting principles) (other than trade payables entered into in the
ordinary  course  of  business),  (C)  all  reimbursement  or  payment  obligations  with  respect  to  letters  of  credit,  surety  bonds  and  other  similar  instruments,  (D)  all  obligations
evidenced by notes, bonds, debentures or similar instruments, including obligations so evidenced incurred in connection with the acquisition of property, assets or businesses,
(E) all indebtedness created or arising under any conditional sale or other title retention agreement, or incurred as financing, in either case with respect to any property or assets
acquired  with  the  proceeds  of  such  indebtedness  (even  though  the  rights  and  remedies  of  the  seller  or  bank  under  such  agreement  in  the  event  of  default  are  limited  to
repossession or sale of such property), (F) all monetary obligations under any leasing or similar arrangement which, in connection with generally accepted accounting principles,
consistently applied for the periods covered thereby, is classified as a capital lease, (G) all indebtedness referred to in clauses (A) through (F) above secured by (or for which the
holder of such Indebtedness has an existing right, contingent or otherwise, to be secured by) any mortgage, lien, pledge, charge, security interest or other encumbrance upon or
in any property or assets (including accounts and contract rights) owned by any Person, even though the Person which owns such assets or property has not assumed or become
liable for the payment of such indebtedness, and (H) all Contingent Obligations in respect of indebtedness or obligations of others of the kinds referred to in clauses (A) through
(G) above. “Contingent Obligation” means, as to any Person, any direct or indirect liability, contingent or otherwise, of that Person with respect to any indebtedness, lease,
dividend or other obligation of another Person if the primary purpose or intent of the Person incurring such liability, or the primary effect thereof, is to provide assurance to the
obligee of such liability that such liability will be paid or discharged, or that any agreements relating thereto will be complied with, or that the holders of such liability will be
protected (in whole or in part) against loss with respect thereto. “Person” means an individual, a limited liability company, a partnership, a joint venture, a corporation, a trust,
an unincorporated organization, any other entity and a government or any department or agency thereof.

15

 
 
 
 
(t) Absence of Litigation.

Except as disclosed in the SEC Documents or as set forth in Schedule 3(t), there is no action, suit, proceeding, inquiry or investigation before or by the Principal Market, any
court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the Company, threatened against or affecting the Company or any
of its subsidiaries, the Ordinary Shares or any of the Company’s or its subsidiaries’ executive officers or directors which would be reasonably likely to adversely affect the
transactions contemplated by this Agreement or would require disclosure in the SEC Documents, except as otherwise disclosed in the SEC Documents. There has not been, and
to the knowledge of the Company, there is not pending or contemplated, any investigation by the SEC involving the Company, any of its subsidiaries or any current or former
director or officer of the Company or any of its subsidiaries. The SEC has not issued any stop order or other order suspending the effectiveness of any registration statement
filed by the Company under the 1933 Act or the 1934 Act.

(u) Insurance.

The Company and each of its subsidiaries are insured by insurers of recognized financial responsibility against such losses and risks and in such amounts as management of the
Company believes to be prudent and customary in the businesses in which the Company and its subsidiaries are engaged. Neither the Company nor any such subsidiary has
been refused any insurance coverage sought or applied for, and the Company has no reason to believe that it will be unable to renew its existing insurance coverage as and when
such coverage expires or to obtain similar coverage from similar insurers as may be necessary to continue its business at a cost that would not have a Material Adverse Effect.

(v) Employee Relations.

Neither the Company nor any of its subsidiaries is a party to any collective bargaining agreement nor does it employ any member of a union. No executive officer (as defined in
Rule  501(f)  promulgated  under  the  1933 Act)  or  other  key  employee  of  the  Company  or  any  of  its  subsidiaries  has  notified  the  Company  or  any  such  subsidiary  that  such
officer intends to leave the Company or any such subsidiary or otherwise terminate such officer’s employment with the Company or any such subsidiary. To the knowledge of
the  Company,  no  executive  officer  or  other  key  employee  of  the  Company  or  any  of  its  subsidiaries  is,  or  is  now  expected  to  be,  in  violation  of  any  material  term  of  any
employment  contract,  confidentiality,  disclosure  or  proprietary  information  agreement,  non-competition  agreement,  or  any  other  contract  or  agreement  or  any  restrictive
covenant, and the continued employment of each such executive officer or other key employee (as the case may be) does not subject the Company or any of its subsidiaries to
any liability with respect to any of the foregoing matters. The Company and its subsidiaries are in compliance with all federal, state, local and foreign laws and regulations
respecting  labor,  employment  and  employment  practices  and  benefits,  terms  and  conditions  of  employment  and  wages  and  hours,  except  where  failure  to  be  in  compliance
would not, either individually or in the aggregate, reasonably be expected to result in a Material Adverse Effect.

16

 
 
 
 
 
 
 
 
(w) Title.

The Company and its subsidiaries have good and marketable title to (i) all real property owned by it and (ii) all personal property, owned by them which is material to the
business  of  the  Company  and  its  subsidiaries,  in  each  case,  free  and  clear  of  all  liens,  encumbrances  and  defects  except  such  as  do  not  materially  affect  the  value  of  such
property and do not interfere with the use made and proposed to be made of such property by the Company and any of its subsidiaries. Any real property and facilities held
under lease by the Company and any of its subsidiaries are held by them under valid, subsisting and enforceable leases with such exceptions as are not material and do not
interfere with the use made and proposed to be made of such property and buildings by the Company or any of its subsidiaries.

(x) Intellectual Property Rights.

The  Company  and  its  subsidiaries  own  or  possess  adequate  rights  or  licenses  to  use  all  material  trademarks,  trade  names,  service  marks,  service  mark  registrations,  service
names, patents, patent rights, copyrights, original works, inventions, licenses, approvals, governmental authorizations, trade secrets and other intellectual property rights and all
applications and registrations therefor (“Intellectual Property Rights”)  necessary  to  conduct  their  respective  businesses  as  now  conducted  and  as  presently  proposed  to  be
conducted. Except as disclosed in the SEC Documents, none of the Company’s or its subsidiaries’ Intellectual Property Rights have expired, terminated or been abandoned, or
are expected to expire, terminate or be abandoned, within three years from the date of this Agreement, which could reasonably be expected to result in a Material Adverse
Effect. The Company has no knowledge of any material infringement by the Company or any of its subsidiaries of Intellectual Property Rights of others, except as disclosed in
the SEC Documents. There is no claim, action or proceeding being made or brought, or to the knowledge of the Company or any of its subsidiaries, being threatened, against the
Company or any of its subsidiaries regarding their Intellectual Property Rights and which would reasonably be expected to have a Material Adverse Effect, except as disclosed
in the SEC Documents. The Company is not aware of any facts or circumstances which might give rise to any of the foregoing infringements or claims, actions or proceedings.
The Company each of its subsidiaries have taken reasonable security measures to protect the secrecy, confidentiality and value of all of their Intellectual Property Rights, except
where  failure  to  take  such  measures  would  not,  either  individually  or  in  the  aggregate,  reasonably  be  expected  to  materially  affect  the  value  of  their  respective  Intellectual
Property Rights.

17

 
 
 
 
 
 
(y) Environmental Laws.

The Company and its subsidiaries (i) are in compliance with all Environmental Laws (as defined below), (ii) have received all permits, licenses or other approvals required of
them  under  applicable  Environmental  Laws  to  conduct  their  respective  businesses  and  (iii)  are  in  compliance  with  all  terms  and  conditions  of  any  such  permit,  license  or
approval where, in each of the foregoing clauses (i), (ii) and (iii), the failure to so comply could be reasonably expected to have, individually or in the aggregate, a Material
Adverse Effect. “Environmental Laws” means all federal, state, local or foreign laws relating to pollution or protection of human health or the environment (including, without
limitation, ambient air, surface water, groundwater, land surface or subsurface strata), including, without limitation, laws relating to emissions, discharges, releases or threatened
releases of chemicals, pollutants, contaminants, or toxic or hazardous substances or wastes (collectively, “Hazardous Materials”) into the environment, or otherwise relating to
the manufacture, processing, distribution, use, treatment, storage, disposal, transport or handling of Hazardous Materials, as well as all authorizations, codes, decrees, demands
or demand letters, injunctions, judgments, licenses, notices or notice letters, orders, permits, plans or regulations issued, entered, promulgated or approved thereunder.

(z) Subsidiary Rights.

The Company or one of its subsidiaries has unrestricted right to vote, and (subject to limitations imposed by applicable law) to receive dividends and distributions on, all capital
securities of its subsidiaries as owned by the Company or such subsidiary.

(aa) Tax Status.

Except  for  occurrences  that  would  not,  either  individually  or  in  the  aggregate,  reasonably  be  expected  to  result  in  a  material  tax  liability,  each  of  the  Company  and  its
subsidiaries (i) has timely made or filed all foreign, federal and state income and all other tax returns, reports and declarations required by any jurisdiction to which it is subject,
(ii)  has  timely  paid  all  taxes  and  other  governmental  assessments  and  charges  that  are  material  in  amount,  shown  or  determined  to  be  due  on  such  returns,  reports  and
declarations, except those being contested in good faith and (iii) has set aside on its books provision reasonably adequate for the payment of all taxes for periods subsequent to
the periods to which such returns, reports or declarations apply and except in each case where the failure to file, pay or set aside could not be reasonably expected to have a
Material Adverse Effect. There are no unpaid taxes in any material amount claimed to be due by the taxing authority of any jurisdiction, and the officers of the Company and it
subsidiaries know of no basis for any such claim. The Company is not operated in such a manner as to qualify as a passive foreign investment company, as defined in Section
1297 of the U.S. Internal Revenue Code of 1986, as amended.

18

 
 
 
 
 
 
 
 
(bb) Internal Accounting and Disclosure Controls.

Except as disclosed in the SEC Documents, the Company and each of its subsidiaries maintains internal control over financial reporting (as such term is defined in
Rule 13a-15(f) under the 1934 Act) that is effective to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for
external purposes in accordance with generally accepted accounting principles, including that (i) transactions are executed in accordance with management’s general or specific
authorizations,  (ii)  transactions  are  recorded  as  necessary  to  permit  preparation  of  financial  statements  in  conformity  with  generally  accepted  accounting  principles  and  to
maintain asset and liability accountability, (iii) access to assets or incurrence of liabilities is permitted only in accordance with management’s general or specific authorization
and  (iv)  the  recorded  accountability  for  assets  and  liabilities  is  compared  with  the  existing  assets  and  liabilities  at  reasonable  intervals  and  appropriate  action  is  taken  with
respect to any difference. Except as disclosed in the SEC Documents, the Company maintains disclosure controls and procedures (as such term is defined in Rule 13a-15(e)
under the 1934 Act) that are effective in ensuring that information required to be disclosed by the Company in the reports that it files or submits under the 1934 Act is recorded,
processed, summarized and reported, within the time periods specified in the rules and forms of the SEC, including, without limitation, controls and procedures designed to
ensure that information required to be disclosed by the Company in the reports that it files or submits under the 1934 Act is accumulated and communicated to the Company’s
management,  including  its  principal  executive  officer  or  officers  and  its  principal  financial  officer  or  officers,  as  appropriate,  to  allow  timely  decisions  regarding  required
disclosure. Except as disclosed in the SEC Documents, neither the Company nor any of its subsidiaries has received any notice or correspondence from any accountant or other
Person relating to any potential material weakness or significant deficiency in any part of the internal controls over financial reporting of the Company or any of its subsidiaries.
There  are  no  material  disagreements  presently  existing,  or  reasonably  anticipated  by  the  Company  to  arise,  between  the  accountants  and  lawyers  formerly  or  presently
employed by the Company.

(cc) Off Balance Sheet Arrangements.

There  is  no  transaction,  arrangement,  or  other  relationship  between  the  Company  or  any  of  its  subsidiaries  and  an  unconsolidated  or  other  off  balance  sheet  entity  that  is
required to be disclosed by the Company in the SEC Documents and is not so disclosed or that otherwise could be reasonably likely to have a Material Adverse Effect.

(dd) Investment Company Status.

The Company is not, and upon consummation of the sale of the Securities will not be, an “investment company,” an affiliate of an “investment company,” a company controlled
by an “investment company” or an “affiliated person” of, or “promoter” or “principal underwriter” for, an “investment company” as such terms are defined in the Investment
Company Act of 1940, as amended.

(ee) Acknowledgement. The Company acknowledges that sales of Ordinary Shares by each Buyer following the effectiveness of the Registration Statement or pursuant
to  Rule  144  or  otherwise  pursuant  to  an  exemption  from  registration  may  reduce  the  price  of  the  Ordinary  Shares.  None  of  the  foregoing  shall  constitute  a  breach  of  this
Agreement or any other obligation of such Buyer.

19

 
 
 
 
 
 
 
 
 
(ff) Manipulation of Price.

The Company has not, and, to the knowledge of the Company, no Person acting on its behalf has, directly or indirectly, (i) taken any action designed to cause or to result in the
stabilization  or  manipulation  of  the  price  of  any  security  of  the  Company  to  facilitate  the  sale  or  resale  of  any  of  the  Securities,  (ii)  sold,  bid  for,  purchased,  or  paid  any
compensation  for  soliciting  purchases  of,  any  of  the  Securities,  or  (iii)  paid  or  agreed  to  pay  to  any  Person  any  compensation  for  soliciting  another  to  purchase  any  other
securities of the Company.

(gg) U.S. Real Property Holding Corporation.

Neither the Company nor any of its subsidiaries is or has ever been, and so long as any of the Securities are held by any Buyer, shall not become, a U.S. real property
holding corporation within the meaning of Section 897 of the Internal Revenue Code of 1986, as amended, and the Company and each subsidiary shall so certify upon any
Buyer’s request.

(hh) No Disqualification Events.  None  of  the  Company,  any  of  its  predecessors,  any  affiliated  issuer,  any  director,  executive  officer,  other  officer  of  the  Company
participating in the offering contemplated hereby, any beneficial owner of 20% or more of the Company’s outstanding voting equity securities, calculated on the basis of voting
power, nor any promoter (as that term is defined in Rule 405 under the 1933 Act) connected with the Company in any capacity at the time of sale (each, an “ Issuer Covered
Person”)  is  subject  to  any  of  the  “Bad  Actor”  disqualifications  described  in  Rule  506(d)(1)(i)  to  (viii)  under  the  1933  Act  (a  “Disqualification  Event”),  except  for  a
Disqualification  Event  covered  by  Rule  506(d)(2)  or  (d)(3).  The  Company  has  exercised  reasonable  care  to  determine  whether  any  Issuer  Covered  Person  is  subject  to  a
Disqualification Event.

(ii) Transfer Taxes. On the Closing Date, all stock transfer or other taxes (other than income or similar taxes) which are required to be paid in connection with the
issuance, sale and transfer of the Securities to be sold to any Buyer hereunder will be, or will have been, fully paid or provided for by the Company, and all laws imposing such
taxes will be or will have been complied with.

(jj) Bank Holding Company Act. The Company is not subject to the Bank Holding Company Act of 1956, as amended (the “BHCA”) and to regulation by the Board of
Governors of the Federal Reserve System (the “Federal Reserve”). Neither the Company nor any of its affiliates owns or controls, directly or indirectly, five percent (5%) or
more of the outstanding shares of any class of voting securities or twenty-five percent (25%) or more of the total equity of a bank or any equity that is subject to the BHCA and
to regulation by the Federal Reserve. Neither the Company nor any of its affiliates exercises a controlling influence over the management or policies of a bank or any entity that
is subject to the BHCA and to regulation by the Federal Reserve.

(kk) Shell Company Status. The Company is not, and has never been, an issuer identified in, or subject to, Rule 144(i).

(ll) Public Utility Holding Act. The Company is not a “holding company,” or an “affiliate” of a “holding company,” as such terms are defined in the Public Utility

Holding Act of 2005.

20

 
 
 
 
 
 
 
 
 
 
 
(mm) Federal Power Act. The Company is not subject to regulation as a “public utility” under the Federal Power Act, as amended.

(nn) Fixtures and Equipment. Each of the Company and its subsidiaries (as applicable) has good title to, or a valid leasehold interest in, the tangible personal property,
equipment, improvements, fixtures, and other personal property and appurtenances that are used by the Company or its subsidiary in connection with the conduct of its business
(the “Fixtures and Equipment”). The Fixtures and Equipment are structurally sound, are in good operating condition and repair, are adequate for the uses to which they are
being  put,  are  not  in  need  of  maintenance  or  repairs  except  for  ordinary,  routine  maintenance  and  repairs  and  are  sufficient  for  the  conduct  of  the  Company’s  and/or  its
subsidiaries’ businesses (as applicable) in the manner as conducted prior to the Closing. Each of the Company and its Subsidiaries owns all of its Fixtures and Equipment free
and clear of all Encumbrances except for (a) liens for current taxes not yet due and (b) zoning laws and other land use restrictions that do not impair the present or anticipated
use of the property subject thereto.

(oo) Illegal or Unauthorized Payments; Political Contributions. Neither the Company nor any of its subsidiaries nor, to the best of the Company’s knowledge (after
reasonable inquiry of its executive officers and directors), any of the officers, directors, employees, agents or other representatives of the Company or any of its subsidiaries or
any other business entity or enterprise with which the Company or any of its subsidiaries is or has been affiliated or associated, has, directly or indirectly, made or authorized
any payment, contribution or gift of money, property, or services, whether or not in contravention of applicable law, (a) as a kickback or bribe to any Person or (b)  to  any
political organization, or the holder of or any aspirant to any elective or appointive public office except for personal political contributions not involving the direct or indirect
use of funds of the Company or any of its subsidiaries.

(pp) Money Laundering.  The  Company  and  its  subsidiaries  are  in  compliance  with,  and  have  not  previously  violated,  the  USA  Patriot Act  of  2001  and  all  other
applicable U.S. and non-U.S. anti-money laundering laws and regulations, including, without limitation, the laws, regulations and Executive Orders and sanctions programs
administered by the U.S. Office of Foreign Assets Control, including, without limitation, (i) Executive Order 13224 of September 23, 2001 entitled, “Blocking Property and
Prohibiting Transactions With Persons Who Commit, Threaten to Commit, or Support Terrorism” (66 Fed. Reg. 49079 (2001)); and (ii) any regulations contained in 31 CFR,
Subtitle B, Chapter V.

(qq) Registration Rights. Except as disclosed in the SEC Documents or as set forth in the Schedule 4(qq), no holder of securities of the Company has rights to the
registration of any securities of the Company because of the filing of the Registration Statement or the issuance of the Securities hereunder that could expose the Company to
material liability or any Buyer to any liability or that could impair the Company’s ability to consummate the issuance and sale of the Securities in the manner, and at the times,
contemplated hereby, which rights have not been waived by the holder thereof as of the date hereof.

21

 
 
 
 
 
 
 
(rr) Disclosure. The Company confirms that neither it nor any other Person acting on its behalf has provided any Buyer or their agents or counsel with any information
that constitutes or could reasonably be expected to constitute material, non-public information concerning the Company or any of its subsidiaries, other than the existence of the
transactions  contemplated  by  this  Agreement  and  the  other  Transaction  Documents.  The  Company  understands  and  confirms  that  Buyers  will  rely  on  the  foregoing
representations in effecting transactions in securities of the Company. All disclosure provided to any Buyer regarding the Company, its subsidiaries, their respective businesses
and the transactions contemplated hereby, including the schedules to this Agreement, furnished by or on behalf of the Company or any of its subsidiaries is true and correct in all
material respects and does not contain any untrue statement of a material fact or omit to state any material fact necessary in order to make the statements made therein, in the
light of the circumstances under which they were made, not misleading. Each press release issued by the Company during the twelve (12) months preceding the date of this
Agreement did not at the time of release contain any untrue statement of a material fact or omit to state a material fact required to be stated therein or necessary in order to make
the statements therein, in the light of the circumstances under which they are made, not misleading. No event or circumstance has occurred or information exists with respect to
the  Company  or  any  of  its  subsidiaries  or  their  respective  businesses,  properties,  liabilities,  prospects,  operations  (including  results  thereof)  or  conditions  (financial  or
otherwise), which, under applicable law, rule or regulation, requires public disclosure at or before the date hereof or announcement by the Company but which has not been so
publicly  disclosed.  The  Company  acknowledges  and  agrees  that  each  Buyer  makes  no  and  has  not  made  any  representations  or  warranties  with  respect  to  the  transactions
contemplated hereby other than those specifically set forth in Section 2.

4. COVENANTS.

(a) Registration Statement.

The Company shall file with the SEC within ten (10) calendar days from the date hereof a new registration statement covering the sale of the Securities by the Buyers, as set
forth further on the Buyer Schedules, in accordance with the terms of the Registration Rights Agreement between the Company and the Buyers, dated as of the date hereof.

(b) Form D and Blue Sky.

The Company shall file a Form D with respect to the Securities as required under Regulation D and to provide a copy thereof to each Buyer promptly after filing. The Company
shall, on or before the Closing Date, take such action as the Company shall reasonably determine is necessary in order to obtain an exemption for, or to, qualify the Securities
for sale to each Buyer at the Closing pursuant to this Agreement under applicable securities or “Blue Sky” laws of the states of the United States (or to obtain an exemption
from such qualification), and shall provide confirmation of any such action, if applicable, so taken to such Buyer on or prior to such Closing Date. Without limiting any other
obligation  of  the  Company  under  this Agreement,  the  Company  shall  timely  make  all  filings  and  reports  relating  to  the  offer  and  sale  of  the  Securities  required  under  all
applicable  securities  laws  (including,  without  limitation,  all  applicable  federal  securities  laws  and  all  applicable  “Blue  Sky”  laws),  and  the  Company  shall  comply  with  all
applicable federal, foreign, state and local laws, statutes, rules, regulations and the like relating to the offering and sale of the Securities to such Buyer.

22

 
 
 
 
 
 
 
 
(c) Reporting Status.

Until the date on which the Buyers shall have sold all of the Registrable Securities (the “Reporting Period”), the Company shall file all reports required to be filed with the
SEC pursuant to the 1934 Act, and the Company shall not terminate its status as an issuer required to file reports under the 1934 Act even if the 1934 Act or the rules and
regulations thereunder would no longer require or otherwise permit such termination.

(d) Use of Proceeds.

The Company shall use the proceeds from the sale of the Securities for general corporate purposes.

(e) Financial Information.

The Company agrees to send the following to each Buyer during the Reporting Period unless the following are filed with the SEC through EDGAR and are available to
the public through the EDGAR system, (i) within one (1) Business Day after the filing thereof with the SEC, a copy of its Annual Reports on Form 20-F and Reports of Foreign
Private Issuers on Form 6-K, any interim reports or any consolidated balance sheets, income statements, stockholders’ equity statements and/or cash flow statements for any
period other than annual, any Reports of Foreign Private Issuers on Form 6-K and any registration statements (other than on Form S-8) or amendments filed pursuant to the 1933
Act, (ii) on the same day as the release thereof, facsimile copies of all press releases issued by the Company and (iii) copies of any notices and other information made available
or given to the stockholders of the Company generally, contemporaneously with the making available or giving thereof to the stockholders.

(f) Listing.

The Company shall use its commercially reasonable efforts to promptly secure the listing or designation for quotation (as the case may be) of all of the Registrable Securities
consisting of Ordinary Shares upon each trading market and national securities exchange and automated quotation system, if any, upon which the Ordinary Shares are then listed
or designated for quotation (as the case may be) (so that all such Registrable Securities consisting of Ordinary Shares may be traded on the foregoing, subject to official notice
of issuance) (but in no event later than the Closing Date) and shall maintain such listing or designation for quotation (as the case may be) of all Registrable Securities from time
to time issuable under the terms of the Transaction Documents on such national securities exchange or automated quotation system. The Company shall use its commercially
reasonable efforts to maintain the Ordinary Shares’ listing or designation for quotation (as the case may be) on the Principal Market, The New York Stock Exchange, the NYSE
Amex, the Nasdaq Global Select Market, the Nasdaq Global Market or the Nasdaq Capital Market (each, an “Eligible Market”). The Company shall not take any action which
could be reasonably expected to result in the delisting or suspension of the Ordinary Shares on an Eligible Market. The Company shall pay all fees and expenses in connection
with satisfying its obligations under this Section 4(e).

23

 
 
 
 
 
 
 
 
 
 
(g) Fees.

The  Company  shall  be  responsible  for  the  payment  of  any  placement  agent’s  fees,  financial  advisory  fees,  transfer  agent  fees,  DTC  fees  or  broker’s  commissions,
relating  to  or  arising  out  of  the  transactions  contemplated  hereby.  The  Company  shall  pay,  and  hold  each  Buyer  harmless  against,  any  liability,  loss  or  expense  (including,
without limitation, reasonable attorneys’ fees and out-of-pocket expenses) arising in connection with any claim relating to any such payment. Except as otherwise set forth in the
Transaction Documents, each party to this Agreement shall bear its own expenses in connection with the sale of the Securities to each Buyer.

(h) Pledge of Securities.

Notwithstanding anything to the contrary contained in this Agreement, the Company acknowledges and agrees that the Securities may be pledged by each Buyer in connection
with a bona fide margin agreement or other loan or financing arrangement that is secured by the Securities. The pledge of Securities shall not be deemed to be a transfer, sale or
assignment of the Securities hereunder, and each Buyer effecting a pledge of Securities shall not be required to provide the Company with any notice thereof or otherwise make
any delivery to the Company pursuant to this Agreement or any other Transaction Document. At each Buyer’s expense, the Company hereby agrees to execute and deliver such
documentation as a pledgee of the Securities may reasonably request in connection with a pledge of the Securities to such pledgee by each Buyer provided that the Company
shall be under no obligation to deliver any legal opinion required in connection therewith unless required by the Company’s transfer agent to be issued by the Company’s legal
counsel.

(i) Disclosure of Transactions and Other Material Information.

The  Company  shall,  on  or  before  8:30  a.m.,  New  York  time,  on  the  first  (1st)  Business  Day  after  the  date  of  this Agreement,  file  a  Current  Report  on  Form  6-K
describing all the material terms of the transactions contemplated by the Transaction Documents in the form required by the 1934 Act and attaching all the material Transaction
Documents (including, without limitation, this Agreement and the form of each of the Warrants) (including all attachments, the “ 6-K Filing”). From and after the date of the 6-
K Filing, the Company shall have disclosed all material, non-public information (if any) delivered to each Buyer by the Company, or any of its officers, directors, employees or
agents in connection with the transactions contemplated by the Transaction Documents. The Company shall not, and the Company shall cause each of its officers, directors,
employees and agents not to, provide each Buyer with any material, non-public information regarding the Company from and after the date of the 6-K Filing without the express
prior written consent of such Buyer. Subject to the foregoing, neither the Company nor any Buyer shall issue any press releases or any other public statements with respect to the
transactions  contemplated  hereby;  provided,  however,  the  Company  shall  be  entitled,  without  the  prior  approval  of  each  Buyer,  to  make  any  press  release  or  other  public
disclosure with respect  to  such  transactions  (i)  in  substantial  conformity  with  the  6-K  Filing  and  contemporaneously  therewith  and  (ii)  as  is  required  by  applicable  law  and
regulations (provided that in the case of clause (i) such Buyer shall be consulted by the Company in connection with any such press release or other public disclosure prior to its
release). Without the prior written consent of each Buyer, the Company shall not (and shall cause each of its affiliates to not) disclose the name of such Buyer in any filing
(other than the 6-K Filing or any filing that incorporates language from the 6-K Filing and other than the Registration Statement and other than as required by applicable law or
rules  and  regulations),  announcement,  release  or  otherwise.  Notwithstanding  anything  contained  in  this Agreement  to  the  contrary  and  without  implication  that  the  contrary
would otherwise be true, the Company expressly acknowledges and agrees that each Buyer has not had, and such Buyer shall not have (unless expressly agreed to by such
Buyer after the date hereof in a written definitive and binding agreement executed by the Company and such Buyer), any duty of confidentiality with respect to, or a duty not to
trade on the basis of, any information regarding the Company or any of its subsidiaries (as applicable) that such Buyer receives from the Company, any of its subsidiaries or any
of its or its officers, directors, employees, stockholders or agents.

24

 
 
 
 
 
 
 
 
(j) Additional Registration Statements.  Until  the Applicable  Date  (as  defined  below),  except  as  set  forth  in  Schedule  4(j),  the  Company  shall  not  file  a  registration
statement under the 1933 Act relating to securities (including, without limitation, Excluded Securities as defined below) that are not the Registrable Securities. “Applicable
Date”  means  the  30th  day  anniversary  of  the  first  date  on  which  the  resale  by  the  Buyers  of  all  Registrable  Securities  is  covered  by  one  or  more  effective  Registration
Statements  (as  defined  in  the  Registration  Rights Agreement)  (and  each  prospectus  contained  therein  is  available  for  use  on  such  date).  Notwithstanding  the  foregoing,  this
Section 4(i) shall be of no further force or effect in the event that the failure to register the Registrable Securities is primarily due to information related to any Buyer and/or
actions or events within the reasonable control of any Buyer.

(k) Additional Issuance of Securities. The Company agrees that for the period commencing on the date hereof and ending on the date immediately following the 90th
day after the Initial Registration Statement has been declared effective by the SEC (the “Restricted Period”), the Company shall not directly or indirectly issue, offer, sell,
grant any option or right to purchase, or otherwise dispose of (or announce any issuance, offer, sale, grant of any option or right to purchase or other disposition of) any equity
security or any equity-linked or related security (including, without limitation, any “equity security” (as that term is defined under Rule 405 promulgated under the 1933 Act),
any convertible securities, debt (with or related to equity), any preferred stock or any purchase rights) (“Additional Issuance”). Notwithstanding the foregoing, this Section
4(k) shall not apply in respect of the issuance of the following: (i) Ordinary Shares or standard options to purchase Ordinary Shares to directors (who are also employees of the
Company), officers, employees or consultants of the Company pursuant to an Approved Share Plan (as defined below) or otherwise as approved by the board of directors and to
directors  of  the  Company  who  are  not  also  employees  of  the  Company,  in  each  case,  in  their  capacity  as  such,  provided  that  the  exercise  price  of  any  such  options  is  not
lowered,  none  of  such  options  are  amended  to  increase  the  number  of  shares  issuable  thereunder  and  none  of  the  terms  or  conditions  of  any  such  options  are  otherwise
materially changed in any manner that adversely affects any Buyer; (ii) Ordinary Shares issued upon the conversion or exercise of Convertible Securities (other than standard
options  to  purchase  Ordinary  Shares  issued  pursuant  to  an Approved  Share  Plan  that  are  covered  by  clause  (i)  above)  issued  prior  to  the  date  hereof,  provided  that  the
conversion or exercise (as the case may be) of any such Convertible Security is made solely pursuant to the conversion or exercise (as the case may be) provisions of such
Convertible Security that were in effect on the date immediately prior to the date of this Agreement, the conversion or exercise price of any such Convertible Securities (other
than standard options to purchase Ordinary Shares issued pursuant to an Approved Share Plan that are covered by clause (i) above) is not lowered, none of such Convertible
Securities are (other than standard options to purchase Ordinary Shares issued pursuant to an Approved Share Plan that are covered by clause (i) above) (nor is any provision of
any such Convertible Securities) amended or waived in any manner (whether by the Company or the holder thereof) to increase the number of shares issuable thereunder and
none of the terms or conditions of any such Convertible Securities (other than standard options to purchase Ordinary Shares issued pursuant to an Approved Share Plan that are
covered by clause (i) above) are otherwise materially changed or waived (whether by the Company or the holder thereof) in any manner that adversely affects any Buyer; (iii)
the Warrants; (iv) the Warrant Shares; (v) any securities set forth on Schedule 4(k); and (vi) any restricted securities (as defined in Rule 144) for which a resale registration
statement  under  the  1933 Act  does  not  become  effective  during  the  Restricted  Period  (for  the  avoidance  of  doubt,  registration  statements  may  be  filed  in  regard  to  such
restricted securities; provided that the Company shall cause no such registration statement to become effective during the Restricted Period; the above securities in clauses (i)-
(v) being the “Excluded Securities”). “Approved Share Plan” means any employee benefit plan which has been approved by the board of directors of the Company prior to
or  subsequent  to  the  date  hereof  pursuant  to  which  Ordinary  Shares  and  standard  options  to  purchase  Ordinary  Shares  may  be  issued  to  any  employee,  officer,  director  or
consultant for services provided to the Company in their capacity as such. “Convertible Securities” means any capital stock or other security of the Company that is at any time
and under any circumstances directly or indirectly convertible into, exercisable or exchangeable for, or which otherwise entitles the holder thereof to acquire, any capital stock
or other security of the Company (including, without limitation, Ordinary Shares). The Company further agrees that, without prior consent of each Buyer, except as set forth on
Schedule 4(k), until the earlier of (A) twelve (12) months after the date on which the Registration Statement is declare effective or (B) the date on which all Buyers have sold or
disposed of all Securities, the Company will not issue any floating conversion rate or variable priced securities convertible into Ordinary Shares.

25

 
 
 
 
(l) Lock-Up Period. During the Restricted Period, the Company will cause each of its directors and officers listed on Exhibit D attached hereto or, where the Ordinary
Shares or other securities referred to below are held by an entity represented by the relevant director or officer rather than by the director or officer himself, cause such entity to
furnish, prior to the Closing Date, a letter pursuant to which each such person shall agree not to directly or indirectly offer, sell, assign, transfer, pledge, contract to sell, or
otherwise  transfer  or  dispose  of  any  Ordinary  Shares  or  securities  convertible  into  or  exercisable  or  exchangeable  for  Ordinary  Shares  or  enter  into  any  derivative  or  other
transaction having substantially similar economic effect with respect to the shares of the Company or any such securities or announce publicly their intention to do any of the
foregoing during the Restricted Period, without the prior written consent of each Buyer, subject to customary exceptions.

(m) Reservation of Shares. As long as any of the Warrants remain outstanding, the Company shall take all action necessary to at all times have authorized and reserved
for  the  purpose  of  issuance,  no  less  than  200%  of  the  Ordinary  Shares  issuable  upon  exercise  of  the  Warrants  (Warrants  are  exercisable  in  full  and  without  regard  to  any
limitations on the exercise of the Warrants set forth therein).

(n) Conduct of Business.  The  business  of  the  Company  shall  not  be  conducted  in  violation  of  any  law,  ordinance  or  regulation  of  any  governmental  entity,  except

where such violations would not result, either individually or in the aggregate, in a Material Adverse Effect.

26

 
 
 
 
 
(o) Passive Foreign Investment Company. The Company shall conduct its business in such a manner as will ensure that the Company will not be deemed to constitute a

passive foreign investment company within the meaning of Section 1297 of the U.S. Internal Revenue Code of 1986, as amended.

(p) Corporate Existence. So long as any Buyer owns any Warrants, the Company shall not be party to any Fundamental Transaction (as defined in the Warrants) unless

the Company is in compliance with the applicable provisions governing Fundamental Transactions set forth in the Warrants.

(q) Activity  Restrictions.  For  so  long  as  any  Buyer  or  any  of  its Affiliates  holds  any  Securities,  neither  such  Buyer  nor  any  of  its Affiliates  will:  (i)  engage  or
participate in any actions, plans or proposals which relate to or would result in (a) acquiring additional securities of the Company, alone or together with any other Person, which
would result in beneficially owning or controlling, or being deemed to beneficially own or control, more than 9.9% of the total outstanding Ordinary Shares or other voting
securities of the Company, (b) an extraordinary corporate transaction, such as a merger, reorganization or liquidation, involving Company, (c) a sale or transfer of a material
amount of assets of the Company, (d) any change in the present board of directors or management of the Company, including any plans or proposals to change the number or
term of directors or to fill any existing vacancies on the board, (e) any material change in the present capitalization or dividend policy of the Company, (f) any other material
change  in  the  Company’s  business  or  corporate  structure,  (g)  changes  in  the  Company’s  charter,  bylaws  or  instruments  corresponding  thereto  or  other  actions  which  may
impede the acquisition of control of the Company by any Person, (h) causing a class of securities of the Company to be delisted from a national securities exchange or to cease
to be authorized to be quoted in an inter-dealer quotation system of a registered national securities association, (i) a class of equity securities of the Company becoming eligible
for termination of registration pursuant to Section 12(g)(4) of the Act, or (j) any action, intention, plan or arrangement similar to any of those enumerated above, or (ii) request
the  Company  or  its  directors,  officers,  employees,  agents  or  representatives  to  amend  or  waive  any  provision  of  this  Section  4(q); provided, however,  that  notwithstanding
anything to the contrary contain in clauses (i) and (ii) above, each Buyer may vote any Ordinary Shares owned or controlled by it, solicit any proxies, or seek to advise or
influence any Person with respect to any voting securities of the Company.

(r) Due Diligence. In connection with any reasonable request by any Buyer made in connection with the filing of the registration statement described in Section 4(a)
hereof, or any amendment or supplement thereto, such Buyer shall have the right, from time to time as such Buyer may reasonably deem appropriate, to perform reasonable due
diligence on the Company during normal business hours and subject to reasonable prior notice to the Company. The Company and its officers and employees shall provide
information (“Confidential Information”) and reasonably cooperate with such Buyer in connection with such Buyer’s due diligence; provided, however, that at no time is the
Company required or permitted to disclose material nonpublic information to such Buyer or breach any obligation of confidentiality or non-disclosure to a third party or make
any disclosure that could cause a waiver of attorney-client privilege. Except as may be required by law, court order or governmental authority, each party hereto agrees not to
disclose  any  Confidential  Information  of  the  other  party  to  any  third  party  and  shall  not  use  the  Confidential  Information  of  such  other  party  for  any  purpose  other  than  in
connection  with,  or  in  furtherance  of,  the  transactions  contemplated  hereby.  In  the  event  a  party  is  required  by  law,  court  order  or  governmental  authority  to  disclose  the
Confidential  Information  of  the  other  party,  such  party  shall  give  the  other  party  written  notice  of  the  information  to  be  disclosed  as  far  in  advance  of  its  disclosure  as
practicable and use its commercially reasonable efforts to obtain assurances that confidential treatment will be accorded such information. Each party hereto acknowledges that
the Confidential Information shall remain the property of the disclosing party and agrees that it shall take all reasonable measures to protect the secrecy of any Confidential
Information disclosed by the other party.

27

 
 
 
 
 
 
5. REGISTER; TRANSFER AGENT INSTRUCTIONS; LEGEND.

(a) Register.

The  Company  shall  maintain  at  its  principal  executive  offices  (or  such  other  office  or  agency  of  the  Company  as  it  may  designate  by  notice  to  each  holder  of
Securities), a register for the Warrants in which the Company shall record the name and address of the Person in whose name the Warrants have been issued (including the name
and address of each transferee) reflecting the Warrants held by such Person. The Company shall keep the register open and available at all times during business hours for
inspection by each Buyer or its legal representatives.

(b) Transfer Agent Instructions.

The Company shall issue irrevocable instructions to its transfer agent and any subsequent transfer agent in a form acceptable to each Buyer to issue certificates or credit shares
to the applicable balance accounts at The Depository Trust Company (“DTC”), registered in the name of such Buyer or its respective nominee(s), for the Warrant Shares in such
amounts as specified from time to time by such Buyer to the Company, and confirmed by the Company, upon the exercise of the Warrants (as the case may be). The Company
represents and warrants that no instruction other than such irrevocable transfer agent instructions referred to in this Section 5(b), and stop transfer instructions to give effect to
Section 2(g) hereof, will be given by the Company to its transfer agent with respect to the Securities, and that the Securities shall otherwise be freely transferable on the books
and records of the Company, as applicable, to the extent provided in this Agreement and the other Transaction Documents. If any Buyer effects a sale, assignment or transfer of
the Securities in accordance with Section 2(g), the Company shall permit the transfer and shall promptly instruct its transfer agent to issue one or more certificates or credit
shares to the applicable balance accounts at DTC in such name and in such denominations as specified by such Buyer to effect such sale, transfer or assignment. In the event that
such sale, assignment or transfer involves Warrant Shares sold, assigned or transferred pursuant to an effective registration statement or in compliance with Rule 144 or another
exemption from registration, the transfer agent shall issue such shares to such Buyer, assignee or transferee (as the case may be) without any restrictive legend in accordance
with Section 5(d) below. The Company acknowledges that a breach by it of its obligations hereunder will cause irreparable harm to each Buyer. Accordingly, the Company
acknowledges that the remedy at law for a breach of its obligations under this Section 5(b) will be inadequate and agrees, in the event of a breach or threatened breach by the
Company of the provisions of this Section 5(b), that each Buyer shall be entitled, in addition to all other available remedies, to an order and/or injunction restraining any breach
and requiring immediate issuance and transfer, without the necessity of showing economic loss and without any bond or other security being required. The Company shall cause
its counsel to issue the legal opinion referred to in the irrevocable transfer agent instructions to the Company’s transfer agent on the Effective Date (as defined in the Registration
Rights Agreement). Any  fees  (with  respect  to  the  transfer  agent,  counsel  to  the  Company  or  otherwise)  associated  with  the  issuance  of  such  opinion  or  the  removal  of  any
legends on any of the Securities shall be borne by the Company.

28

 
 
 
 
 
 
 
(c) Legends.

Each Buyer understands that the Securities have been issued (or will be issued in the case of the Conversion Shares and the Warrant Shares) pursuant to an exemption
from registration or qualification under the 1933 Act and applicable state securities laws, and except as set forth below, the Securities shall bear any legend as required by the
“blue sky” laws of any state and a restrictive legend in substantially the following form (and a stop-transfer order may be placed against transfer of such stock certificates):

[NEITHER  THE  ISSUANCE AND  SALE  OF  THE  SECURITIES  REPRESENTED  BY  THIS  CERTIFICATE  NOR  THE  SECURITIES  INTO  WHICH
THESE  SECURITIES  ARE  EXERCISABLE  HAVE  BEEN][THE  SECURITIES  REPRESENTED  BY  THIS  CERTIFICATE  HAVE  NOT  BEEN]
REGISTERED  UNDER  THE  SECURITIES ACT  OF  1933, AS AMENDED,  OR APPLICABLE  STATE  SECURITIES  LAWS.  THE  SECURITIES  MAY
NOT  BE  OFFERED  FOR  SALE,  SOLD,  TRANSFERRED  OR  ASSIGNED  (I)  IN  THE  ABSENCE  OF  (A)  AN  EFFECTIVE  REGISTRATION
STATEMENT  FOR  THE  SECURITIES  UNDER  THE  SECURITIES ACT  OF  1933, AS AMENDED,  OR  (B) AN  OPINION  OF  COUNSEL  TO  THE
HOLDER (IF REQUESTED BY THE COMPANY), IN A FORM REASONABLY ACCEPTABLE TO THE COMPANY, THAT REGISTRATION IS NOT
REQUIRED UNDER SAID ACT OR (II) UNLESS SOLD OR ELIGIBLE TO BE SOLD PURSUANT TO RULE 144 OR RULE 144A UNDER SAID ACT.
NOTWITHSTANDING THE FOREGOING, THE SECURITIES MAY BE PLEDGED IN CONNECTION WITH A BONA FIDE MARGIN ACCOUNT OR
OTHER LOAN OR FINANCING ARRANGEMENT SECURED BY THE SECURITIES.

(d) Removal of Legends.

Certificates  evidencing  Securities  shall  not  be  required  to  contain  the  legend  set  forth  in  Section  5(c)  above  or  any  other  legend  (i)  while  a  registration  statement
(including a Registration Statement) covering the resale of such Securities is effective under the 1933 Act (provided that each Buyer provides the Company with any certificates
from such Buyer or its broker reasonably required by the Company’s transfer agent), (ii) following any sale of such Securities pursuant to Rule 144 (assuming the transferor is
not  an  affiliate  of  the  Company)  or  a  registration  statement,  (iii)  if  such  Securities  are  eligible  to  be  sold,  assigned  or  transferred  under  Rule  144  without  current  public
information being available (provided that each Buyer provides the Company with reasonable assurances that such Securities are eligible for sale, assignment or transfer under
Rule 144, which shall not include an opinion of counsel, but which may include any certificates from such Buyer or its broker reasonably required by the Company’s transfer
agent), (iv) in connection with a sale, assignment or other transfer (other than under Rule 144), provided that each Buyer provides the Company with an opinion of counsel to
such Buyer from reputable counsel to the effect that such sale, assignment or transfer of the Securities may be made without registration under the applicable requirements of
the  1933  Act  or  (v)  if  such  legend  is  not  required  under  applicable  requirements  of  the  1933  Act  (including,  without  limitation,  controlling  judicial  interpretations  and
pronouncements issued by the SEC). If a legend is not required pursuant to the foregoing, the Company shall no later than five (5) Trading Days following the delivery by any
Buyer  to  the  Company  or  the  transfer  agent  (with  notice  to  the  Company)  of  a  legended  certificate  representing  such  Securities  (endorsed  or  with  stock  powers  attached,
signatures guaranteed, and otherwise in form necessary to affect the reissuance and/or transfer, if applicable), together with any other deliveries from such Buyer as may be
required above in this Section 5(d), as directed by such Buyer, either: (A) provided that the Company’s transfer agent is participating in the DTC Fast Automated Securities
Transfer  Program  and  such  Securities  are  Warrant  Shares,  credit  the  aggregate  number  of  Ordinary  Shares  to  which  each  Buyer  shall  be  entitled  to  such  Buyer’s  or  its
designee’s  balance  account  with  DTC  through  its  Deposit/Withdrawal  at  Custodian  system  or  (B)  if  the  Company’s  transfer  agent  is  not  participating  in  the  DTC  Fast
Automated  Securities  Transfer  Program,  issue  and  deliver  (via  reputable  overnight  courier)  to  such  Buyer,  a  certificate  representing  such  Securities  that  is  free  from  all
restrictive and other legends, registered in the name of such Buyer or its designee (the date by which such credit is so required to be made to the balance account of such Buyer’s
or Buyer’s nominee with DTC or such certificate is required to be delivered to such Buyer pursuant to the foregoing is referred to herein as the “Required Delivery Date”).

29

 
 
 
 
 
 
 
(e) Failure to Timely Deliver; Buy-In.

If the Company fails to issue and deliver (or cause to be delivered) to any Buyer by the Required Delivery Date a certificate representing the Securities so delivered to
the Company by such Buyer that is free from all restrictive and other legends or credit the balance account of such Buyer’s or Buyer’s nominee with DTC for such number of
Securities so delivered to the Company, then, in addition to all other remedies available to such Buyer, at the sole discretion of such Buyer, the Company shall:

(i) pay in cash to such Buyer on each Trading Day after the Required Delivery Date that the issuance or credit of such shares is not timely effected an amount
equal to 1% of the product of (A) the number of Ordinary Shares not so delivered or credited (as the case may be) to such Buyer or Buyer’s nominee multiplied by (B) the
Closing Sale Price of the Ordinary Shares on the Trading Day immediately preceding the Required Delivery Date; or

(ii) if on or after the Required Delivery Date, such Buyer (or any other Person in respect, or on behalf, of such Buyer) purchases (in an open market transaction or
otherwise) Ordinary Shares to deliver in satisfaction of a sale by such Buyer of all or any portion of the number of Ordinary Shares, or a sale of a number of Ordinary Shares
equal to all or any portion of the number of Ordinary Shares, that such Buyer so anticipated receiving from the Company without any restrictive legend, then, within five (5)
Trading  Days  after  such  Buyer’s  request  and  in  such  Buyer’s  sole  discretion,  either  (A)  pay  cash  to  such  Buyer  in  an  amount  equal  to  such  Buyer’s  total  purchase  price
(including  brokerage  commissions  and  other  out-of-pocket  expenses,  if  any)  for  the  Ordinary  Shares  so  purchased  (the  “Buy-In  Price”),  at  which  point  the  Company’s
obligation to so deliver such certificate or credit such Buyer’s balance account shall terminate and such shares shall be cancelled, or (B) promptly honor its obligation to so
deliver to such Buyer a certificate or certificates or credit such Buyer’s DTC account representing such number of Ordinary Shares that would have been so delivered if the
Company timely complied with its obligations hereunder and pay cash to such Buyer in an amount equal to the excess (if any) of the Buy-In Price over the product of (1) such
number of Ordinary Shares that the Company was required to deliver to such Buyer by the Required Delivery Date multiplied by (2) the lowest Closing Sale Price (as defined in
the Warrants) of the Ordinary Shares on any Trading Day during the period commencing on the date of the delivery by such Buyer to the Company of the applicable Conversion
Shares or Warrant Shares (as the case may be) and ending on the date of such delivery and payment under this clause (B).

30

 
 
 
 
 
 
(f) Manner of Sale.

Each  Buyer,  severally  and  not  jointly  with  the  other  Buyers,  agrees  with  the  Company  that  such  Buyer  will  sell  any  Securities  pursuant  to  either  the  registration
requirements of the 1933 Act, including any applicable prospectus delivery requirements, or an exemption therefrom, and that if Securities are sold pursuant to a registration
statement, they will be sold in compliance with the plan of distribution set forth therein substantially in the form set forth in Exhibit B to the Registration Rights Agreement, and
acknowledges that the removal of the restrictive legend from certificates representing Securities as set forth in this Section 5 is predicated upon the Company’s reliance upon
this understanding.

6. CONDITIONS TO THE COMPANY’S OBLIGATION TO SELL.

(a) The obligation of the Company hereunder to issue and sell the Ordinary Shares and the related Warrants to each Buyer at the Closing is subject to the satisfaction,
at or before the Closing Date, of each of the following conditions, provided that these conditions are for the Company’s sole benefit and may be waived by the Company at any
time in its sole discretion by providing each Buyer with prior written notice thereof:

(i) Each Buyer shall have executed each of the other Transaction Documents to which it is a party and delivered the same to the Company.

(ii) Each Buyer shall have delivered to the Company the Purchase Price for the Ordinary Shares and Warrants being purchased by such Buyer at the Closing by

wire transfer of immediately available funds pursuant to the wire instructions provided by the Company.

(iii) The representations and warranties of each Buyer shall be true and correct in all material respects as of the date when made and as of the Closing Date as
though originally made at that time (except for representations and warranties that speak as of a specific date, which shall be true and correct as of such date), and such
Buyer shall have performed, satisfied and complied in all material respects with the covenants, agreements and conditions required by this Agreement to be performed,
satisfied or complied with by such Buyer at or prior to the Closing Date.

(iv) Each Buyer shall have executed and delivered, to the reasonable satisfaction of the Company, such questionnaires and documents in support thereof that the
Company and its agents deem reasonably necessary (or prudent) to comply with the requirements of Regulation D with respect to the transactions contemplated by this
Agreement.

31

 
 
 
 
 
 
 
 
 
 
7. CONDITIONS TO BUYERS’ OBLIGATION TO PURCHASE.

(a)  The  obligation  of  each  Buyer  hereunder  to  purchase  its  Ordinary  Shares  and  related  Warrants  at  the  Closing  is  subject  to  the  satisfaction,  at  or  before  each
applicable Closing Date and in respect of each such Closing Date, of each of the following conditions, provided that these conditions are for each Buyer’s sole benefit and may
be waived by such Buyer at any time in its sole discretion by providing the Company with prior written notice thereof:

(i) The Company shall have duly executed and delivered to each Buyer each of the Transaction Documents to which it is a party and the Company shall have
duly executed and delivered to such Buyer the Ordinary Shares and Warrants as is set forth on the applicable Buyer Schedule and the Company shall have complied in
all respects with all obligations under this Agreement and the other Transaction Documents, including, without limitation, the Warrants. Notwithstanding the foregoing,
the Company shall be entitled to deliver executed copies of the Ordinary Share certificates at Closing, with an obligation to deliver the originals to such Buyer within five
(5) business days after the Closing.

(ii) The Company shall have delivered to each Buyer the search results from the companies register of the Australian Securities and Investments Commission

which shows the due incorporation of the Company.

(iii) The Company shall have delivered to each Buyer a certificate evidencing the Company’s qualification as a foreign corporation and good standing issued by
the  Secretary  of  State  (or  comparable  office)  of  each  jurisdiction  that  provides  such  certificates  and  in  which  the  Company  conducts  business  and  is  required  to  so
qualify, each dated as of a date within ten (10) days of the Closing.

(iv) The Company shall have delivered to each Buyer a certificate, in the form previously provided to the Company by such Buyer, executed by the Secretary of
the Company and dated as of the Closing Date, as to (i) the resolutions consistent with Section 3(b) as adopted by the Company’s board of directors in a form reasonably
acceptable to such Buyer, and (ii) the certificate of incorporation and bylaws (or comparable charter documents) of the Company as in effect at the Closing.

(v) Each and every representation and warranty of the Company shall be true and correct in all material respects as of the date when made and as of the Closing
Date as though originally made at that time (except for representations and warranties that speak as of a specific date, which shall be true and correct in all material
respects as of such date) and the Company shall have performed, satisfied and complied in all material respects with the covenants, agreements and conditions required
to be performed, satisfied or complied with by the Company at or prior to the Closing Date, including, without limitation the issuance of all Securities prior to the date of
such Closing as required by the Transaction Documents and the Company has a sufficient number of duly authorized Ordinary Shares reserved for issuance as may be
required to fulfill its obligations pursuant to the Transaction Documents. Each Buyer shall have received a certificate, executed by the Chief Executive Officer of the
Company,  dated  as  of  the  Closing  Date,  to  the  foregoing  effect  and  as  to  such  other  matters  as  may  be  reasonably  requested  by  such  Buyer  in  the  form  reasonably
acceptable to such Buyer.

32

 
 
 
 
 
 
 
 
 
(vi) The Company shall have delivered to each Buyer information from the Company’s transfer agent certifying the number of Ordinary Shares outstanding on

the Closing Date immediately prior to the Closing.

(vii) The Ordinary Shares (I) shall be designated for quotation on the Principal Market and (II) shall not have been suspended, as of the Closing Date, by the
SEC or the Principal Market from trading on the Principal Market; since April 26, 2018, the Company shall have complied (without regard to any extensions) with all
filing and reporting obligations under the federal securities laws; except as disclosed in the SEC Documents, the Company is in compliance with all requirements in
order to maintain quotation on the Principal Market (including reporting requirements under the 1934 Act).

(viii)  The  Company  shall  have  obtained  all  governmental,  regulatory  or  third  party  consents  and  approvals,  if  any,  necessary  for  the  sale  of  the  Securities,

including without limitation, those required by the Principal Market.

(ix)  No  statute,  rule,  regulation,  executive  order,  decree,  ruling  or  injunction  shall  have  been  enacted,  entered,  promulgated  or  endorsed  by  any  court  or
governmental authority of competent jurisdiction that prohibits the consummation of any of the transactions contemplated by the Transaction Documents, and no actions,
suits or proceedings shall be in progress or pending by any Person that seeks to enjoin, prohibit or otherwise adversely affect any of the transactions contemplated by the
Transaction Documents.

(x) Since the date of execution of this Agreement, no event or series of events shall have occurred that reasonably would have or result in a Material Adverse
Effect and the Company has not filed for nor is it subject to any bankruptcy, insolvency, reorganization or liquidation proceedings or other proceedings for relief under
any bankruptcy law or any law for the relief of debtors instituted by or against the Company.

(xi)  The  Company  shall  have  delivered  to  each  Buyer  such  other  documents,  instruments  or  certificates  relating  to  the  transactions  contemplated  by  this

Agreement reasonably required to consummate the transactions contemplated hereby.4

4 NTD: Parties to confirm no broker fees payable at closing.

33

 
 
 
 
 
 
 
 
 
8. TERMINATION.

In the event that the Closing shall not have occurred within ten (10) days after the date hereof, then each Buyer shall have the right to terminate its obligations under
this Agreement  at  any  time  on  or  after  the  close  of  business  on  such  date  without  liability  of  such  Buyer  to  any  other  party;  provided,  however,  the  right  to  terminate  this
Agreement under this Section 8 shall not be available to such Buyer if the failure of the transactions contemplated by this Agreement to have been consummated by such date is
the result of such Buyer’s breach of this Agreement. Notwithstanding anything to the contrary above, nothing contained in this Section 8 shall be deemed to release any party
from any liability for any breach by such party of the terms and provisions of this Agreement or the other Transaction Documents or to impair the right of any party to compel
specific performance by any other party of its obligations under this Agreement or the other Transaction Documents.

9. MISCELLANEOUS.

(a) Governing Law; Jurisdiction; Jury Trial.

All questions concerning the construction, validity, enforcement and interpretation of this Agreement and the other Transaction Documents shall be governed by the internal
laws of the State of New York, without giving effect to any choice of law or conflict of law provision or rule (whether of the State of New York or any other jurisdictions) that
would cause the application of the laws of any jurisdictions other than the State of New York. Each party hereby irrevocably submits to the exclusive jurisdiction of the state and
federal courts sitting in The City of New York, Borough of Manhattan, for the adjudication of any dispute hereunder or under any of the other Transaction Documents or in
connection herewith or therewith or with any transaction contemplated hereby or thereby or discussed herein or therein, and hereby irrevocably waives, and agrees not to assert
in any suit, action or proceeding, any claim that it is not personally subject to the jurisdiction of any such court, that such suit, action or proceeding is brought in an inconvenient
forum or that the venue of such suit, action or proceeding is improper. Each party hereby irrevocably waives personal service of process and consents to process being served in
any such suit, action or proceeding by mailing a copy thereof to such party at the address for such notices to it under this Agreement and agrees that such service shall constitute
good and sufficient service of process and notice thereof. Nothing contained herein shall be deemed to limit in any way any right to serve process in any manner permitted by
law. Nothing contained herein shall be deemed or operate to preclude any Buyer from bringing suit or taking other legal action against the Company in any other jurisdiction to
collect  on  the  Company’s  obligations  to  such  Buyer  or  to  enforce  a  judgment  or  other  court  ruling  in  favor  of  such  Buyer.  EACH  PARTY  HEREBY  IRREVOCABLY
WAIVES ANY RIGHT IT MAY HAVE TO, AND AGREES NOT TO REQUEST, A JURY TRIAL FOR THE ADJUDICATION OF ANY DISPUTE HEREUNDER
OR IN CONNECTION WITH OR ARISING OUT OF THIS AGREEMENT OR ANY TRANSACTION CONTEMPLATED HEREBY.

(b) Counterparts.

This Agreement  may  be  executed  in  two  or  more  identical  counterparts,  all  of  which  shall  be  considered  one  and  the  same  agreement  and  shall  become  effective  when
counterparts  have  been  signed  by  each  party  and  delivered  to  the  other  party.  In  the  event  that  any  signature  is  delivered  by  facsimile  transmission  or  by  an  e-mail  which
contains a portable document format (.pdf) file of an executed signature page, such signature page shall create a valid and binding obligation of the party executing (or on whose
behalf such signature is executed) with the same force and effect as if such signature page were an original thereof.

34

 
 
 
 
 
 
 
 
 
(c) Headings; Gender.

The headings of this Agreement are for convenience of reference and shall not form part of, or affect the interpretation of, this Agreement. Unless the context clearly indicates
otherwise, each pronoun herein shall be deemed to include the masculine, feminine, neuter, singular and plural forms thereof. The terms “including,” “includes,” “include” and
words of like import shall be construed broadly as if followed by the words “without limitation.” The terms “herein,” “hereunder,” “hereof” and words of like import refer to
this entire Agreement instead of just the provision in which they are found.

(d) Severability.

If any provision of this Agreement is prohibited by law or otherwise determined to be invalid or unenforceable by a court of competent jurisdiction, the provision that
would otherwise be prohibited, invalid or unenforceable shall be deemed amended to apply to the broadest extent that it would be valid and enforceable, and the invalidity or
unenforceability of such provision shall not affect the validity of the remaining provisions of this Agreement so long as this Agreement as so modified continues to express,
without  material  change,  the  original  intentions  of  the  parties  as  to  the  subject  matter  hereof  and  the  prohibited  nature,  invalidity  or  unenforceability  of  the  provision(s)  in
question  does  not  substantially  impair  the  respective  expectations  or  reciprocal  obligations  of  the  parties  or  the  practical  realization  of  the  benefits  that  would  otherwise  be
conferred upon the parties. The parties will endeavor in good faith negotiations to replace the prohibited, invalid or unenforceable provision(s) with a valid provision(s), the
effect of which comes as close as possible to that of the prohibited, invalid or unenforceable provision(s).

(e) Entire Agreement; Amendments.

This Agreement, the other Transaction Documents and the schedules and exhibits attached hereto and thereto and the instruments referenced herein and therein supersede all
other prior oral or written agreements between the Buyers, the Company, its affiliates and Persons acting on its behalf solely with respect to the matters contained herein and
therein, and this Agreement, the other Transaction Documents, the schedules and exhibits attached hereto and thereto and the instruments referenced herein and therein contain
the entire understanding of the parties solely with respect to the matters covered herein and therein. Except as specifically set forth herein or therein, neither the Company nor
any Buyer makes any representation, warranty, covenant or undertaking with respect to such matters. For clarification purposes, the Recitals are part of this Agreement. No
provision of this Agreement may be amended other than by an instrument in writing signed by the Company and each Buyer. No waiver shall be effective unless it is in writing
and signed by an authorized representative of the waiving party. No consideration shall be offered or paid to any Person to amend or consent to a waiver or modification of any
provision of any of the Transaction Documents unless the same consideration also is offered to all of the parties to the Transaction Documents or all holders of the Warrants (as
the case may be). The Company has not, directly or indirectly, made any agreements with any Buyer relating to the terms or conditions of the transactions contemplated by the
Transaction Documents except as set forth in the Transaction Documents. Without limiting the foregoing, the Company confirms that, except as set forth in this Agreement, no
Buyer has made any commitment or promise or has any other obligation to provide any financing to the Company or otherwise. As a material inducement for each Buyer to
enter  into  this Agreement,  the  Company  expressly  acknowledges  and  agrees  that  (i)  no  due  diligence  or  other  investigation  or  inquiry  conducted  by  any  Buyer,  any  of  its
advisors  or  any  of  its  representatives  shall  affect  such  Buyer’s  right  to  rely  on,  or  shall  modify  or  qualify  in  any  manner  or  be  an  exception  to  any  of,  the  Company’s
representations and warranties contained in this Agreement or any other Transaction Document and (ii) unless a provision of this Agreement or any other Transaction Document
is expressly preceded by the phrase “except as disclosed in the SEC Documents,” nothing contained in any of the SEC Documents shall affect any Buyer’s right to rely on, or
shall  modify  or  qualify  in  any  manner  or  be  an  exception  to  any  of,  the  Company’s  representations  and  warranties  contained  in  this Agreement  or  any  other  Transaction
Document.

35

 
 
 
 
 
 
 
 
(f) Notices.

Any notices, consents, waivers or other communications required or permitted to be given under the terms of this Agreement must be in writing and will be deemed to have
been delivered: (i) upon receipt, if delivered personally; (ii) when sent, if sent by e-mail (provided that such sent e-mail is kept on file (whether electronically or otherwise) by
the sending party and the sending party does not receive an automatically generated message from the recipient’s e-mail server that such e-mail could not be delivered to such
recipient)  and  (iii)  if  sent  by  overnight  courier  service,  one  (1)  Business  Day  after  deposit  with  an  overnight  courier  service  with  next  day  delivery  specified,  in  each  case,
properly addressed to the party to receive the same. The addresses and e-mail addresses for such communications shall be:

If to the Company:

Naked Brand Group Limited
c/o Bendon Limited
Building 7B, Huntley Street
Alexandria
NSW 2015, Australia
Telephone: +61 2 9384 2400
Email Address: justin.davis@bendon.com
Attention: Chief Executive officer

With a copy (for informational purposes only) to:

Graubard Miller
The Chrysler Building
405 Lexington Ave., 11th Floor
New York, NY 10174
Telephone: (212) 818-8800
E-mail: dmiller@graubard.com
             jgallant@graubard.com
Attention: David Alan Miller, Esq.

36

 
 
 
 
 
 
 
 
If to the Transfer Agent:

Continental Stock Transfer & Trust Company
1 State Street 30th Floor
New York, NY 10004-1561
Telephone: 212.845.3256
Email: agois@continentalstock.com
Attention: Ana Gois, Vice President & Account Administrator

If to a Buyer:

Acuitas Capital LLC
11601 Wilshire Blvd Suite 1100
Los Angeles, CA 90025
Telephone: (310) 444-4321
Facsimile: (888) 975-7712
Email: Patricia@credecg.com
Attention: Patricia Rouhafza

with a copy (for informational purposes only) to:

McDermott Will & Emery LLP
340 Madison Ave.
New York, NY 10173
Telephone: (212) 547-5585
E-mail: Rcohen@mwe.com
             mblee@mwe.com
Attention: Robert Cohen, Esq.

or to such other address or e-mail address and/or to the attention of such other Person as the recipient party has specified by written notice given to each other party five (5) days
prior to the effectiveness of such change. Written confirmation of receipt (A) given by the recipient of such notice, consent, waiver or other communication or (B) provided by
an  overnight  courier  service  shall  be  rebuttable  evidence  of  personal  service  or  receipt  from  an  overnight  courier  service  in  accordance  with  clause  (i)  or  (iii)  above,
respectively. A copy of the e-mail transmission containing the time, date and recipient e-mail address shall be rebuttable evidence of receipt by e-mail in accordance with clause
(ii) above.

(g) Successors and Assigns.

This Agreement  shall  be  binding  upon  and  inure  to  the  benefit  of  the  parties  and  its  successors  and  assigns,  including,  as  contemplated  below,  any  assignee  of  any  of  the
Securities. The Company shall not assign this Agreement or any rights or obligations hereunder without the prior written consent of the Buyers, including, without limitation, by
way of a Fundamental Transaction (as defined in the Warrants) (unless the Company is in compliance with the applicable provisions governing Fundamental Transactions set
forth in the applicable Warrants).

37

 
 
 
 
 
 
 
 
 
 
 
(h) No Third Party Beneficiaries.

This Agreement is intended for the benefit of the parties hereto and its permitted successors and assigns, and is not for the benefit of, nor may any provision hereof be enforced
by, any other Person, other than the Indemnitees referred to in Section 9(k).

(i) Survival.

The representations, warranties, agreements and covenants shall survive the Closing. Each Buyer shall be responsible only for its representations, warranties, agreements and
covenants hereunder.

(j) Further Assurances.

Each  party  shall  do  and  perform,  or  cause  to  be  done  and  performed,  all  such  further  acts  and  things,  and  shall  execute  and  deliver  all  such  other  agreements,  certificates,
instruments and documents, as any other party may reasonably request in order to carry out the intent and accomplish the purposes of this Agreement and the consummation of
the transactions contemplated hereby.

(k) Indemnification.

(i) In consideration of each Buyer’s execution and delivery of the Transaction Documents and acquiring the Securities thereunder and in addition to all of the
Company’s other obligations under the Transaction Documents, the Company shall defend, protect, indemnify and hold harmless such Buyer and each holder of any Securities
and all of their stockholders, partners, members, officers, directors, employees and direct or indirect investors and any of the foregoing Persons’ agents or other representatives
(including, without limitation, those retained in connection with the transactions contemplated by this Agreement) (collectively, the “ Indemnitees”) from and against any and
all actions, causes of action, suits, claims, losses, costs, penalties, fees, liabilities and damages, and reasonable and documented expenses in connection therewith (irrespective of
whether  any  such  Indemnitee  is  a  party  to  the  action  for  which  indemnification  hereunder  is  sought),  and  including  reasonable  attorneys’  fees  and  disbursements  (the
“Indemnified Liabilities”), incurred by any Indemnitee as a result of, or arising out of, or relating to (a) any misrepresentation or breach of any representation or warranty
made by the Company in any of the Transaction Documents, (b) any breach of any covenant, agreement or obligation of the Company contained in any of the Transaction
Documents  or  (c)  any  cause  of  action,  suit,  proceeding  or  claim  brought  or  made  against  such  Indemnitee  by  a  third  party  (including  for  these  purposes  a  derivative  action
brought on behalf of the Company, but other than by an affiliate of any Buyer) or which otherwise involves such Indemnitee that arises out of or results from (i) the execution,
delivery, performance or enforcement of any of the Transaction Documents, (ii) any transaction financed or to be financed in whole or in part, directly or indirectly, with the
proceeds of the issuance of the Securities, (iii) any disclosure properly made by any Buyer pursuant to Section 4(h), or (iv) the status of any Buyer or holder of the Securities
either as an investor in the Company pursuant to the transactions contemplated by the Transaction Documents or as a party to this Agreement (including, without limitation, as a
party  in  interest  or  otherwise  in  any  action  or  proceeding  for  injunctive  or  other  equitable  relief),  unless  such  action  is  based  primarily  upon  a  breach  of  such  Buyer’s
representations,  warranties,  or  covenants  under  the  Transaction  Documents,  or  any  agreements  or  understandings  such  Buyer  may  have  with  any  such  third  party,  or  any
violations by such Buyer of state or federal securities laws or any conduct by such Buyer which constitutes fraud, gross negligence or willful misconduct. To the extent that the
foregoing undertaking by the Company may be unenforceable for any reason, the Company shall make the maximum contribution to the payment and satisfaction of each of the
Indemnified Liabilities which is permissible under applicable law.

38

 
 
 
 
 
 
 
 
 
 
(ii) Promptly after receipt by an Indemnitee under this Section 9(k) of notice of the commencement of any action or proceeding (including any governmental
action or proceeding) involving an Indemnified Liability, such Indemnitee shall, if a claim in respect thereof is to be made against the Company under this Section 9(k), deliver
to the Company a written notice of the commencement thereof, and the Company shall have the right to participate in, and, to the extent the Company so desires, to assume
control of the defense thereof with counsel mutually satisfactory to the Company and the Indemnitee; provided, however, that an Indemnitee shall have the right to retain its
own counsel with the fees and expenses of such counsel to be paid by the Company if: (i) the Company has agreed in writing to pay such fees and expenses; (ii) the Company
shall  have  failed  promptly  to  assume  the  defense  of  such  Indemnified  Liability  and  to  employ  counsel  reasonably  satisfactory  to  such  Indemnitee  in  any  such  Indemnified
Liability; or (iii) the named parties to any such Indemnified Liability (including any impleaded parties) include both such Indemnitee and the Company, and such Indemnitee
shall have been advised by counsel that a conflict of interest is likely to exist if the same counsel were to represent such Indemnitee and the Company (in which case, if such
Indemnitee notifies the Company in writing that it elects to employ separate counsel at the expense of the Company, then the Company shall not have the right to assume the
defense thereof and such counsel shall be at the expense of the Company), provided further, that in the case of clause (iii) above the Company shall not be responsible for the
reasonable fees and expenses of more than one (1) separate legal counsel for such Indemnitee. The Indemnitee shall reasonably cooperate with the Company in connection with
any negotiation or defense of any such action or Indemnified Liability by the Company and shall furnish to the Company all information reasonably available to the Indemnitee
which relates to such action or Indemnified Liability. The Company shall keep the Indemnitee reasonably apprised at all times as to the status of the defense or any settlement
negotiations with respect thereto. The Company shall not be liable for any settlement of any action, claim or proceeding effected without its prior written consent, provided,
however,  that  the  Company  shall  not  unreasonably  withhold,  delay  or  condition  its  consent.  The  Company  shall  not,  without  the  prior  written  consent  of  the  Indemnitee,
consent  to  entry  of  any  judgment  or  enter  into  any  settlement  or  other  compromise  which  does  not  include  as  an  unconditional  term  thereof  the  giving  by  the  claimant  or
plaintiff to such Indemnitee of a release from all liability in respect to such Indemnified Liability or litigation, and such settlement shall not include any admission as to fault on
the part of the Indemnitee. Following indemnification as provided for hereunder, the Company shall be subrogated to all rights of the Indemnitee with respect to all third parties,
firms  or  corporations  relating  to  the  matter  for  which  indemnification  has  been  made.  The  failure  to  deliver  written  notice  to  the  Company  within  a  reasonable  time  of  the
commencement of any such action shall not relieve the Company of any liability to the Indemnitee under this Section 9(k), except to the extent that the Company is materially
and adversely prejudiced in its ability to defend such action.

defense, as and when bills are received or Indemnified Liabilities are incurred.

(iii) The indemnification required by this Section 9(k) shall be made by periodic payments of the amount thereof during the course of the investigation or

39

 
 
 
 
pursuant to this Section 9(k) shall not exceed 100% of the aggregate Purchase Price actually paid by the Buyers.

(iv)  Notwithstanding  any  provision  in  this  Agreement  or  any  other  Transaction  Documents,  the  aggregate  indemnification  obligations  of  the  Company

(v) The sole and exclusive remedies for any breach of any representation, warranty, covenant or agreement hereunder shall be the indemnification provided by
this Section 9(k), and each Buyer expressly waives any other rights or remedies it may have; provided however, that equitable relief, including remedies of specific performance
and injunction, shall be available with respect to any matter where money damages would not be sufficient to compensate any Buyer or to preserve the rights of such Buyer
pending resolution of a dispute, and this Section 9(k) shall not relieve the Company from liability for willful misconduct, gross negligence, bad faith, fraud or willful breach of
any of its representations, warranties, covenants or agreements set forth in this Agreement.

(l) Construction.

The language used in this Agreement will be deemed to be the language chosen by the parties to express their mutual intent, and no rules of strict construction will be applied
against any party. No specific representation or warranty shall limit the generality or applicability of a more general representation or warranty. Each and every reference to
share prices, Ordinary Shares and any other numbers in this Agreement that relate to the Ordinary Shares shall be automatically adjusted for stock dividends, stock splits, stock
combinations and other similar transactions that occur with respect to the Ordinary Shares after the date of this Agreement.

(m) Remedies.

Each Buyer and each holder of any Securities shall have all rights and remedies set forth in the Transaction Documents and all rights and remedies which such holders have
been granted at any time under any other agreement or contract and all of the rights which such holders have under any law. Any Person having any rights under any provision
of this Agreement shall be entitled to enforce such rights specifically (without posting a bond or other security, to the extent permitted by law), to recover damages by reason of
any breach of any provision of this Agreement and to exercise all other rights granted by law. Furthermore, the Company recognizes that in the event that it fails to perform,
observe,  or  discharge  any  or  all  of  its  obligations  under  the  Transaction  Documents,  any  remedy  at  law  may  prove  to  be  inadequate  relief  to  each  Buyer.  The  Company
therefore agrees that each Buyer shall be entitled to seek specific performance and/or temporary, preliminary and permanent injunctive or other equitable relief from any court
of competent jurisdiction in any such case without the necessity of proving actual damages and without posting a bond or other security.

(n) Exercise of Right.

Notwithstanding  anything  to  the  contrary  contained  in  (and  without  limiting  any  similar  provisions  of)  the  Transaction  Documents,  whenever  each  Buyer  exercises  a  right,
election, demand or option under a Transaction Document and the Company does not timely perform its related obligations within the periods therein provided, then such Buyer
may  continue  to  exercise  it  other  rights,  elections,  demands  and  options  hereunder  and  under  any  other  Transaction  Document  from  time  to  time  as  if  such  original  right,
election, demand or option had not been exercised without prejudice to its future actions and rights and remedies.

(o) Payment Set Aside; Currency.

To the extent that the Company makes a payment or payments to any Buyer hereunder or pursuant to any of the other Transaction Documents or any Buyer enforces or exercises
its rights hereunder or thereunder, and such payment or payments or the proceeds of such enforcement or exercise or any part thereof are subsequently invalidated, declared to
be fraudulent or preferential, set aside, recovered from, disgorged by or are required to be refunded, repaid or otherwise restored to the Company, a trustee, receiver or any other
Person under any law (including, without limitation, any bankruptcy law, foreign, state or federal law, common law or equitable cause of action), then to the extent of any such
restoration the obligation or part thereof originally intended to be satisfied shall be revived and continued in full force and effect as if such payment had not been made or such
enforcement  or  setoff  had  not  occurred.  Unless  otherwise  expressly  indicated,  all  dollar  amounts  referred  to  in  this Agreement  and  the  other  Transaction  Documents  are  in
United  States  Dollars  (“U.S.  Dollars”),  and  all  amounts  owing  under  this  Agreement  and  all  other  Transaction  Documents  shall  be  paid  in  U.S.  Dollars.  All  amounts
denominated in other currencies (if any) shall be converted into the U.S. Dollar equivalent amount in accordance with the Exchange Rate on the date of calculation. “Exchange
Rate” means, in relation to any amount of currency to be converted into U.S. Dollars pursuant to this Agreement, the U.S. Dollar exchange rate as published in the Wall Street
Journal on the relevant date of calculation.

[signature pages follow]

40

 
 
 
 
 
 
 
 
 
 
 
 
 
IN WITNESS WHEREOF, each Buyer and the Company has caused its signature page to this Agreement to be duly executed as of the date first written above.

COMPANY:

NAKED BRAND GROUP LIMITED

By:
Name:
Title: Director

/s/ Justin Davis-Rice
Justin Davis-Rice

[Signature page to Securities Purchase Agreement]

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
IN WITNESS WHEREOF, each Buyer and the Company has caused its signature page to this Agreement to be duly executed as of the date first written above.

BUYER:

ACUITAS CAPITAL LLC

/s/ Terren Peizer

By:
Name: Terren Peizer
Title: Authorized Representative

[Signature page to Securities Purchase Agreement]

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
IN WITNESS WHEREOF, each Buyer and the Company has caused its signature page to this Agreement to be duly executed as of the date first written above.

BUYER:

MANK CAPITAL LLC

By:
Name:
Title:

/s/ Jess Mogul
Jess Mogul
Partner

[Signature page to Securities Purchase Agreement]

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
IN WITNESS WHEREOF, each Buyer and the Company has caused its signature page to this Agreement to be duly executed as of the date first written above.

BUYER:

By:
Name:

/s/ James Fallon
James Fallon

[Signature page to Securities Purchase Agreement]

 
 
 
 
 
 
 
 
 
 
 
 
 
 
WARRANT

Exhibit 4.7.2

NEITHER  THE  ISSUANCE AND  SALE  OF  THE  SECURITIES  REPRESENTED  BY  THIS  CERTIFICATE  NOR  THE  SECURITIES  INTO  WHICH  THESE
SECURITIES  ARE  EXERCISABLE  HAVE  BEEN  REGISTERED  UNDER  THE  SECURITIES  ACT  OF  1933,  AS  AMENDED,  OR  APPLICABLE  STATE
SECURITIES  LAWS.  THE  SECURITIES  MAY  NOT  BE  OFFERED  FOR  SALE,  SOLD,  TRANSFERRED  OR ASSIGNED  (I)  IN  THE ABSENCE  OF  (A) AN
EFFECTIVE  REGISTRATION  STATEMENT  FOR  THE  SECURITIES  UNDER  THE  SECURITIES ACT  OF  1933, AS AMENDED,  OR  (B) AN  OPINION  OF
COUNSEL TO THE HOLDER (IF REQUESTED BY THE COMPANY), FROM REPUTABLE COUNSEL, THAT REGISTRATION IS NOT REQUIRED UNDER
SAID ACT OR (II) UNLESS SOLD OR ELIGIBLE TO BE SOLD PURSUANT TO RULE 144 OR RULE 144A UNDER SAID ACT. NOTWITHSTANDING THE
FOREGOING, THE SECURITIES MAY BE PLEDGED IN CONNECTION WITH A BONA FIDE MARGIN ACCOUNT OR OTHER LOAN OR FINANCING
ARRANGEMENT SECURED BY THE SECURITIES.

Warrant No.:
Date of Issuance: March 27, 2019 (“Issuance Date”)

NAKED BRAND GROUP LIMITED

Pre-Funded Warrant To Purchase Ordinary Shares

Naked Brand Group Limited, an Australian company (the “Company”), hereby certifies that, for good and valuable consideration, the receipt and sufficiency of which
are hereby acknowledged,                  , the registered holder hereof or its permitted assigns (the “Holder”), is entitled, subject to the terms set forth below, to purchase from the
Company, at the Exercise Price (as defined below) then in effect, upon exercise of this Warrant to Purchase Ordinary Shares (including any Warrants to Purchase Ordinary
Shares issued in exchange, transfer or replacement hereof, the “Warrant”), at any time or times on or after the Issuance Date, but not after 11:59 p.m., New York time, on the
Expiration Date (as defined below),                  (subject to adjustment as provided herein), fully paid and non-assessable Ordinary Shares (as defined below) (the “Warrant
Shares”, and such number of Warrant Shares initially issuable pursuant to this Warrant, as adjusted in accordance with Section 2, the “Warrant Share Count”).  Except  as
otherwise defined herein, capitalized terms in this Warrant shall have the meanings set forth in Section 16. This Warrant is one of the Warrants to purchase Ordinary Shares (the
“SPA Warrants”) issued to Holder in lieu of Ordinary Shares purchased and issuable to Holder that would cause Holder’s beneficial ownership of the Ordinary Shares of the
Company  to  exceed  the  Maximum  Percentage,  as  defined  in  that  certain  Securities  Purchase Agreement,  dated  as  of  March  27,  2019,  by  and  among  the  Company  and  the
investor(s) thereunder (the “Buyer” or “Buyers” as applicable) referred to therein (the “Securities Purchase Agreement”), as further set forth in Section 1(f) of the Securities
Purchase Agreement.

 
 
 
 
 
 
 
 
 
 
 
1. EXERCISE OF WARRANT.

(a) Mechanics of Exercise.  Subject  to  the  terms  and  conditions  hereof  (including,  without  limitation,  the  limitations  set  forth  in  Section  1(f)),  this  Warrant  may  be
exercised by the Holder on any day on or after the Issuance Date in whole or in part, by delivery (whether via facsimile or otherwise) of a written notice, in the form attached
hereto as Exhibit A (the “Exercise Notice”), of the Holder’s election to exercise this Warrant. Within one (1) Trading Day following an exercise of this Warrant as aforesaid,
the Holder shall deliver payment to the Company of an amount equal to the Exercise Price in effect on the date of such exercise multiplied by the number of Warrant Shares as
to which this Warrant was so exercised (in respect of such specific exercise, the “Aggregate Exercise Price”) in cash or via wire transfer of immediately available funds if the
Holder did not notify the Company in such Exercise Notice that such exercise was made pursuant to a Cashless Exercise (as defined in Section 1(d)). The Holder shall not be
required to deliver the original of this Warrant in order to effect an exercise hereunder. Execution and delivery of an Exercise Notice with respect to less than all of the Warrant
Shares  shall  have  the  same  effect  as  cancellation  of  the  original  of  this  Warrant  certificate  and  issuance  of  a  new  Warrant  certificate  evidencing  the  right  to  purchase  the
remaining number of Warrant Shares. Execution and delivery of an Exercise Notice for all of the then-remaining Warrant Shares shall have the same effect as cancellation of
the original of this Warrant certificate after delivery of the Warrant Shares in accordance with the terms hereof. On or before the first (1 st) Trading Day following the date on
which the Company has received an Exercise Notice, the Company shall transmit by facsimile an acknowledgment of confirmation of receipt of such Exercise Notice, in the
form attached hereto as Exhibit B, to the Holder and the Company’s transfer agent (the “Transfer Agent”). On or before the fifth (5th) Trading Day following the date on which
the  Company  has  received  such  Exercise  Notice,  the  Company  shall  (i)  provided  that  the  Transfer Agent  is  participating  in  The  Depository  Trust  Company  (“DTC”)  Fast
Automated  Securities  Transfer  Program  (which  the  Company  shall  cause  the  Transfer Agent  to  do  at  Holder’s  request)  and  provided  the  legends  would  be  eligible  to  be
removed from such Ordinary Shares pursuant to Section 5(d) of the Securities Purchase Agreement, upon the request of the Holder, credit such aggregate number of Ordinary
Shares  to  which  the  Holder  is  entitled  pursuant  to  such  exercise  to  the  Holder’s  or  its  designee’s  balance  account  with  DTC  through  its  Deposit/  Withdrawal  at  Custodian
system, or (ii) if the Transfer Agent is not participating in the DTC Fast Automated Securities Transfer Program or the legends would not be eligible to be removed from such
Ordinary Shares pursuant to Section 5(d) of the Securities Purchase Agreement, issue and deliver to the Holder or, at the Holder’s instruction pursuant to the Exercise Notice,
the Holder’s agent or designee, in each case, sent by reputable overnight courier to the address as specified in the applicable Exercise Notice, a certificate, registered in the
Company’s share register in the name of the Holder or its designee (as indicated in the applicable Exercise Notice), for the number of Ordinary Shares to which the Holder is
entitled  pursuant  to  such  exercise.  Upon  delivery  of  an  Exercise  Notice,  the  Holder  shall  be  deemed  for  all  corporate  purposes  to  have  become  the  holder  of  record  of  the
Warrant Shares with respect to which this Warrant has been exercised, irrespective of the date such Warrant Shares are credited to the Holder’s DTC account or the date of
delivery of the certificates evidencing such Warrant Shares (as the case may be). If this Warrant is submitted in connection with any exercise pursuant to this Section 1(a) and
the number of Warrant Shares represented by this Warrant submitted for exercise is greater than the number of Warrant Shares being acquired upon an exercise, then, at the
request of the Holder and upon surrender hereof by the Holder at the principal office of the Company, the Company shall as soon as practicable and in no event later than three
(3) Business Days after any exercise and at its own expense, issue and deliver to the Holder (or its designee) a new Warrant (in accordance with Section 7(d)) representing the
right to purchase the number of Warrant Shares purchasable immediately prior to such exercise under this Warrant, less the number of Warrant Shares with respect to which this
Warrant is exercised. No fractional Ordinary Shares are to be issued upon the exercise of this Warrant, but rather the number of Ordinary Shares to be issued shall be rounded
up to the nearest whole number. The Company shall pay any and all taxes and fees which may be payable with respect to the issuance and delivery of Warrant Shares upon
exercise of this Warrant.

2

 
 
 
 
(b) Exercise Price. For purposes of this Warrant, “Exercise Price” means $0.01, subject to adjustment as provided herein.

(c) Company’s Failure to Timely Deliver Securities. To the extent permitted by law, the Company’s obligations to issue and deliver the Ordinary Shares upon exercise
of  the  Warrant  in  accordance  with  the  terms  hereof  are  absolute  and  unconditional,  irrespective  of  any  action  or  inaction  by  the  Holder  to  enforce  the  same,  any  waiver  or
consent  with  respect  to  any  provision  hereof,  the  recovery  of  any  judgment  against  any  person  or  any  action  to  enforce  the  same,  or  any  setoff,  counterclaim,  recoupment,
limitation or termination, or any breach or alleged breach by the Holder or any other person of any obligation to the Company or any violation or alleged violation of law by the
Holder or any other person, and irrespective of any other circumstance that might otherwise limit such obligation of the Company to the Holder in connection with the issuance
of the Ordinary Shares. Nothing herein shall limit the Holder’s right to pursue any other remedies available to it hereunder, at law or in equity including, without limitation, a
decree of specific performance and/or injunctive relief with respect to the Company’s failure to timely deliver the Ordinary Shares issuable upon exercise of this Warrant as
required pursuant to the terms hereof.

(d) Cashless Exercise. Notwithstanding anything contained herein to the contrary (other than Section 1(f) below), at any time commencing sixty (60) days after the
Effective  Date  (as  defined  in  the  Securities  Purchase Agreement),  when  the  Exercise  Price  is  higher  than  the  previous  day  Closing  Bid  Price,  the  Holder  may  in  its  sole
discretion  (and  without  limiting  the  Holder’s  rights  and  remedies  contained  herein  or  in  any  of  the  other  Transaction  Documents  (as  defined  in  the  Securities  Purchase
Agreement)),  exercise  this  Warrant  in  whole  or  in  part  and,  in  lieu  of  making  the  cash  payment  otherwise  contemplated  to  be  made  to  the  Company  upon  such  exercise  in
payment of the Aggregate Exercise Price, elect instead to receive upon such exercise the “Net Number” of Ordinary Shares determined according to the following formula (a
“Cashless Exercise”):

Net Number = (A x B)/C

For purposes of the foregoing formula:

A= the total number of shares with respect to which this Warrant is then being exercised.

3

 
 
 
 
 
 
 
 
B= Black Scholes Value (as defined in Section 16 herein).

C= the Closing Bid Price of the Ordinary Shares as of two (2) Trading Days prior to the time of such exercise (as such Closing Bid Price is defined in Section
16 herein), but in any event not less than $0.10 (as may be adjusted for stock dividends, subdivisions, or combinations in the manner described in Section 2(a)
herein).

(e) Disputes. In the case of a dispute as to the determination of the Exercise Price, Applicable Price or the arithmetic calculation of the number of Warrant Shares to be
issued pursuant to the terms hereof (including, without limitation, the Net Number), the Company shall promptly issue to the Holder the number of Warrant Shares that are not
disputed, provided that following such issuance to Holder such dispute shall be resolved in accordance with Section 13.

(f) Limitations on Exercises and Exchanges. Notwithstanding anything to the contrary contained in this Warrant, this Warrant shall not be exercisable or exchangeable
by the Holder hereof to the extent (but only to the extent) that the Holder or any of its affiliates would beneficially own in excess of 9.9% of the number of Ordinary Shares
outstanding after giving effect to the issuance of Ordinary Shares issuable upon exercise of the Warrants calculated in accordance with Section 13(d) of the Exchange Act (the
“Maximum  Percentage”).  To  the  extent  the  above  limitation  applies,  the  determination  of  whether  this  Warrant  shall  be  exercisable  or  exchangeable  (vis-à-vis  other
convertible, exercisable or exchangeable securities owned by the Holder or any of its affiliates) and of which such securities shall be exercisable or exchangeable (as among all
such securities owned by the Holder) shall, subject to such Maximum Percentage limitation, be determined on the basis of the first submission to the Company for conversion,
exercise or exchange (as the case may be). No prior inability to exercise or exchange this Warrant pursuant to this paragraph shall have any effect on the applicability of the
provisions of this paragraph with respect to any subsequent determination of exercisability or exchangeability. For the purposes of this paragraph, beneficial ownership and all
determinations and calculations (including, without limitation, with respect to calculations of percentage ownership) shall be determined in accordance with Section 13(d) of the
1934 Act (as defined in the Securities Purchase Agreement) and the rules and regulations promulgated thereunder. The provisions of this paragraph shall be implemented in a
manner otherwise than in strict conformity with the terms of this paragraph to correct this paragraph (or any portion hereof) which may be defective or inconsistent with the
intended  Maximum  Percentage  beneficial  ownership  limitation  herein  contained  or  to  make  changes  or  supplements  necessary  or  desirable  to  properly  give  effect  to  such
Maximum Percentage limitation. The limitations contained in this paragraph shall apply to a successor Holder of this Warrant. The holders of Ordinary Shares shall be third
party beneficiaries of this paragraph and the Company may not waive this paragraph without the consent of holders of a majority of its Ordinary Shares. For any reason at any
time, upon the written or oral request of the Holder, the Company shall within two (2) Business Days confirm orally and in writing to the Holder the number of Ordinary Shares
then outstanding, including by virtue of any prior conversion or exercise or exchange of convertible or exercisable or exchangeable securities into Ordinary Shares, including,
without limitation, pursuant to this Warrant or securities issued pursuant to the Securities Purchase Agreement.

4

 
 
 
 
 
 
(g) Reservation  of  Shares;  Insufficient Authorized  Shares.  The  Company  shall  initially  reserve  out  of  its  authorized  and  unissued  Ordinary  Shares  a  number  of
Ordinary Shares equal to 200% of the maximum number of Warrant Shares issuable to satisfy the Company’s obligations to issue Ordinary Shares hereunder, and the Company
shall at all times keep reserved for issuance under this Warrant a number of Ordinary Shares equal to 200% of the maximum number of Warrant Shares issuable to satisfy the
Company’s obligation to issue Ordinary Shares hereunder.

(h) Activity Restrictions. For so long as Holder holds this Warrant or any Warrant Shares, Holder will not: (i) engage or participate in any actions, plans or proposals
which relate to or would result in (a) acquiring additional securities of the Company, alone or together with any other Person, which would result in beneficially owning or
controlling,  or  being  deemed  to  beneficially  own  or  control,  more  than  9.9%  of  the  total  outstanding  Ordinary  Shares  or  other  voting  securities  of  the  Company,  (b)  an
extraordinary corporate transaction, such as a merger, reorganization or liquidation, involving Company, (c) a sale or transfer of a material amount of assets of the Company, (d)
any change in the present board of directors or management of the Company, including any plans or proposals to change the number or term of directors or to fill any existing
vacancies on the board, (e) any material change in the present capitalization or dividend policy of the Company, (f) any other material change in the Company’s business or
corporate structure, including but not limited to, if the Company is a registered closed-end investment company, any plans or proposals to make any changes in its investment
policy for which a vote is required by Section 13 of the Investment Company Act of 1940, (g) changes in the Company’s charter, bylaws or instruments corresponding thereto
or other actions which may impede the acquisition of control of the Company by any Person, (h) causing a class of securities of the Company to be delisted from a national
securities exchange or to cease to be authorized to be quoted in an inter-dealer quotation system of a registered national securities association, (i) a class of equity securities of
the Company becoming eligible for termination of registration pursuant to Section 12(g)(4) of the Act, or (j) any action, intention, plan or arrangement similar to any of those
enumerated above, or (ii) request the Company or its directors, officers, employees, agents or representatives to amend or waive any provision of this Section 1(h); provided,
however, that notwithstanding anything to the contrary contain in clauses (i) and (ii) above, Buyer may vote any Ordinary Shares owned or controlled by it, solicit any proxies,
or seek to advise or influence any Person with respect to any voting securities of the Company. Holder may only exercise this Warrant for a cash exercise price if the trading
price at the time of exercise is greater than the then applicable Exercise Price.

2. ADJUSTMENT OF EXERCISE PRICE, ISSUANCE PRICE AND NUMBER OF WARRANT SHARES. The Exercise Price, Issuance Price and number of Warrant Shares
issuable upon exercise of this Warrant are subject to adjustment from time to time as set forth in this Section 2.

(a) Stock Dividends and Splits. Without limiting any provision of Section 4, if the Company, at any time on or after the date of the Securities Purchase Agreement, (i)
pays a stock dividend on one or more classes of its then outstanding Ordinary Shares or otherwise makes a distribution on any class of capital stock that is payable in Ordinary
Shares, (ii) subdivides (by any stock split, stock dividend, recapitalization or otherwise) one or more classes of its then outstanding Ordinary Shares into a larger number of
shares or (iii) combines (by combination, reverse stock split or otherwise) one or more classes of its then outstanding Ordinary Shares into a smaller number of shares, then in
each such case the Exercise Price shall be multiplied by a fraction of which the numerator shall be the number of Ordinary Shares outstanding immediately before such event
and of which the denominator shall be the number of Ordinary Shares outstanding immediately after such event. Any adjustment made pursuant to clause (i) of this paragraph
shall become effective immediately after the record date for the determination of shareholders entitled to receive such dividend or distribution, and any adjustment pursuant to
clause (ii) or (iii) of this paragraph shall become effective immediately after the effective date of such subdivision or combination. If any event requiring an adjustment under
this paragraph occurs during the period that an Exercise Price is calculated hereunder, then the calculation of such Exercise Price shall be adjusted appropriately to reflect such
event.  Simultaneously  with  any  adjustment  to  the  Exercise  Price  pursuant  to  this  Section  2(a),  the  number  of  Warrant  Shares  that  may  be  purchased  upon  exercise  of  this
Warrant  shall  be  increased  or  decreased  proportionately,  so  that  after  such  adjustment  the  aggregate  Exercise  Price  payable  hereunder  for  the  adjusted  number  of  Warrant
Shares shall be the same as the aggregate Exercise Price in effect immediately prior to such adjustment (without regard to any limitations on exercise contained herein).

5

 
 
 
 
 
 
( b ) Adjustment  Upon  Issuance  of  Ordinary  Shares.  If,  from  the  Issuance  Date  to  ninety  (90)  days  after  the  effectiveness  of  the  Registration  Statement  (the
“Adjustment Period”), the Company issues or sells, or in accordance with this Section 2 is deemed to have issued or sold, any Ordinary Shares (including the issuance or sale
of Ordinary Shares owned or held by or for the account of the Company, but excluding any Excluded Securities (as defined in the Securities Purchase Agreement) issued or sold
or deemed to have been issued or sold) for a consideration per share less than a price equal to the Issuance Price in effect immediately prior to such issue or sale or deemed
issuance  or  sale  (such  Issuance  Price  then  in  effect  is  referred  to  as  the  “Applicable Price”)  (the  foregoing  a  “Dilutive  Issuance”),  then  immediately  after  such  Dilutive
Issuance, the Applicable Price then in effect shall be reduced (and in no event increased) to an Issuance Price equal to the lowest price per share at which any such Ordinary
Share  has  been  issued  or  sold  (or  is  deemed  to  have  been  issued  or  sold),  but  in  any  event  not  less  than  $0.10  (as  may  be  adjusted  for  stock  dividends,  subdivisions,  or
combinations in the manner described in Section 2(a) herein, the “Floor Price”); provided, that if such issuance or sale (or deemed issuance or sale) was without consideration,
then  the  Company  shall  be  deemed  to  have  received  the  Floor  Price  for  each  such  share  so  issued  or  deemed  to  be  issued.  For  purposes  of  this  Warrant,  “Issuance  Price”
means, initially, $0.306, as adjusted thereafter in accordance with this Section 2(b). For all purposes of the foregoing (including, without limitation, determining the adjusted
Applicable Price under this Section 2(b)), the following shall be applicable:

(i) Issuance of Options. If, during the Adjustment Period, the Company in any manner grants or sells any Options and the lowest price per share for which one
Ordinary Share is issuable upon the exercise of any such Option or upon conversion, exercise or exchange of any Convertible Securities issuable upon exercise of any
such Option is less than the Applicable Price, then such Ordinary Share shall be deemed to be outstanding and to have been issued and sold by the Company at the time
of the granting or sale of such Option for such price per share. For purposes of this Section 2(b)(i), the “lowest price per share for which one Ordinary Share is issuable
upon the exercise of any such Options or upon conversion, exercise or exchange of any Convertible Securities issuable upon exercise of any such Option” shall be equal
to (A) the sum of the lowest amounts of consideration (if any) received or receivable by the Company with respect to any one Ordinary Share upon the granting or sale of
such Option, upon exercise of such Option and upon conversion, exercise or exchange of any Convertible Security issuable upon exercise of such Option minus (B) the
sum of all amounts paid or payable to the holder of such Option (or any other Person) upon the granting or sale of such Option, upon exercise of such Option and upon
conversion, exercise or exchange of any Convertible Security issuable upon exercise of such Option plus the value of any other consideration received or receivable by,
or benefit conferred on, the holder of such Option (or any other Person). Except as contemplated below, no further adjustment of the Applicable Price shall be made upon
the actual issuance of such Ordinary Shares or of such Convertible Securities upon the exercise of such Options or upon the actual issuance of such Ordinary Shares upon
conversion, exercise or exchange of such Convertible Securities.

6

 
 
 
 
(ii) Issuance of Convertible Securities. If, during the Adjustment Period, the Company in any manner issues or sells any Convertible Securities and the lowest
price per share for which one Ordinary Share is issuable upon the conversion, exercise or exchange thereof is less than the Applicable Price, then such Ordinary Share
shall be deemed to be outstanding and to have been issued and sold by the Company at the time of the issuance or sale of such Convertible Securities for such price per
share. For the purposes of this Section 2(b)(ii), the “lowest price per share for which one Ordinary Share is issuable upon the conversion, exercise or exchange thereof”
shall be equal to (A) the sum of the lowest amounts of consideration (if any) received or receivable by the Company with respect to one Ordinary Share upon the issuance
or  sale  of  the  Convertible  Security  and  upon  conversion,  exercise  or  exchange  of  such  Convertible  Security  minus  (B)  the  sum  of  all  amounts  paid  or  payable  to  the
holder of such Convertible Security (or any other Person) upon the issuance or sale of such Convertible Security plus the value of any other consideration received or
receivable  by,  or  benefit  conferred  on,  the  holder  of  such  Convertible  Security  (or  any  other  Person).  Except  as  contemplated  below,  no  further  adjustment  of  the
Applicable Price shall be made upon the actual issuance of such Ordinary Shares upon conversion, exercise or exchange of such Convertible Securities, and if any such
issue  or  sale  of  such  Convertible  Securities  is  made  upon  exercise  of  any  Options  for  which  adjustment  of  this  Warrant  has  been  or  is  to  be  made  pursuant  to  other
provisions of this Section 2(b), except as contemplated below, no further adjustment of the Applicable Price shall be made by reason of such issue or sale.

(iii) Change in Option Price or Rate of Conversion. If, during the Adjustment Period, the purchase or exercise price provided for in any Options, the additional
consideration,  if  any,  payable  upon  the  issue,  conversion,  exercise  or  exchange  of  any  Convertible  Securities,  or  the  rate  at  which  any  Convertible  Securities  are
convertible  into  or  exercisable  or  exchangeable  for  Ordinary  Shares  increases  or  decreases  at  any  time,  the Applicable  Price  in  effect  at  the  time  of  such  increase  or
decrease shall be adjusted to the Applicable Price which would have been in effect at such time had such Options or Convertible Securities provided for such increased or
decreased purchase price, additional consideration or increased or decreased conversion rate, as the case may be, at the time initially granted, issued or sold. For purposes
of this Section 2(b)(iii), if the terms of any Option or Convertible Security that was outstanding as of the date of issuance of this Warrant are increased or decreased in the
manner described in the immediately preceding sentence, then such Option or Convertible Security and the Ordinary Shares deemed issuable upon exercise, conversion or
exchange  thereof  shall  be  deemed  to  have  been  issued  as  of  the  date  of  such  increase  or  decrease.  No  adjustment  pursuant  to  this  Section  2(b)  shall  be  made  if  such
adjustment would result in an increase of the Applicable Price then in effect.

7

 
 
 
 
(iv) Calculation of Consideration Received. If, during the Adjustment Period, any Option or Convertible Security is issued in connection with the issuance or
sale  or  deemed  issuance  or  sale  of  any  other  securities  of  the  Company,  together  comprising  one  integrated  transaction,  (A)  such  Option  or  Convertible  Security  (as
applicable) will be deemed to have been issued for consideration equal to the Black Scholes Value thereof and (B) the other securities issued or sold or deemed to have
been issued or sold in such integrated transaction shall be deemed to have been issued for consideration equal to the difference of (1) the aggregate consideration received
by  the  Company, minus  (2)  the  Black  Scholes  Value  of  each  such  Option  or  Convertible  Security  (as  applicable).  If  any  Ordinary  Shares,  Options  or  Convertible
Securities are issued or sold or deemed to have been issued or sold for cash, the consideration received therefor will be deemed to be the net amount of consideration
received by the Company therefor. If any Ordinary Shares, Options or Convertible Securities are issued or sold for a consideration other than cash, the amount of such
consideration received by the Company will be the fair value of such consideration, except where such consideration consists of publicly traded securities, in which case
the amount of consideration received by the Company for such securities will be the arithmetic average of the VWAPs of such security for each of the five (5) Trading
Days  immediately  preceding  the  date  of  receipt.  If  any  Ordinary  Shares,  Options  or  Convertible  Securities  are  issued  to  the  owners  of  the  non-surviving  entity  in
connection with any merger in which the Company is the surviving entity, the amount of consideration therefor will be deemed to be the fair value of such portion of the
net assets and business of the non-surviving entity as is attributable to such Ordinary Shares, Options or Convertible Securities, as the case may be. The fair value of any
consideration other than cash or publicly traded securities will be determined jointly by the Company and the Holder. If such parties are unable to reach agreement within
ten (10) days after the occurrence of an event requiring valuation (the “Valuation Event”), the fair value of such consideration will be determined within five (5) Trading
Days after the tenth (10th) day following such Valuation Event by an independent, reputable appraiser jointly selected by the Company and the Holder. The determination
of such appraiser shall be final and binding upon all parties absent manifest error and the fees and expenses of such appraiser shall be borne by the Company.

(v) Record Date. If, during the Adjustment Period, the Company takes a record of the holders of Ordinary Shares for the purpose of entitling them (A) to receive
a  dividend  or  other  distribution  payable  in  Ordinary  Shares,  Options  or  in  Convertible  Securities  or  (B)  to  subscribe  for  or  purchase  Ordinary  Shares,  Options  or
Convertible  Securities,  then  such  record  date  will  be  deemed  to  be  the  date  of  the  issue  or  sale  of  the  Ordinary  Shares  deemed  to  have  been  issued  or  sold  upon  the
declaration of such dividend or the making of such other distribution or the date of the granting of such right of subscription or purchase (as the case may be).

8

 
 
 
 
(c) Number of Warrant Shares . Simultaneously with any adjustment to the Applicable Price pursuant to paragraph (b) of this Section 2, the Warrant Share Count that
may  be  purchased  upon  exercise  of  this  Warrant  shall  be  increased  proportionately  to  a  number  equal  to  the  then  applicable  Warrant  Share  Count  multiplied  by  (x)  the
Applicable Price immediately prior to such adjustment, divided by (y) the Applicable Price immediately after such adjustment. Upon such adjustment of the Warrant Share
Count, the Exercise Price payable hereunder shall be adjusted such that the aggregate Exercise Price payable hereunder for the adjusted number of Warrant Shares shall be the
same  as  the  aggregate  Exercise  Price  in  effect  immediately  prior  to  such  adjustment  (without  regard  to  any  limitations  on  exercise  contained  herein).  In  addition,  and
notwithstanding anything to the contrary contained herein, upon a Cashless Exercise as set forth in Section 1(d) hereof, the number of Warrant Shares for which this Warrant is
exercisable immediately following such Cashless Exercise shall be equal to (i) the number of Warrant Shares for which this Warrant was exercisable immediately prior to such
Cashless Exercise less (ii) the number of Warrant Shares as to which such Cashless Exercise was exercised (such number of Warrant Shares in this clause (ii) in respect of such
Cashless Exercise being equal to “A” in such Cashless Exercise formula in respect of such Cashless Exercise) and the number of such Warrant Shares issuable hereunder shall
automatically be adjusted, as necessary, to enable to the Company to comply with its obligations to issue the Net Number of Ordinary Shares under Section 1(d) hereof upon
any Cashless Exercise hereunder.

(d) Calculations. All calculations under this Section 2 shall be made by rounding to the nearest 1/10000th of cent and the nearest 1/100th of a share, as applicable. The
number of Ordinary Shares outstanding at any given time shall not include shares owned or held by or for the account of the Company, and the disposition of any such shares
shall be considered an issue or sale of Ordinary Shares.

(e) Other Events. In the event that the Company shall take any action to which the provisions hereof are not strictly applicable, or, if applicable, would not operate to
protect the Holder from dilution or if any event occurs of the type contemplated by the provisions of this Section 2 but not expressly provided for by such provisions (including,
without limitation, the granting of stock appreciation rights, phantom stock rights or other rights with equity features), then the Company’s board of directors shall in good faith
determine and implement an appropriate adjustment in the Exercise Price and the number of Warrant Shares (if applicable) so as to protect the rights of the Holder, provided
that no such adjustment pursuant to this Section 2(e) will increase the Exercise Price or decrease the number of Warrant Shares as otherwise determined pursuant to this Section
2, provided further that if the Holder does not accept such adjustments as appropriately protecting its interests hereunder against such dilution, then the Company’s board of
directors  and  the  Holder  shall  agree,  in  good  faith,  upon  an  independent  investment  bank  of  nationally  recognized  standing  to  make  such  appropriate  adjustments,  whose
determination shall be final and binding and whose fees and expenses shall be borne by the Company.

3. RIGHTS UPON DISTRIBUTION OF ASSETS. In addition to any adjustments pursuant to Section 2 above, if the Company shall declare or make any dividend or other
distribution of its assets (or rights to acquire its assets) to holders of Ordinary Shares, by way of return of capital or otherwise (including, without limitation, any distribution of
cash,  stock  or  other  securities,  indebtedness,  property  or  options  by  way  of  a  dividend,  spin  off,  reclassification,  corporate  rearrangement,  scheme  of  arrangement  or  other
similar transaction, other than a distribution of Ordinary Shares covered by Section 2(a)) (a “Distribution”), at any time after the issuance of this Warrant, then, in each such
case, provision shall be made so that upon exercise of this Warrant, the Holder shall be entitled to participate in such Distribution to the same extent that the Holder would have
participated therein if  the  Holder  had  held  the  number  of  Ordinary  Shares  acquirable  upon  complete  exercise  of  this  Warrant  (without  regard  to  any  limitations  on  exercise
hereof, including without limitation, the Maximum Percentage) immediately before the date on which a record is taken for such Distribution, or, if no such record is taken, the
date as of which the record holders of Ordinary Shares are to be determined for the participation in such Distribution (provided, however, to the extent that the Holder’s right to
participate in any such Distributions would result in the Holder exceeding the Maximum Percentage, then the Holder shall not be entitled to participate in such Distribution to
such  extent  (or  the  beneficial  ownership  of  any  such  Ordinary  Shares  as  a  result  of  such  Distribution  to  such  extent)  and  such  Distribution  to  such  extent  shall  be  held  in
abeyance for the benefit of the Holder until such time, if ever, as its right thereto would not result in the Holder exceeding the Maximum Percentage).

9

 
 
 
 
 
 
4. PURCHASE RIGHTS; FUNDAMENTAL TRANSACTIONS.

(a) Purchase Rights. In addition to any adjustments pursuant to Section 2 above, if at any time the Company grants, issues or sells any Options, Convertible Securities
or rights to purchase stock, warrants, securities or other property pro rata to the record holders of any class of Ordinary Shares (the “Purchase Rights”), then the Holder will be
entitled to acquire, upon the terms applicable to such Purchase Rights, the aggregate Purchase Rights which the Holder could have acquired if the Holder had held the number of
Ordinary  Shares  acquirable  upon  complete  exercise  of  this  Warrant  (without  regard  to  any  limitations  on  exercise  hereof,  including  without  limitation,  the  Maximum
Percentage) immediately before the date on which a record is taken for the grant, issuance or sale of such Purchase Rights, or, if no such record is taken, the date as of which the
record holders of Ordinary Shares are to be determined for the grant, issue or sale of such Purchase Rights (provided, however, to the extent that the Holder’s right to participate
in any such Purchase Right would result in the Holder exceeding the Maximum Percentage, then the Holder shall not be entitled to participate in such Purchase Right to such
extent (or beneficial ownership of such Ordinary Shares as a result of such Purchase Right to such extent) and such Purchase Right to such extent shall be held in abeyance for
the Holder until such time, if ever, as its right thereto would not result in the Holder exceeding the Maximum Percentage).

(b) Fundamental Transactions. The Company shall not enter into or be party to a Fundamental Transaction unless the Successor Entity assumes in writing all of the
obligations of the Company under this Warrant and the other Transaction Documents related to this Warrant in accordance with the provisions of this Section 4(b) pursuant to
written agreements in form and substance reasonably satisfactory to the Holder, including agreements confirming the obligations of the Successor Entity as set forth in this
paragraph (b) and (c) and elsewhere in this Warrant and an obligation to deliver to the Holder in exchange for this Warrant a security of the Successor Entity evidenced by a
written  instrument  substantially  similar  in  form  and  substance  to  this  Warrant,  including,  without  limitation,  which  is  exercisable  for  a  corresponding  number  of  shares  of
capital stock equivalent to the Ordinary Shares acquirable and receivable upon exercise of this Warrant (without regard to any limitations on the exercise of this Warrant) prior
to such Fundamental Transaction, and with an exercise price which applies the exercise price hereunder to such shares of capital stock (but taking into account the relative value
of the Ordinary Shares pursuant to such Fundamental Transaction and the value of such shares of capital stock, such adjustments to the number of shares of capital stock and
such  exercise  price  being  for  the  purpose  of  protecting  the  economic  value  of  this  Warrant  immediately  prior  to  the  consummation  of  such  Fundamental  Transaction).
Notwithstanding  the  foregoing,  at  the  election  of  the  Holder  upon  exercise  of  this  Warrant  following  a  Fundamental  Transaction,  the  Successor  Entity  shall  deliver  to  the
Holder, in lieu of the Ordinary Shares (or other securities, cash, assets or other property (except such items still issuable under Sections 3 and 4(a) above, which shall continue
to be receivable thereafter)) issuable upon the exercise of this Warrant prior to the applicable Fundamental Transaction, such shares of common stock (or its equivalent) of the
Successor Entity (including its Parent Entity), or other securities, cash, assets or other property, which the Holder would have been entitled to receive upon the happening of the
applicable Fundamental Transaction had this Warrant been exercised immediately prior to the applicable Fundamental Transaction; provided, however, that such amount of
reserved Ordinary Shares shall be limited by the Maximum Percentage of Ordinary Shares as set forth in Section 1(f).

10

 
 
 
 
 
(c) Black Scholes Value – FT.

Notwithstanding the foregoing and the provisions of Section 4(b) above, at the request of the Holder delivered at any time commencing on the earliest to occur of (i) the public
disclosure of any Fundamental Transaction, (ii) the consummation of any Fundamental Transaction and (iii) the Holder first becoming aware of any Fundamental Transaction
through the date that is ninety (90) days after the public disclosure of the consummation of such Fundamental Transaction by the Company pursuant to a Current Report on
Form 6-K filed with the SEC, the Company or the Successor Entity, at the election of the Holder, shall purchase this Warrant from the Holder on the date of the consummation
of such Fundamental Transaction by paying to the Holder cash in an amount equal to the Black Scholes Value – FT.

(d) Application. The provisions of this Section 4 shall apply similarly and equally to successive Fundamental Transactions and shall be applied as if this Warrant (and
any such subsequent warrants issued hereunder) were fully exercisable and without regard to any limitations on the exercise of this Warrant (provided that the Holder shall
continue to be entitled to the benefit of the Maximum Percentage, applied however with respect to shares of capital stock registered under the 1934 Act and thereafter receivable
upon exercise of this Warrant (or any such other warrant)).

5. NONCIRCUMVENTION. The Company hereby covenants and agrees that the Company will not, by amendment of its certificate of incorporation, bylaws or through any
reorganization, transfer of assets, consolidation, merger, scheme of arrangement, dissolution, issue or sale of securities, or any other voluntary action, avoid or seek to avoid the
observance or performance of any of the terms of this Warrant, and will at all times in good faith carry out all the provisions of this Warrant and take all action as may be
required to protect the rights of the Holder. Without limiting the generality of the foregoing, the Company (i) shall not increase the par value of any Ordinary Shares receivable
upon the exercise of this Warrant above the Exercise Price then in effect, (ii) shall take all such actions as may be necessary or appropriate in order that the Company may
validly and legally issue fully paid and non-assessable Ordinary Shares upon the exercise of this Warrant, and (iii) shall, so long as any of the SPA Warrants are outstanding,
take all action necessary to reserve and keep available out of its authorized and unissued Ordinary Shares, solely for the purpose of effecting the exercise of the SPA Warrants,
the maximum number of Ordinary Shares as shall from time to time be necessary to effect the exercise of the SPA Warrants then outstanding; provided, however, that such
amount of reserved Ordinary Shares shall be limited by the Maximum Percentage of Ordinary Shares as set forth in Section 1(f).

11

 
 
 
 
 
 
6. WARRANT HOLDER NOT DEEMED A SHAREHOLDER . Except as otherwise specifically provided herein, the Holder, solely in its capacity as a holder of this Warrant,
shall not be entitled to vote or receive dividends or be deemed the holder of share capital of the Company for any purpose, nor shall anything contained in this Warrant be
construed to confer upon the Holder, solely in its capacity as the Holder of this Warrant, any of the rights of a shareholder of the Company or any right to vote, give or withhold
consent  to  any  corporate  action  (whether  any  reorganization,  issue  of  stock,  reclassification  of  stock,  consolidation,  merger,  conveyance  or  otherwise),  receive  notice  of
meetings,  receive  dividends  or  subscription  rights,  or  otherwise,  prior  to  the  issuance  to  the  Holder  of  the  Warrant  Shares  which  it  is  then  entitled  to  receive  upon  the  due
exercise of this Warrant. In addition, nothing contained in this Warrant shall be construed as imposing any liabilities on the Holder to purchase any securities (upon exercise of
this Warrant or otherwise) or as a shareholder of the Company, whether such liabilities are asserted by the Company or by  creditors  of  the  Company.  Notwithstanding  this
Section 6, the Company shall provide the Holder with copies of the same notices and other information given to the shareholders of the Company generally, contemporaneously
with the giving thereof to the shareholders.

7. REISSUANCE OF WARRANTS.

(a) Transfer of Warrant. If this Warrant is to be transferred, the Holder shall surrender this Warrant to the Company, whereupon the Company will forthwith issue and
deliver upon the order of the Holder a new Warrant (in accordance with Section 7(d)), registered as the Holder may request, representing the right to purchase the number of
Warrant  Shares  being  transferred  by  the  Holder  and,  if  less  than  the  total  number  of  Warrant  Shares  then  underlying  this  Warrant  is  being  transferred,  a  new  Warrant  (in
accordance with Section 7(d)) to the Holder representing the right to purchase the number of Warrant Shares not being transferred. If, at the time of the surrender of this Warrant
in connection with any transfer of this Warrant, the transfer of this Warrant shall not be either (i) registered pursuant to an effective registration statement under the Securities
Act and under applicable state securities or blue sky laws or (ii) eligible for resale without volume or manner-of-sale restrictions or current public information requirements
pursuant  to  Rule  144,  the  Company  may  require,  as  a  condition  of  allowing  such  transfer,  that  the  Holder  or  transferee  of  this  Warrant,  as  the  case  may  be,  provide  to  the
Company an opinion of counsel selected by the Holder and reasonably acceptable to the Company, the form and substance of which opinion shall be reasonably satisfactory to
the Company, to the effect that such transfer does not require registration of such transferred securities under the Securities Act.

(b) Lost, Stolen or Mutilated Warrant. Upon receipt by the Company of evidence reasonably satisfactory to the Company of the loss, theft, destruction or mutilation of
this Warrant (as to which a written certification and the indemnification contemplated below shall suffice as such evidence), and, in the case of loss, theft or destruction, of any
indemnification undertaking by the Holder to the Company in customary and reasonable form and, in the case of mutilation, upon surrender and cancellation of this Warrant, the
Company shall execute and deliver to the Holder a new Warrant (in accordance with Section 7(d)) representing the right to purchase the Warrant Shares then underlying this
Warrant.

12

 
 
 
 
 
 
(c) Exchangeable for Multiple Warrants. This Warrant is exchangeable, upon the surrender hereof by the Holder at the principal office of the Company, for a new
Warrant or Warrants (in accordance with Section 7(d)) representing in the aggregate the right to purchase the number of Warrant Shares then underlying this Warrant, and each
such new Warrant will represent the right to purchase such portion of such Warrant Shares as is designated by the Holder at the time of such surrender; provided, however, no
warrants for fractional Ordinary Shares shall be given.

(d) Issuance of New Warrants . Whenever the Company is required to issue a new Warrant pursuant to the terms of this Warrant, such new Warrant (i) shall be of like
tenor with this Warrant, (ii) shall represent, as indicated on the face of such new Warrant, the right to purchase the Warrant Shares then underlying this Warrant (or in the case
of a new Warrant being issued pursuant to Section 7(a) or Section 7(c), the Warrant Shares designated by the Holder which, when added to the number of Ordinary Shares
underlying the other new Warrants issued in connection with such issuance, does not exceed the number of Warrant Shares then underlying this Warrant), (iii) shall have an
issuance date, as indicated on the face of such new Warrant which is the same as the Issuance Date, and (iv) shall have the same rights and conditions as this Warrant.

8. NOTICES. Whenever notice is required to be given under this Warrant, unless otherwise provided herein, such notice shall be given in accordance with Section 9(f) of the
Securities Purchase Agreement. The Company shall provide the Holder with prompt written notice of all actions taken pursuant to this Warrant, including in reasonable detail a
description of such action and the reason therefor. Without limiting the generality of the foregoing, the Company will give written notice to the Holder (i) as soon as practicable
upon each adjustment of the Exercise Price and the number of Warrant Shares, setting forth in reasonable detail, and certifying, the calculation of such adjustment(s) and (ii) at
least fifteen (15) days prior to the date on which the Company closes its books or takes a record (A) with respect to any dividend or distribution upon the Ordinary Shares, (B)
with respect to any grants, issuances or sales of any Options, Convertible Securities or rights to purchase stock, warrants, securities, indebtedness, or other property pro rata to
holders  of  Ordinary  Shares  or  (C)  for  determining  rights  to  vote  with  respect  to  any  Fundamental  Transaction,  dissolution  or  liquidation,  provided  in  each  case  that  such
information (to the extent it constitutes, or contains, material, non-public information regarding the Company shall be made known to the public prior to or in conjunction with
such  notice  being  provided  to  the  Holder  and  (iii)  at  least  ten  (10)  Trading  Days  prior  to  the  consummation  of  any  Fundamental  Transaction.  To  the  extent  that  any  notice
provided  hereunder  (whether  under  this  Section  8  or  otherwise)  constitutes,  or  contains,  material,  non-public  information  regarding  the  Company,  the  Company  shall
simultaneously file such notice with the SEC (as defined in the Securities Purchase Agreement) pursuant to a Current Report on Form 6-K. It is expressly understood and agreed
that the time of execution specified by the Holder in each Exercise Notice shall be definitive and may not be disputed or challenged by the Company.

9. AMENDMENT AND WAIVER. Except as otherwise provided herein, the provisions of this Warrant (other than Section 1(f)) may be amended and the Company may take
any action herein prohibited, or omit to perform any act herein required to be performed by it, only if the Company has obtained the written consent of the Holder. The Holder
shall be entitled, at its option, to the benefit of any amendment of any other similar warrant issued under the Securities Purchase Agreement. No waiver shall be effective unless
it is in writing and signed by an authorized representative of the waiving party.

13

 
 
 
 
 
 
10. SEVERABILITY. If any provision of this Warrant is prohibited by law or otherwise determined to be invalid or unenforceable by a court of competent jurisdiction, the
provision that would otherwise be prohibited, invalid or unenforceable shall be deemed amended to apply to the broadest extent that it would be valid and enforceable, and the
invalidity or unenforceability of such provision shall not affect the validity of the remaining provisions of this Warrant so long as this Warrant as so modified continues to
express, without material change, the original intentions of the parties as to the subject matter hereof and the prohibited nature, invalidity or unenforceability of the provision(s)
in question does not substantially impair the respective expectations or reciprocal obligations of the parties or the practical realization of the benefits that would otherwise be
conferred upon the parties. The parties will endeavor in good faith negotiations to replace the prohibited, invalid or unenforceable provision(s) with a valid provision(s), the
effect of which comes as close as possible to that of the prohibited, invalid or unenforceable provision(s).

11. GOVERNING  LAW.  This  Warrant  shall  be  governed  by  and  construed  and  enforced  in  accordance  with,  and  all  questions  concerning  the  construction,  validity,
interpretation and performance of this Warrant shall be governed by, the internal laws of the State of New York, without giving effect to any choice of law or conflict of law
provision or rule (whether of the State of New York or any other jurisdictions) that would cause the application of the laws of any jurisdictions other than the State of New
York. The Company hereby irrevocably submits to the exclusive jurisdiction of the state and federal courts sitting in The City of New York, Borough of Manhattan, for the
adjudication of any dispute hereunder or in connection herewith or with any transaction contemplated hereby or discussed herein, and hereby irrevocably waives, and agrees not
to assert in any suit, action or proceeding, any claim that it is not personally subject to the jurisdiction of any such court, that such suit, action or proceeding is brought in an
inconvenient forum or that the venue of such suit, action or proceeding is improper. Nothing contained herein shall be deemed to limit in any way any right to serve process in
any manner permitted by law. Nothing contained herein shall be deemed or operate to preclude the Holder from bringing suit or taking other legal action against the Company
in  any  other  jurisdiction  to  collect  on  the  Company’s  obligations  to  the  Holder  or  to  enforce  a  judgment  or  other  court  ruling  in  favor  of  the  Holder.  THE  COMPANY
HEREBY IRREVOCABLY WAIVES ANY RIGHT IT MAY HAVE TO, AND AGREES NOT TO REQUEST, A JURY TRIAL FOR THE ADJUDICATION OF
ANY DISPUTE HEREUNDER OR IN CONNECTION WITH OR ARISING OUT OF THIS WARRANT OR ANY TRANSACTION CONTEMPLATED HEREBY.

12. CONSTRUCTION; HEADINGS. This Warrant shall be deemed to be jointly drafted by the Company and the Holder and shall not be construed against any Person as the
drafter hereof. The headings of this Warrant are for convenience of reference and shall not form part of, or affect the interpretation of, this Warrant. Terms used in this Warrant
but defined in the other Transaction Documents shall have the meanings ascribed to such terms on the Closing Date (as defined in the Securities Purchase Agreement) in such
other Transaction Documents unless otherwise consented to in writing by the Holder.

14

 
 
 
 
 
13. DISPUTE RESOLUTION. In the case of a dispute as to the determination of the Exercise Price, the Applicable Price, the Closing Sale Price, the Closing Bid Price, the Bid
Price or fair market value or the arithmetic calculation of the Warrant Shares (as the case may be), the Company or the Holder (as the case may be) shall submit the disputed
determinations or arithmetic calculations (as the case may be) via facsimile (i) within two (2) Business Days after receipt of the applicable notice giving rise to such dispute to
the Company or the Holder (as the case may be) or (ii) if no notice gave rise to such dispute, at any time after the Holder or the Company (as the case may be) learned of the
circumstances giving rise to such dispute. If the Holder and the Company are unable to agree upon such determination or calculation (as the case may be) of the Exercise Price,
the Closing Sale Price, the Closing Bid Price, the Bid Price or fair market value or the number of Warrant Shares (as the case may be) within three (3) Business Days of such
disputed determination or arithmetic calculation being submitted to the Company or the Holder (as the case may be), then the Company shall, within two (2) Business Days
submit via facsimile (a) the disputed arithmetic calculation of the Warrant Shares, the disputed determination of the Exercise Price, the Closing Sale Price, the Closing Bid
Price, the Bid Price or fair market value (as the case may be) to an independent, reputable investment bank selected by the Holder, with the consent of the Company (which may
not  be  unreasonably  withheld,  conditioned  or  delayed),  or  (b)  if  acceptable  to  the  Holder,  the  disputed  arithmetic  calculation  of  the  Warrant  Shares  to  the  Company’s
independent,  outside  accountant.  The  Company  shall  cause  at  its  expense  the  investment  bank  or  the  accountant  (as  the  case  may  be)  to  perform  the  determinations  or
calculations  (as  the  case  may  be)  and  notify  the  Company  and  the  Holder  of  the  results  no  later  than  ten  (10)  Business  Days  from  the  time  it  receives  such  disputed
determinations or calculations (as the case may be). Such investment bank’s or accountant’s determination or calculation (as the case may be) shall be binding upon all parties
absent demonstrable error.

14. REMEDIES, CHARACTERIZATION, OTHER OBLIGATIONS, BREACHES AND INJUNCTIVE RELIEF . The remedies provided in this Warrant shall be cumulative
and in addition to all other remedies available under this Warrant and the other Transaction Documents, at law or in equity (including a decree of specific performance and/or
other injunctive relief), and nothing herein shall limit the right of the Holder to pursue actual damages for any failure by the Company to comply with the terms of this Warrant.
The Company covenants to the Holder that there shall be no characterization concerning this instrument other than as expressly provided herein. Amounts set forth or provided
for herein with respect to payments, exercises and the like (and the computation thereof) shall be the amounts to be received by the Holder and shall not, except as expressly
provided herein, be subject to any other obligation of the Company (or the performance thereof). The Company acknowledges that a breach by it of its obligations hereunder
will cause irreparable harm to the Holder and that the remedy at law for any such breach may be inadequate. The Company therefore agrees that, in the event of any such breach
or threatened breach, the holder of this Warrant shall be entitled, in addition to all other available remedies, to an injunction restraining any breach, without the necessity of
showing economic loss and without any bond or other security being required. The Company shall provide all information and documentation to the Holder that is requested by
the Holder to enable the Holder to confirm the Company’s compliance with the terms and conditions of this Warrant (including, without limitation, compliance with Section 2
hereof). The issuance of shares and certificates for shares as contemplated hereby upon the exercise of this Warrant shall be made without charge to the Holder or such shares
for any issuance tax or other costs in respect thereof, provided that the Company shall not be required to pay any tax which may be payable in respect of any transfer involved in
the issuance and delivery of any certificate in a name other than the Holder or its agent on its behalf.

15. TRANSFER. This Warrant may be offered for sale, sold, transferred or assigned without the consent of the Company.

15

 
 
 
 
 
16. CERTAIN DEFINITIONS. For purposes of this Warrant, the following terms shall have the following meanings:

(a) “Bid Price” means, for any security as of the particular time of determination, the bid price for such security on the Principal Market as reported by Bloomberg as
of  such  time  of  determination,  or,  if  the  Principal  Market  is  not  the  principal  securities  exchange  or  trading  market  for  such  security,  the  bid  price  of  such  security  on  the
principal securities exchange or trading market where such security is listed or traded as reported by Bloomberg as of such time of determination, or if the foregoing does not
apply, the bid price of such security in the over-the-counter market on the electronic bulletin board for such security as reported by Bloomberg as of such time of determination,
or, if no bid price is reported for such security by Bloomberg as of such time of determination, the average of the bid prices of all of the market makers for such security as
reported in the “pink sheets” by OTC Markets Group Inc. (formerly Pink Sheets LLC) as of such time of determination. If the Bid Price cannot be calculated for a security as of
the particular time of determination on any of the foregoing bases, the Bid Price of such security as of such time of determination shall be the fair market value as mutually
determined by the Company and the Holder. If the Company and the Holder are unable to agree upon the fair market value of such security, then such dispute shall be resolved
in accordance with the procedures in Section 13. All such determinations shall be appropriately adjusted for any stock dividend, stock split, stock combination or other similar
transaction during such period.

(b) “Black Scholes Value” means the Black Scholes value of an option for one Ordinary Share at the date of the applicable Cashless Exercise, as such Black Scholes
value is determined, calculated using the Black Scholes Option Pricing Model obtained from the “OV” function on Bloomberg utilizing (i) an underlying price per share equal
to the Exercise Price, (ii) a risk-free interest rate corresponding to the U.S. Treasury rate, (iii) a strike price equal to the Exercise Price in effect at the time of the applicable
Cashless Exercise, (iv) an expected volatility equal to 135%, and (v) a deemed remaining term of the Warrant of five (5) years (regardless of the actual remaining term of the
Warrant).

(c) “Black Scholes Value — FT” means the value of the unexercised portion of this Warrant remaining on the date of the Holder’s request pursuant to Section 4(c),
which value is calculated using the Black Scholes Option Pricing Model obtained from the “OV” function on Bloomberg utilizing (i) an underlying price per share equal to the
greater of (A) the highest Closing Sale Price of the Ordinary Shares during the period beginning on the Trading Day immediately preceding the earliest to occur of (1) the public
disclosure of the applicable Fundamental Transaction, (2) the consummation of the applicable Fundamental Transaction and (3) the date on which the Holder first became aware
of the applicable Fundamental Transaction and ending on the Trading Day of the Holder’s request pursuant to Section 4(c) and (B) the sum of the price per share being offered
in cash in the applicable Fundamental Transaction (if any) plus the value of the non-cash consideration being offered in the applicable Fundamental Transaction (if any), (ii) a
strike price equal to the Exercise Price in effect on the date of the Holder’s request pursuant to Section 4(c), (iii) a risk-free interest rate corresponding to the U.S. Treasury rate
for a period equal to the greater of (A) the remaining term of this Warrant as of the date of the Holder’s request pursuant to Section 4(c) and (B) the remaining term of this
Warrant as of the date of consummation of the applicable Fundamental Transaction or as of the date of the Holder’s request pursuant to Section 4(c) if such request is prior to
the date of the consummation of the applicable Fundamental Transaction and (iv) an expected volatility equal to the greater of 135% and the 100 day volatility obtained from
the  HVT  function  on  Bloomberg  (determined  utilizing  a  365  day  annualization  factor)  as  of  the  Trading  Day  immediately  following  the  earliest  to  occur  of  (A)  the  public
disclosure of the applicable Fundamental Transaction, (B) the consummation of the applicable Fundamental Transaction and (C) the date on which the Holder first became
aware of the applicable Fundamental Transaction.

16

 
 
 
 
 
 
(d) “Bloomberg” means Bloomberg, L.P.

(e) “Business Day” means any day other than Saturday, Sunday or other day on which commercial banks in New York, New York, Sydney, Australia or Aukland,

New Zealand are authorized or required by law to remain closed.

(f) “Closing Bid Price” and “Closing Sale Price” means, for any security as of any date, the last closing bid price and the last closing trade price, respectively, for
such security on the Principal Market, as reported by Bloomberg, or, if the Principal Market begins to operate on an extended hours basis and does not designate the closing bid
price or the closing trade price (as the case may be) then the last bid price or last trade price, respectively, of such security prior to 4:00:00 p.m., New York time, as reported by
Bloomberg, or, if the Principal Market is not the principal securities exchange or trading market for such security, the last closing bid price or last trade price, respectively, of
such  security  on  the  principal  securities  exchange  or  trading  market  where  such  security  is  listed  or  traded  as  reported  by  Bloomberg,  or  if  the  foregoing  do  not  apply,  the
average of the bid prices, or the ask prices, respectively, of all of the market makers for such security as reported in the “pink sheets” by OTC Markets Group Inc. (formerly
Pink Sheets LLC). If the Closing Bid Price or the Closing Sale Price cannot be calculated for a security on a particular date on any of the foregoing bases, the Closing Bid Price
or  the  Closing  Sale  Price  (as  the  case  may  be)  of  such  security  on  such  date  shall  be  the  fair  market  value  as  mutually  determined  by  the  Company  and  the  Holder.  If  the
Company and the Holder are unable to agree upon the fair market value of such security, then such dispute shall be resolved in accordance with the procedures in Section 13.
All such determinations shall be appropriately adjusted for any stock dividend, stock split, stock combination or other similar transaction during such period.

(g) “Ordinary Shares” means (i) the Company’s ordinary shares, without par value, and (ii) any capital stock into which such ordinary shares of the Company shall

have been changed or any share capital resulting from a reclassification of such ordinary shares.

(h) “Convertible Securities” means any stock or other security (other than Options) that is at any time and under any circumstances, directly or indirectly, convertible

into, exercisable or exchangeable for, or which otherwise entitles the holder thereof to acquire, any Ordinary Shares.

(i) “Eligible Market” means The Toronto Stock Exchange, the New York Stock Exchange, the NYSE Amex, the Nasdaq Global Select Market, the Nasdaq Global

Market or the Principal Market.

17

 
 
 
 
 
 
 
 
(j) “Expiration Date” means the date that is March 27, 2024 or, if such date falls on a day other than a Business Day or on which trading does not take place on the

Principal Market (a “Holiday”), the next date that is not a Holiday.

(k) “Fundamental Transaction” means that (i) the Company shall, directly or indirectly, in one or more related transactions, (1) consolidate or merge with or into
(whether or not the Company is the surviving entity) any other Person unless the shareholders of the Company immediately prior to such consolidation or merger continue to
hold more than 50% of the outstanding shares of Voting Stock after such consolidation or merger, or (2) sell, lease, license, assign, transfer, convey or otherwise dispose of all
or substantially all of its properties or assets to any other Person, in connection with which the Company is dissolved, or (3) allow any other Person to make a purchase, tender
or exchange offer that is accepted by the holders of more than 50% of the outstanding shares of Voting Stock of the Company (not including any shares of Voting Stock of the
Company held by the Person or Persons making or party to, or associated or affiliated with the Persons making or party to, such purchase, tender or exchange offer), or (4)
consummate  a  stock  or  share  purchase  agreement  or  other  business  combination  (including,  without  limitation,  a  reorganization,  recapitalization,  spin-off  or  scheme  of
arrangement) with any other Person whereby such other Person acquires more than 50% of the outstanding shares of Voting Stock of the Company (not including any shares of
Voting Stock of the Company held by the other Person or other Persons making or party to, or associated or affiliated with the other Persons making or party to, such stock or
share purchase agreement or other business combination), or (ii) any “person” or “group” (as these terms are used for purposes of Sections 13(d) and 14(d) of the 1934 Act and
the rules and regulations promulgated thereunder) is or shall become the “beneficial owner” (as defined in Rule 13d-3 under the 1934 Act), directly or indirectly, of 50% of the
aggregate ordinary voting power represented by issued and outstanding Voting Stock of the Company.

(l) “Market Price” means, as of any time of determination, the Closing Bid Price as of the last completed Trading Day immediately prior thereto.

(m) “Options” means any rights, warrants or options to subscribe for or purchase Ordinary Shares or Convertible Securities.

(n) “Parent Entity” of a Person means an entity that, directly or indirectly, controls the applicable Person and whose common stock or equivalent equity security is
quoted or listed on an Eligible Market, or, if there is more than one such Person or Parent Entity, the Person or Parent Entity with the largest public market capitalization as of
the date of consummation of the Fundamental Transaction.

(o) “Person” means an individual, a limited liability company, a partnership, a joint venture, a corporation, a trust, an unincorporated organization, any other entity or

a government or any department or agency thereof.

(p) “Principal Market” means the Nasdaq Capital Market.

(q) “Successor Entity” means the Person (or, if so elected by the Holder, the Parent Entity) formed by, resulting from or surviving any Fundamental Transaction or

the Person (or, if so elected by the Holder, the Parent Entity) with which such Fundamental Transaction shall have been entered into.

18

 
 
 
 
 
 
 
 
 
 
(r) “Trading Day” means, as applicable, (x) with respect to all price determinations relating to the Ordinary Shares, any day on which the Ordinary Shares is traded on
the Principal Market, or, if the Principal Market is not the principal trading market for the Ordinary Shares, then on the principal securities exchange or securities market on
which the Ordinary Shares is then traded, provided that “Trading Day” shall not include any day on which the Ordinary Shares is scheduled to trade on such exchange or market
for less than 4.5 hours or any day that the Ordinary Shares is suspended from trading during the final hour of trading on such exchange or market (or if such exchange or market
does  not  designate  in  advance  the  closing  time  of  trading  on  such  exchange  or  market,  then  during  the  hour  ending  at  4:00:00  p.m.,  New  York  time)  unless  such  day  is
otherwise designated as a Trading Day in writing by the Holder or (y) with respect to all determinations other than price determinations relating to the Ordinary Shares, any day
on which The New York Stock Exchange (or any successor thereto) is open for trading of securities.

(s) “Voting Stock” of a Person means capital stock of such Person of the class or classes pursuant to which the holders thereof have the general voting power to elect,
or the general power to appoint, at least a majority of the board of directors, managers or trustees of such Person (irrespective of whether or not at the time capital stock of any
other class or classes shall have or might have voting power by reason of the happening of any contingency).

(t) “VWAP” means, for any security as of any date, the dollar volume-weighted average price for such security on the Principal Market (or, if the Principal Market is
not  the  principal  trading  market  for  such  security,  then  on  the  principal  securities  exchange  or  securities  market  on  which  such  security  is  then  traded)  during  the  period
beginning at 9:30:01 a.m., New York time, and ending at 4:00:00 p.m., New York time, as reported by Bloomberg through its “Volume at Price” function or, if the foregoing
does not apply, the dollar volume-weighted average price of such security in the over-the-counter market on the electronic bulletin board for such security during the period
beginning at 9:30:01 a.m., New York time, and ending at 4:00:00 p.m., New York time, as reported by Bloomberg, or, if no dollar volume-weighted average price is reported
for such security by Bloomberg for such hours, the average of the three highest closing bid prices and the three lowest closing ask prices of all of the market makers for such
security as reported in the “pink sheets” by OTC Markets Group Inc. (formerly Pink Sheets LLC). If VWAP cannot be calculated for such security on such date on any of the
foregoing bases, the VWAP of such security on such date shall be the fair market value as mutually determined by the Company and the Holder. If the Company and the Holder
are unable to agree upon the fair market value of such security, then such dispute shall be resolved in accordance with the procedures in Section 13. All such determinations
shall be appropriately adjusted for any stock dividend, stock split, stock combination or other similar transaction during such period.

[signature page follows]

19

 
 
 
 
 
 
IN WITNESS WHEREOF, the Company has caused this Warrant to Purchase Ordinary Shares to be duly executed as of the Issuance Date set out above.

NAKED BRAND GROUP LIMITED

By:
Name:
Title:

 
 
 
 
 
 
 
 
      
 
 
 
 
 
 
EXERCISE NOTICE
TO BE EXECUTED BY THE REGISTERED HOLDER TO EXERCISE THIS
WARRANT TO PURCHASE COMMON STOCK

NAKED BRAND GROUP LIMITED

EXHIBIT A

The undersigned holder hereby exercises the right to purchase _________________ of the Ordinary Shares (“Warrant Shares”) of Naked Brand Group Limited, an
Australian Company (the “Company”), evidenced by Warrant to Purchase Ordinary Shares No. _______ (the “Warrant”).  Capitalized  terms  used  herein  and  not  otherwise
defined shall have the respective meanings set forth in the Warrant.

1. Form of Exercise Price. The Holder intends that payment of the Exercise Price shall be made as:

____________

a “Cash Exercise” with respect to _________________ Warrant Shares; and/or

____________

a “Cashless Exercise” with respect to _______________ Warrant Shares.

In the event that the Holder has elected a Cashless Exercise with respect to some or all of the Warrant Shares, the Holder represents and warrants that ____________

Ordinary Shares are to be delivered pursuant to such Cashless Exercise, as further specified in Annex A to this Exercise Notice.

2. Payment of Exercise Price. In the event that the Holder has elected a Cash Exercise with respect to some or all of the Warrant  Shares,  the  Holder  shall  pay  the

Aggregate Exercise Price in the sum of $___________________ to the Company in accordance with the terms of the Warrant.

3. Delivery of Warrant Shares and Net Number of Ordinary Shares. The Company shall deliver to Holder, or its designee or agent as specified below, __________

Ordinary Shares in respect of the exercise contemplated hereby. Delivery shall be made to Holder, or for its benefit, to the following address:

_______________________
_______________________
_______________________
_______________________

Date: _______________ __, ______

Name of Registered Holder

By:
Name:
Title:

Account Number:
(if electronic book entry transfer)

Transaction Code Number:
(if electronic book entry transfer)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASHLESS EXERCISE EXCHANGE CALCULATION

ANNEX A TO EXERCISE NOTICE

TO BE FILLED IN BY THE REGISTERED HOLDER TO EXCHANGE THE WARRANT TO PURCHASE COMMON A STOCK FOR COMMON STOCK IN A
CASHLESS EXERCISE PURSUANT TO SECTION 1(d) OF THE WARRANT

Capitalized terms used herein and not otherwise defined shall have the respective meanings set forth in the Warrant.

Net Number = (A x B)/C = ________________ Ordinary Shares

For purposes of the foregoing formula:

A= the total number of shares with respect to which the Warrant is then being exercised = _________________.

B= Black Scholes Value (as defined in Section 16 of the Warrant) = ______________.

C= the Closing Bid Price of the Ordinary Shares as of two (2) Trading Days prior to the time of such exercise (as such Closing Bid Price is defined in Section
16 of the Warrant) = ______________.

Date: _______________ __, ______

Name of Registered Holder

By:
Name:
Title:

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Company hereby acknowledges this Exercise Notice and hereby directs ______________ to issue the above indicated number of Ordinary Shares in accordance

with the Transfer Agent Instructions dated _________, 20__, from the Company and acknowledged and agreed to by _______________.

ACKNOWLEDGMENT

EXHIBIT B

NAKED BRAND GROUP LIMITED

By:
Name:
Title:

 
 
 
 
 
 
 
 
 
    
 
 
 
 
 
 
 
 
WARRANT

Exhibit 4.7.3

NEITHER  THE  ISSUANCE AND  SALE  OF  THE  SECURITIES  REPRESENTED  BY  THIS  CERTIFICATE  NOR  THE  SECURITIES  INTO  WHICH  THESE
SECURITIES  ARE  EXERCISABLE  HAVE  BEEN  REGISTERED  UNDER  THE  SECURITIES  ACT  OF  1933,  AS  AMENDED,  OR  APPLICABLE  STATE
SECURITIES  LAWS.  THE  SECURITIES  MAY  NOT  BE  OFFERED  FOR  SALE,  SOLD,  TRANSFERRED  OR ASSIGNED  (I)  IN  THE ABSENCE  OF  (A) AN
EFFECTIVE  REGISTRATION  STATEMENT  FOR  THE  SECURITIES  UNDER  THE  SECURITIES ACT  OF  1933, AS AMENDED,  OR  (B) AN  OPINION  OF
COUNSEL TO THE HOLDER (IF REQUESTED BY THE COMPANY), FROM REPUTABLE COUNSEL, THAT REGISTRATION IS NOT REQUIRED UNDER
SAID ACT OR (II) UNLESS SOLD OR ELIGIBLE TO BE SOLD PURSUANT TO RULE 144 OR RULE 144A UNDER SAID ACT. NOTWITHSTANDING THE
FOREGOING, THE SECURITIES MAY BE PLEDGED IN CONNECTION WITH A BONA FIDE MARGIN ACCOUNT OR OTHER LOAN OR FINANCING
ARRANGEMENT SECURED BY THE SECURITIES.

Warrant No.:
Date of Issuance: March 27, 2019 (“Issuance Date”)

NAKED BRAND GROUP LIMITED

Warrant To Purchase Ordinary Shares

Naked Brand Group Limited, an Australian company (the “Company”), hereby certifies that, for good and valuable consideration, the receipt and sufficiency of which
are hereby acknowledged,                    , the registered holder hereof or its permitted assigns (the “Holder”), is entitled, subject to the terms set forth below, to purchase from the
Company, at the Exercise Price (as defined below) then in effect, upon exercise of this Warrant to Purchase Ordinary Shares (including any Warrants to Purchase Ordinary
Shares issued in exchange, transfer or replacement hereof, the “Warrant”), at any time or times on or after the Issuance Date, but not after 11:59 p.m., New York time, on the
Expiration Date (as defined below),                  (subject to adjustment as provided herein), fully paid and non-assessable Ordinary Shares (as defined below) (the “Warrant
Shares”). Except as otherwise defined herein, capitalized terms in this Warrant shall have the meanings set forth in Section 16. This Warrant is one of the Warrants to purchase
Ordinary Shares (the “SPA Warrants”) issued to Holder pursuant to that certain Securities Purchase Agreement, dated as of March 27, 2019, by and among the Company and
the investor(s) thereunder (the “Buyer” or “Buyers” as applicable) referred to therein (the “Securities Purchase Agreement”).

 
 
 
 
 
 
 
 
 
1. EXERCISE OF WARRANT.

(a) Mechanics of Exercise.  Subject  to  the  terms  and  conditions  hereof  (including,  without  limitation,  the  limitations  set  forth  in  Section  1(f)),  this  Warrant  may  be
exercised by the Holder on any day on or after the Issuance Date in whole or in part, by delivery (whether via facsimile or otherwise) of a written notice, in the form attached
hereto as Exhibit A (the “Exercise Notice”), of the Holder’s election to exercise this Warrant. Within one (1) Trading Day following an exercise of this Warrant as aforesaid,
the Holder shall deliver payment to the Company of an amount equal to the Exercise Price in effect on the date of such exercise multiplied by the number of Warrant Shares as
to which this Warrant was so exercised (in respect of such specific exercise, the “Aggregate Exercise Price”) in cash or via wire transfer of immediately available funds if the
Holder did not notify the Company in such Exercise Notice that such exercise was made pursuant to a Cashless Exercise (as defined in Section 1(d)). The Holder shall not be
required to deliver the original of this Warrant in order to effect an exercise hereunder. Execution and delivery of an Exercise Notice with respect to less than all of the Warrant
Shares  shall  have  the  same  effect  as  cancellation  of  the  original  of  this  Warrant  certificate  and  issuance  of  a  new  Warrant  certificate  evidencing  the  right  to  purchase  the
remaining number of Warrant Shares. Execution and delivery of an Exercise Notice for all of the then-remaining Warrant Shares shall have the same effect as cancellation of
the original of this Warrant certificate after delivery of the Warrant Shares in accordance with the terms hereof. On or before the first (1 st) Trading Day following the date on
which the Company has received an Exercise Notice, the Company shall transmit by facsimile an acknowledgment of confirmation of receipt of such Exercise Notice, in the
form attached hereto as Exhibit B, to the Holder and the Company’s transfer agent (the “Transfer Agent”). On or before the fifth (5th) Trading Day following the date on which
the  Company  has  received  such  Exercise  Notice,  the  Company  shall  (i)  provided  that  the  Transfer Agent  is  participating  in  The  Depository  Trust  Company  (“DTC”)  Fast
Automated  Securities  Transfer  Program  (which  the  Company  shall  cause  the  Transfer Agent  to  do  at  Holder’s  request)  and  provided  the  legends  would  be  eligible  to  be
removed from such Ordinary Shares pursuant to Section 5(d) of the Securities Purchase Agreement, upon the request of the Holder, credit such aggregate number of Ordinary
Shares  to  which  the  Holder  is  entitled  pursuant  to  such  exercise  to  the  Holder’s  or  its  designee’s  balance  account  with  DTC  through  its  Deposit/  Withdrawal  at  Custodian
system, or (ii) if the Transfer Agent is not participating in the DTC Fast Automated Securities Transfer Program or the legends would not be eligible to be removed from such
Ordinary Shares pursuant to Section 5(d) of the Securities Purchase Agreement, issue and deliver to the Holder or, at the Holder’s instruction pursuant to the Exercise Notice,
the Holder’s agent or designee, in each case, sent by reputable overnight courier to the address as specified in the applicable Exercise Notice, a certificate, registered in the
Company’s share register in the name of the Holder or its designee (as indicated in the applicable Exercise Notice), for the number of Ordinary Shares to which the Holder is
entitled  pursuant  to  such  exercise.  Upon  delivery  of  an  Exercise  Notice,  the  Holder  shall  be  deemed  for  all  corporate  purposes  to  have  become  the  holder  of  record  of  the
Warrant Shares with respect to which this Warrant has been exercised, irrespective of the date such Warrant Shares are credited to the Holder’s DTC account or the date of
delivery of the certificates evidencing such Warrant Shares (as the case may be). If this Warrant is submitted in connection with any exercise pursuant to this Section 1(a) and
the number of Warrant Shares represented by this Warrant submitted for exercise is greater than the number of Warrant Shares being acquired upon an exercise, then, at the
request of the Holder and upon surrender hereof by the Holder at the principal office of the Company, the Company shall as soon as practicable and in no event later than three
(3) Business Days after any exercise and at its own expense, issue and deliver to the Holder (or its designee) a new Warrant (in accordance with Section 7(d)) representing the
right to purchase the number of Warrant Shares purchasable immediately prior to such exercise under this Warrant, less the number of Warrant Shares with respect to which this
Warrant is exercised. No fractional Ordinary Shares are to be issued upon the exercise of this Warrant, but rather the number of Ordinary Shares to be issued shall be rounded
up to the nearest whole number. The Company shall pay any and all taxes and fees which may be payable with respect to the issuance and delivery of Warrant Shares upon
exercise of this Warrant.

2

 
 
 
 
(b) Exercise Price. For purposes of this Warrant, “Exercise Price” means $0.306, subject to adjustment as provided herein.

(c) Company’s Failure to Timely Deliver Securities. To the extent permitted by law, the Company’s obligations to issue and deliver the Ordinary Shares upon exercise
of  the  Warrant  in  accordance  with  the  terms  hereof  are  absolute  and  unconditional,  irrespective  of  any  action  or  inaction  by  the  Holder  to  enforce  the  same,  any  waiver  or
consent  with  respect  to  any  provision  hereof,  the  recovery  of  any  judgment  against  any  person  or  any  action  to  enforce  the  same,  or  any  setoff,  counterclaim,  recoupment,
limitation or termination, or any breach or alleged breach by the Holder or any other person of any obligation to the Company or any violation or alleged violation of law by the
Holder or any other person, and irrespective of any other circumstance that might otherwise limit such obligation of the Company to the Holder in connection with the issuance
of the Ordinary Shares. Nothing herein shall limit the Holder’s right to pursue any other remedies available to it hereunder, at law or in equity including, without limitation, a
decree of specific performance and/or injunctive relief with respect to the Company’s failure to timely deliver the Ordinary Shares issuable upon exercise of this Warrant as
required pursuant to the terms hereof.

(d) Cashless Exercise. Notwithstanding anything contained herein to the contrary (other than Section 1(f) below), at any time commencing sixty (60) days after the
Effective  Date  (as  defined  in  the  Securities  Purchase Agreement),  when  the  Exercise  Price  is  higher  than  the  previous  day  Closing  Bid  Price,  the  Holder  may  in  its  sole
discretion  (and  without  limiting  the  Holder’s  rights  and  remedies  contained  herein  or  in  any  of  the  other  Transaction  Documents  (as  defined  in  the  Securities  Purchase
Agreement)),  exercise  this  Warrant  in  whole  or  in  part  and,  in  lieu  of  making  the  cash  payment  otherwise  contemplated  to  be  made  to  the  Company  upon  such  exercise  in
payment of the Aggregate Exercise Price, elect instead to receive upon such exercise the “Net Number” of Ordinary Shares determined according to the following formula (a
“Cashless Exercise”):

Net Number = (A x B)/C

For purposes of the foregoing formula:

A= the total number of shares with respect to which this Warrant is then being exercised.

B= Black Scholes Value (as defined in Section 16 herein).

C= the Closing Bid Price of the Ordinary Shares as of two (2) Trading Days prior to the time of such exercise (as such Closing Bid Price is defined in Section
16 herein), but in any event not less than $0.10 (as may be adjusted for stock dividends, subdivisions, or combinations in the manner described in Section 2(a)
herein).

3

 
 
 
 
 
 
 
 
 
 
(e) Disputes. In the case of a dispute as to the determination of the Exercise Price or the arithmetic calculation of the number of Warrant Shares to be issued pursuant to
the terms hereof (including, without limitation, the Net Number), the Company shall promptly issue to the Holder the number of Warrant Shares that are not disputed, provided
that following such issuance to Holder such dispute shall be resolved in accordance with Section 13.

(f) Limitations on Exercises and Exchanges. Notwithstanding anything to the contrary contained in this Warrant, this Warrant shall not be exercisable or exchangeable
by the Holder hereof to the extent (but only to the extent) that the Holder or any of its affiliates would beneficially own in excess of 9.9% of the number of Ordinary Shares
outstanding after giving effect to the issuance of Ordinary Shares issuable upon exercise of the Warrants calculated in accordance with Section 13(d) of the Exchange Act (the
“Maximum  Percentage”).  To  the  extent  the  above  limitation  applies,  the  determination  of  whether  this  Warrant  shall  be  exercisable  or  exchangeable  (vis-à-vis  other
convertible, exercisable or exchangeable securities owned by the Holder or any of its affiliates) and of which such securities shall be exercisable or exchangeable (as among all
such securities owned by the Holder) shall, subject to such Maximum Percentage limitation, be determined on the basis of the first submission to the Company for conversion,
exercise or exchange (as the case may be). No prior inability to exercise or exchange this Warrant pursuant to this paragraph shall have any effect on the applicability of the
provisions of this paragraph with respect to any subsequent determination of exercisability or exchangeability. For the purposes of this paragraph, beneficial ownership and all
determinations and calculations (including, without limitation, with respect to calculations of percentage ownership) shall be determined in accordance with Section 13(d) of the
1934 Act (as defined in the Securities Purchase Agreement) and the rules and regulations promulgated thereunder. The provisions of this paragraph shall be implemented in a
manner otherwise than in strict conformity with the terms of this paragraph to correct this paragraph (or any portion hereof) which may be defective or inconsistent with the
intended  Maximum  Percentage  beneficial  ownership  limitation  herein  contained  or  to  make  changes  or  supplements  necessary  or  desirable  to  properly  give  effect  to  such
Maximum Percentage limitation. The limitations contained in this paragraph shall apply to a successor Holder of this Warrant. The holders of Ordinary Shares shall be third
party beneficiaries of this paragraph and the Company may not waive this paragraph without the consent of holders of a majority of its Ordinary Shares. For any reason at any
time, upon the written or oral request of the Holder, the Company shall within two (2) Business Days confirm orally and in writing to the Holder the number of Ordinary Shares
then outstanding, including by virtue of any prior conversion or exercise or exchange of convertible or exercisable or exchangeable securities into Ordinary Shares, including,
without limitation, pursuant to this Warrant or securities issued pursuant to the Securities Purchase Agreement.

(g) Reservation  of  Shares;  Insufficient Authorized  Shares.  The  Company  shall  initially  reserve  out  of  its  authorized  and  unissued  Ordinary  Shares  a  number  of
Ordinary Shares equal to 200% of the maximum number of Warrant Shares issuable to satisfy the Company’s obligations to issue Ordinary Shares hereunder, and the Company
shall at all times keep reserved for issuance under this Warrant a number of Ordinary Shares equal to 200% of the maximum number of Warrant Shares issuable to satisfy the
Company’s obligation to issue Ordinary Shares hereunder.

4

 
 
 
 
 
(h) Activity Restrictions. For so long as Holder holds this Warrant or any Warrant Shares, Holder will not: (i) engage or participate in any actions, plans or proposals
which relate to or would result in (a) acquiring additional securities of the Company, alone or together with any other Person, which would result in beneficially owning or
controlling,  or  being  deemed  to  beneficially  own  or  control,  more  than  9.9%  of  the  total  outstanding  Ordinary  Shares  or  other  voting  securities  of  the  Company,  (b)  an
extraordinary corporate transaction, such as a merger, reorganization or liquidation, involving Company, (c) a sale or transfer of a material amount of assets of the Company, (d)
any change in the present board of directors or management of the Company, including any plans or proposals to change the number or term of directors or to fill any existing
vacancies on the board, (e) any material change in the present capitalization or dividend policy of the Company, (f) any other material change in the Company’s business or
corporate structure, including but not limited to, if the Company is a registered closed-end investment company, any plans or proposals to make any changes in its investment
policy for which a vote is required by Section 13 of the Investment Company Act of 1940, (g) changes in the Company’s charter, bylaws or instruments corresponding thereto
or other actions which may impede the acquisition of control of the Company by any Person, (h) causing a class of securities of the Company to be delisted from a national
securities exchange or to cease to be authorized to be quoted in an inter-dealer quotation system of a registered national securities association, (i) a class of equity securities of
the Company becoming eligible for termination of registration pursuant to Section 12(g)(4) of the Act, or (j) any action, intention, plan or arrangement similar to any of those
enumerated above, or (ii) request the Company or its directors, officers, employees, agents or representatives to amend or waive any provision of this Section 1(h); provided,
however, that notwithstanding anything to the contrary contain in clauses (i) and (ii) above, Buyer may vote any Ordinary Shares owned or controlled by it, solicit any proxies,
or seek to advise or influence any Person with respect to any voting securities of the Company. Holder may only exercise this Warrant for a cash exercise price if the trading
price at the time of exercise is greater than the then applicable Exercise Price.

2. ADJUSTMENT  OF  EXERCISE  PRICE AND  NUMBER  OF  WARRANT  SHARES .  The  Exercise  Price  and  number  of  Warrant  Shares  issuable  upon  exercise  of  this
Warrant are subject to adjustment from time to time as set forth in this Section 2.

(a) Stock Dividends and Splits. Without limiting any provision of Section 4, if the Company, at any time on or after the date of the Securities Purchase Agreement, (i)
pays a stock dividend on one or more classes of its then outstanding Ordinary Shares or otherwise makes a distribution on any class of capital stock that is payable in Ordinary
Shares, (ii) subdivides (by any stock split, stock dividend, recapitalization or otherwise) one or more classes of its then outstanding Ordinary Shares into a larger number of
shares or (iii) combines (by combination, reverse stock split or otherwise) one or more classes of its then outstanding Ordinary Shares into a smaller number of shares, then in
each such case the Exercise Price shall be multiplied by a fraction of which the numerator shall be the number of Ordinary Shares outstanding immediately before such event
and of which the denominator shall be the number of Ordinary Shares outstanding immediately after such event. Any adjustment made pursuant to clause (i) of this paragraph
shall become effective immediately after the record date for the determination of shareholders entitled to receive such dividend or distribution, and any adjustment pursuant to
clause (ii) or (iii) of this paragraph shall become effective immediately after the effective date of such subdivision or combination. If any event requiring an adjustment under
this paragraph occurs during the period that an Exercise Price is calculated hereunder, then the calculation of such Exercise Price shall be adjusted appropriately to reflect such
event.

5

 
 
 
 
 
( b ) Adjustment  Upon  Issuance  of  Ordinary  Shares.  If,  from  the  Issuance  Date  to  ninety  (90)  days  after  the  effectiveness  of  the  Registration  Statement  (the
“Adjustment Period”), the Company issues or sells, or in accordance with this Section 2 is deemed to have issued or sold, any Ordinary Shares (including the issuance or sale
of Ordinary Shares owned or held by or for the account of the Company, but excluding any Excluded Securities (as defined in the Securities Purchase Agreement) issued or sold
or deemed to have been issued or sold) for a consideration per share (the “New Issuance Price”) less than a price equal to the Exercise Price in effect immediately prior to such
issue or sale or deemed issuance or sale (such Exercise Price then in effect is referred to as the “Applicable Price”) (the foregoing a “Dilutive Issuance”), then immediately
after such Dilutive Issuance, the Exercise Price then in effect shall be reduced (and in no event increased) to an Exercise Price equal to the lowest price per share at which any
such  Ordinary  Share  has  been  issued  or  sold  (or  is  deemed  to  have  been  issued  or  sold),  but  in  any  event  not  less  than  $0.10  (as  may  be  adjusted  for  stock  dividends,
subdivisions, or combinations in the manner described in Section 2(a) herein, the “Floor Price”); provided, that if such issuance or sale (or deemed issuance or sale) was without
consideration,  then  the  Company  shall  be  deemed  to  have  received  the  Floor  Price  for  each  such  share  so  issued  or  deemed  to  be  issued.  For  all  purposes  of  the  foregoing
(including, without limitation, determining the adjusted Exercise Price and consideration per share under this Section 2(b)), the following shall be applicable:

(i) Issuance of Options. If, during the Adjustment Period, the Company in any manner grants or sells any Options and the lowest price per share for which one
Ordinary Share is issuable upon the exercise of any such Option or upon conversion, exercise or exchange of any Convertible Securities issuable upon exercise of any
such Option is less than the Applicable Price, then such Ordinary Share shall be deemed to be outstanding and to have been issued and sold by the Company at the time
of the granting or sale of such Option for such price per share. For purposes of this Section 2(b)(i), the “lowest price per share for which one Ordinary Share is issuable
upon the exercise of any such Options or upon conversion, exercise or exchange of any Convertible Securities issuable upon exercise of any such Option” shall be equal
to (A) the sum of the lowest amounts of consideration (if any) received or receivable by the Company with respect to any one Ordinary Share upon the granting or sale of
such Option, upon exercise of such Option and upon conversion, exercise or exchange of any Convertible Security issuable upon exercise of such Option minus (B) the
sum of all amounts paid or payable to the holder of such Option (or any other Person) upon the granting or sale of such Option, upon exercise of such Option and upon
conversion, exercise or exchange of any Convertible Security issuable upon exercise of such Option plus the value of any other consideration received or receivable by,
or benefit conferred on, the holder of such Option (or any other Person). Except as contemplated below, no further adjustment of the Exercise Price shall be made upon
the actual issuance of such Ordinary Shares or of such Convertible Securities upon the exercise of such Options or upon the actual issuance of such Ordinary Shares upon
conversion, exercise or exchange of such Convertible Securities.

6

 
 
 
 
(ii) Issuance of Convertible Securities. If, during the Adjustment Period, the Company in any manner issues or sells any Convertible Securities and the lowest
price per share for which one Ordinary Share is issuable upon the conversion, exercise or exchange thereof is less than the Applicable Price, then such Ordinary Share
shall be deemed to be outstanding and to have been issued and sold by the Company at the time of the issuance or sale of such Convertible Securities for such price per
share. For the purposes of this Section 2(b)(ii), the “lowest price per share for which one Ordinary Share is issuable upon the conversion, exercise or exchange thereof”
shall be equal to (A) the sum of the lowest amounts of consideration (if any) received or receivable by the Company with respect to one Ordinary Share upon the issuance
or  sale  of  the  Convertible  Security  and  upon  conversion,  exercise  or  exchange  of  such  Convertible  Security  minus  (B)  the  sum  of  all  amounts  paid  or  payable  to  the
holder of such Convertible Security (or any other Person) upon the issuance or sale of such Convertible Security plus the value of any other consideration received or
receivable by, or benefit conferred on, the holder of such Convertible Security (or any other Person). Except as contemplated below, no further adjustment of the Exercise
Price shall be made upon the actual issuance of such Ordinary Shares upon conversion, exercise or exchange of such Convertible Securities, and if any such issue or sale
of such Convertible Securities is made upon exercise of any Options for which adjustment of this Warrant has been or is to be made pursuant to other provisions of this
Section 2(b), except as contemplated below, no further adjustment of the Exercise Price shall be made by reason of such issue or sale.

(iii) Change in Option Price or Rate of Conversion. If, during the Adjustment Period, the purchase or exercise price provided for in any Options, the additional
consideration,  if  any,  payable  upon  the  issue,  conversion,  exercise  or  exchange  of  any  Convertible  Securities,  or  the  rate  at  which  any  Convertible  Securities  are
convertible into or exercisable or exchangeable for Ordinary Shares increases or decreases at any time, the Exercise Price in effect at the time of such increase or decrease
shall be adjusted to the Exercise Price which would have been in effect at such time had such Options or Convertible Securities provided for such increased or decreased
purchase price, additional consideration or increased or decreased conversion rate, as the case may be, at the time initially granted, issued or sold. For purposes of this
Section  2(b)(iii),  if  the  terms  of  any  Option  or  Convertible  Security  that  was  outstanding  as  of  the  date  of  issuance  of  this  Warrant  are  increased  or  decreased  in  the
manner described in the immediately preceding sentence, then such Option or Convertible Security and the Ordinary Shares deemed issuable upon exercise, conversion or
exchange  thereof  shall  be  deemed  to  have  been  issued  as  of  the  date  of  such  increase  or  decrease.  No  adjustment  pursuant  to  this  Section  2(b)  shall  be  made  if  such
adjustment would result in an increase of the Exercise Price then in effect.

7

 
 
 
 
(iv) Calculation of Consideration Received. If, during the Adjustment Period, any Option or Convertible Security is issued in connection with the issuance or
sale  or  deemed  issuance  or  sale  of  any  other  securities  of  the  Company,  together  comprising  one  integrated  transaction,  (A)  such  Option  or  Convertible  Security  (as
applicable) will be deemed to have been issued for consideration equal to the Black Scholes Value thereof and (B) the other securities issued or sold or deemed to have
been issued or sold in such integrated transaction shall be deemed to have been issued for consideration equal to the difference of (1) the aggregate consideration received
by  the  Company, minus  (2)  the  Black  Scholes  Value  of  each  such  Option  or  Convertible  Security  (as  applicable).  If  any  Ordinary  Shares,  Options  or  Convertible
Securities are issued or sold or deemed to have been issued or sold for cash, the consideration received therefor will be deemed to be the net amount of consideration
received by the Company therefor. If any Ordinary Shares, Options or Convertible Securities are issued or sold for a consideration other than cash, the amount of such
consideration received by the Company will be the fair value of such consideration, except where such consideration consists of publicly traded securities, in which case
the amount of consideration received by the Company for such securities will be the arithmetic average of the VWAPs of such security for each of the five (5) Trading
Days  immediately  preceding  the  date  of  receipt.  If  any  Ordinary  Shares,  Options  or  Convertible  Securities  are  issued  to  the  owners  of  the  non-surviving  entity  in
connection with any merger in which the Company is the surviving entity, the amount of consideration therefor will be deemed to be the fair value of such portion of the
net assets and business of the non-surviving entity as is attributable to such Ordinary Shares, Options or Convertible Securities, as the case may be. The fair value of any
consideration other than cash or publicly traded securities will be determined jointly by the Company and the Holder. If such parties are unable to reach agreement within
ten (10) days after the occurrence of an event requiring valuation (the “Valuation Event”), the fair value of such consideration will be determined within five (5) Trading
Days after the tenth (10th) day following such Valuation Event by an independent, reputable appraiser jointly selected by the Company and the Holder. The determination
of such appraiser shall be final and binding upon all parties absent manifest error and the fees and expenses of such appraiser shall be borne by the Company.

(v) Record Date. If, during the Adjustment Period, the Company takes a record of the holders of Ordinary Shares for the purpose of entitling them (A) to receive
a  dividend  or  other  distribution  payable  in  Ordinary  Shares,  Options  or  in  Convertible  Securities  or  (B)  to  subscribe  for  or  purchase  Ordinary  Shares,  Options  or
Convertible  Securities,  then  such  record  date  will  be  deemed  to  be  the  date  of  the  issue  or  sale  of  the  Ordinary  Shares  deemed  to  have  been  issued  or  sold  upon  the
declaration of such dividend or the making of such other distribution or the date of the granting of such right of subscription or purchase (as the case may be).

(c) Number of Warrant Shares . Simultaneously with any adjustment to the Exercise Price pursuant to paragraph (a) or (b) of this Section 2, the number of Warrant
Shares that may be purchased upon exercise of this Warrant shall be increased or decreased proportionately, so that after such adjustment the aggregate Exercise Price payable
hereunder for the adjusted number of Warrant Shares shall be the same as the aggregate Exercise Price in effect immediately prior to such adjustment (without regard to any
limitations  on  exercise  contained  herein).  In  addition,  and  notwithstanding  anything  to  the  contrary  contained  herein,  upon  a  Cashless  Exercise  as  set  forth  in  Section  1(d)
hereof, the number of Warrant Shares for which this Warrant is exercisable immediately following such Cashless Exercise shall be equal to (i) the number of Warrant Shares for
which this Warrant was exercisable immediately prior to such Cashless Exercise less (ii) the number of Warrant Shares as to which such Cashless Exercise was exercised (such
number of Warrant Shares in this clause (ii) in respect of such Cashless Exercise being equal to “A” in such Cashless Exercise formula in respect of such Cashless Exercise) and
the number of such Warrant Shares issuable hereunder shall automatically be adjusted, as necessary, to enable to the Company to comply with its obligations to issue the Net
Number of Ordinary Shares under Section 1(d) hereof upon any Cashless Exercise hereunder.

8

 
 
 
 
 
(d) Calculations. All calculations under this Section 2 shall be made by rounding to the nearest 1/10000th of cent and the nearest 1/100th of a share, as applicable. The
number of Ordinary Shares outstanding at any given time shall not include shares owned or held by or for the account of the Company, and the disposition of any such shares
shall be considered an issue or sale of Ordinary Shares.

(e) Other Events. In the event that the Company shall take any action to which the provisions hereof are not strictly applicable, or, if applicable, would not operate to
protect the Holder from dilution or if any event occurs of the type contemplated by the provisions of this Section 2 but not expressly provided for by such provisions (including,
without limitation, the granting of stock appreciation rights, phantom stock rights or other rights with equity features), then the Company’s board of directors shall in good faith
determine and implement an appropriate adjustment in the Exercise Price and the number of Warrant Shares (if applicable) so as to protect the rights of the Holder, provided
that no such adjustment pursuant to this Section 2(e) will increase the Exercise Price or decrease the number of Warrant Shares as otherwise determined pursuant to this Section
2, provided further that if the Holder does not accept such adjustments as appropriately protecting its interests hereunder against such dilution, then the Company’s board of
directors  and  the  Holder  shall  agree,  in  good  faith,  upon  an  independent  investment  bank  of  nationally  recognized  standing  to  make  such  appropriate  adjustments,  whose
determination shall be final and binding and whose fees and expenses shall be borne by the Company.

3. RIGHTS UPON DISTRIBUTION OF ASSETS. In addition to any adjustments pursuant to Section 2 above, if the Company shall declare or make any dividend or other
distribution of its assets (or rights to acquire its assets) to holders of Ordinary Shares, by way of return of capital or otherwise (including, without limitation, any distribution of
cash,  stock  or  other  securities,  indebtedness,  property  or  options  by  way  of  a  dividend,  spin  off,  reclassification,  corporate  rearrangement,  scheme  of  arrangement  or  other
similar transaction, other than a distribution of Ordinary Shares covered by Section 2(a)) (a “Distribution”), at any time after the issuance of this Warrant, then, in each such
case, provision shall be made so that upon exercise of this Warrant, the Holder shall be entitled to participate in such Distribution to the same extent that the Holder would have
participated therein if  the  Holder  had  held  the  number  of  Ordinary  Shares  acquirable  upon  complete  exercise  of  this  Warrant  (without  regard  to  any  limitations  on  exercise
hereof, including without limitation, the Maximum Percentage) immediately before the date on which a record is taken for such Distribution, or, if no such record is taken, the
date as of which the record holders of Ordinary Shares are to be determined for the participation in such Distribution (provided, however, to the extent that the Holder’s right to
participate in any such Distributions would result in the Holder exceeding the Maximum Percentage, then the Holder shall not be entitled to participate in such Distribution to
such  extent  (or  the  beneficial  ownership  of  any  such  Ordinary  Shares  as  a  result  of  such  Distribution  to  such  extent)  and  such  Distribution  to  such  extent  shall  be  held  in
abeyance for the benefit of the Holder until such time, if ever, as its right thereto would not result in the Holder exceeding the Maximum Percentage).

9

 
 
 
 
 
4. PURCHASE RIGHTS; FUNDAMENTAL TRANSACTIONS.

(a) Purchase Rights. In addition to any adjustments pursuant to Section 2 above, if at any time the Company grants, issues or sells any Options, Convertible Securities
or rights to purchase stock, warrants, securities or other property pro rata to the record holders of any class of Ordinary Shares (the “Purchase Rights”), then the Holder will be
entitled to acquire, upon the terms applicable to such Purchase Rights, the aggregate Purchase Rights which the Holder could have acquired if the Holder had held the number of
Ordinary  Shares  acquirable  upon  complete  exercise  of  this  Warrant  (without  regard  to  any  limitations  on  exercise  hereof,  including  without  limitation,  the  Maximum
Percentage) immediately before the date on which a record is taken for the grant, issuance or sale of such Purchase Rights, or, if no such record is taken, the date as of which the
record holders of Ordinary Shares are to be determined for the grant, issue or sale of such Purchase Rights (provided, however, to the extent that the Holder’s right to participate
in any such Purchase Right would result in the Holder exceeding the Maximum Percentage, then the Holder shall not be entitled to participate in such Purchase Right to such
extent (or beneficial ownership of such Ordinary Shares as a result of such Purchase Right to such extent) and such Purchase Right to such extent shall be held in abeyance for
the Holder until such time, if ever, as its right thereto would not result in the Holder exceeding the Maximum Percentage).

(b) Fundamental Transactions. The Company shall not enter into or be party to a Fundamental Transaction unless the Successor Entity assumes in writing all of the
obligations of the Company under this Warrant and the other Transaction Documents related to this Warrant in accordance with the provisions of this Section 4(b) pursuant to
written agreements in form and substance reasonably satisfactory to the Holder, including agreements confirming the obligations of the Successor Entity as set forth in this
paragraph (b) and (c) and elsewhere in this Warrant and an obligation to deliver to the Holder in exchange for this Warrant a security of the Successor Entity evidenced by a
written  instrument  substantially  similar  in  form  and  substance  to  this  Warrant,  including,  without  limitation,  which  is  exercisable  for  a  corresponding  number  of  shares  of
capital stock equivalent to the Ordinary Shares acquirable and receivable upon exercise of this Warrant (without regard to any limitations on the exercise of this Warrant) prior
to such Fundamental Transaction, and with an exercise price which applies the exercise price hereunder to such shares of capital stock (but taking into account the relative value
of the Ordinary Shares pursuant to such Fundamental Transaction and the value of such shares of capital stock, such adjustments to the number of shares of capital stock and
such  exercise  price  being  for  the  purpose  of  protecting  the  economic  value  of  this  Warrant  immediately  prior  to  the  consummation  of  such  Fundamental  Transaction).
Notwithstanding  the  foregoing,  at  the  election  of  the  Holder  upon  exercise  of  this  Warrant  following  a  Fundamental  Transaction,  the  Successor  Entity  shall  deliver  to  the
Holder, in lieu of the Ordinary Shares (or other securities, cash, assets or other property (except such items still issuable under Sections 3 and 4(a) above, which shall continue
to be receivable thereafter)) issuable upon the exercise of this Warrant prior to the applicable Fundamental Transaction, such shares of common stock (or its equivalent) of the
Successor Entity (including its Parent Entity), or other securities, cash, assets or other property, which the Holder would have been entitled to receive upon the happening of the
applicable Fundamental Transaction had this Warrant been exercised immediately prior to the applicable Fundamental Transaction; provided, however, that such amount of
reserved Ordinary Shares shall be limited by the Maximum Percentage of Ordinary Shares as set forth in Section 1(f).

(c) Black Scholes Value – FT. Notwithstanding the foregoing and the provisions of Section 4(b) above, at the request of the Holder delivered at any time commencing
on the earliest to occur of (i) the public disclosure of any Fundamental Transaction, (ii) the consummation of any Fundamental Transaction and (iii) the Holder first becoming
aware  of  any  Fundamental  Transaction  through  the  date  that  is  ninety  (90)  days  after  the  public  disclosure  of  the  consummation  of  such  Fundamental  Transaction  by  the
Company pursuant to a Current Report on Form 6-K filed with the SEC, the Company or the Successor Entity, at the election of the Holder, shall purchase this Warrant from the
Holder on the date of the consummation of such Fundamental Transaction by paying to the Holder cash in an amount equal to the Black Scholes Value – FT.

10

 
 
 
 
 
 
(d) Application. The provisions of this Section 4 shall apply similarly and equally to successive Fundamental Transactions and shall be applied as if this Warrant (and
any such subsequent warrants issued hereunder) were fully exercisable and without regard to any limitations on the exercise of this Warrant (provided that the Holder shall
continue to be entitled to the benefit of the Maximum Percentage, applied however with respect to shares of capital stock registered under the 1934 Act and thereafter receivable
upon exercise of this Warrant (or any such other warrant)).

5. NONCIRCUMVENTION. The Company hereby covenants and agrees that the Company will not, by amendment of its certificate of incorporation, bylaws or through any
reorganization, transfer of assets, consolidation, merger, scheme of arrangement, dissolution, issue or sale of securities, or any other voluntary action, avoid or seek to avoid the
observance or performance of any of the terms of this Warrant, and will at all times in good faith carry out all the provisions of this Warrant and take all action as may be
required to protect the rights of the Holder. Without limiting the generality of the foregoing, the Company (i) shall not increase the par value of any Ordinary Shares receivable
upon the exercise of this Warrant above the Exercise Price then in effect, (ii) shall take all such actions as may be necessary or appropriate in order that the Company may
validly and legally issue fully paid and non-assessable Ordinary Shares upon the exercise of this Warrant, and (iii) shall, so long as any of the SPA Warrants are outstanding,
take all action necessary to reserve and keep available out of its authorized and unissued Ordinary Shares, solely for the purpose of effecting the exercise of the SPA Warrants,
the maximum number of Ordinary Shares as shall from time to time be necessary to effect the exercise of the SPA Warrants then outstanding; provided, however, that such
amount of reserved Ordinary Shares shall be limited by the Maximum Percentage of Ordinary Shares as set forth in Section 1(f).

6. WARRANT HOLDER NOT DEEMED A SHAREHOLDER . Except as otherwise specifically provided herein, the Holder, solely in its capacity as a holder of this Warrant,
shall not be entitled to vote or receive dividends or be deemed the holder of share capital of the Company for any purpose, nor shall anything contained in this Warrant be
construed to confer upon the Holder, solely in its capacity as the Holder of this Warrant, any of the rights of a shareholder of the Company or any right to vote, give or withhold
consent  to  any  corporate  action  (whether  any  reorganization,  issue  of  stock,  reclassification  of  stock,  consolidation,  merger,  conveyance  or  otherwise),  receive  notice  of
meetings,  receive  dividends  or  subscription  rights,  or  otherwise,  prior  to  the  issuance  to  the  Holder  of  the  Warrant  Shares  which  it  is  then  entitled  to  receive  upon  the  due
exercise of this Warrant. In addition, nothing contained in this Warrant shall be construed as imposing any liabilities on the Holder to purchase any securities (upon exercise of
this Warrant or otherwise) or as a shareholder of the Company, whether such liabilities are asserted by the Company or by  creditors  of  the  Company.  Notwithstanding  this
Section 6, the Company shall provide the Holder with copies of the same notices and other information given to the shareholders of the Company generally, contemporaneously
with the giving thereof to the shareholders.

11

 
 
 
 
 
7. REISSUANCE OF WARRANTS.

(a) Transfer of Warrant. If this Warrant is to be transferred, the Holder shall surrender this Warrant to the Company, whereupon the Company will forthwith issue and
deliver upon the order of the Holder a new Warrant (in accordance with Section 7(d)), registered as the Holder may request, representing the right to purchase the number of
Warrant  Shares  being  transferred  by  the  Holder  and,  if  less  than  the  total  number  of  Warrant  Shares  then  underlying  this  Warrant  is  being  transferred,  a  new  Warrant  (in
accordance with Section 7(d)) to the Holder representing the right to purchase the number of Warrant Shares not being transferred. If, at the time of the surrender of this Warrant
in connection with any transfer of this Warrant, the transfer of this Warrant shall not be either (i) registered pursuant to an effective registration statement under the Securities
Act and under applicable state securities or blue sky laws or (ii) eligible for resale without volume or manner-of-sale restrictions or current public information requirements
pursuant  to  Rule  144,  the  Company  may  require,  as  a  condition  of  allowing  such  transfer,  that  the  Holder  or  transferee  of  this  Warrant,  as  the  case  may  be,  provide  to  the
Company an opinion of counsel selected by the Holder and reasonably acceptable to the Company, the form and substance of which opinion shall be reasonably satisfactory to
the Company, to the effect that such transfer does not require registration of such transferred securities under the Securities Act.

(b) Lost, Stolen or Mutilated Warrant. Upon receipt by the Company of evidence reasonably satisfactory to the Company of the loss, theft, destruction or mutilation of
this Warrant (as to which a written certification and the indemnification contemplated below shall suffice as such evidence), and, in the case of loss, theft or destruction, of any
indemnification undertaking by the Holder to the Company in customary and reasonable form and, in the case of mutilation, upon surrender and cancellation of this Warrant, the
Company shall execute and deliver to the Holder a new Warrant (in accordance with Section 7(d)) representing the right to purchase the Warrant Shares then underlying this
Warrant.

(c) Exchangeable for Multiple Warrants. This Warrant is exchangeable, upon the surrender hereof by the Holder at the principal office of the Company, for a new
Warrant or Warrants (in accordance with Section 7(d)) representing in the aggregate the right to purchase the number of Warrant Shares then underlying this Warrant, and each
such new Warrant will represent the right to purchase such portion of such Warrant Shares as is designated by the Holder at the time of such surrender; provided, however, no
warrants for fractional Ordinary Shares shall be given.

(d) Issuance of New Warrants . Whenever the Company is required to issue a new Warrant pursuant to the terms of this Warrant, such new Warrant (i) shall be of like
tenor with this Warrant, (ii) shall represent, as indicated on the face of such new Warrant, the right to purchase the Warrant Shares then underlying this Warrant (or in the case
of a new Warrant being issued pursuant to Section 7(a) or Section 7(c), the Warrant Shares designated by the Holder which, when added to the number of Ordinary Shares
underlying the other new Warrants issued in connection with such issuance, does not exceed the number of Warrant Shares then underlying this Warrant), (iii) shall have an
issuance date, as indicated on the face of such new Warrant which is the same as the Issuance Date, and (iv) shall have the same rights and conditions as this Warrant.

12

 
 
 
 
 
 
 
8. NOTICES. Whenever notice is required to be given under this Warrant, unless otherwise provided herein, such notice shall be given in accordance with Section 9(f) of the
Securities Purchase Agreement. The Company shall provide the Holder with prompt written notice of all actions taken pursuant to this Warrant, including in reasonable detail a
description of such action and the reason therefor. Without limiting the generality of the foregoing, the Company will give written notice to the Holder (i) as soon as practicable
upon each adjustment of the Exercise Price and the number of Warrant Shares, setting forth in reasonable detail, and certifying, the calculation of such adjustment(s) and (ii) at
least fifteen (15) days prior to the date on which the Company closes its books or takes a record (A) with respect to any dividend or distribution upon the Ordinary Shares, (B)
with respect to any grants, issuances or sales of any Options, Convertible Securities or rights to purchase stock, warrants, securities, indebtedness, or other property pro rata to
holders  of  Ordinary  Shares  or  (C)  for  determining  rights  to  vote  with  respect  to  any  Fundamental  Transaction,  dissolution  or  liquidation,  provided  in  each  case  that  such
information (to the extent it constitutes, or contains, material, non-public information regarding the Company shall be made known to the public prior to or in conjunction with
such  notice  being  provided  to  the  Holder  and  (iii)  at  least  ten  (10)  Trading  Days  prior  to  the  consummation  of  any  Fundamental  Transaction.  To  the  extent  that  any  notice
provided  hereunder  (whether  under  this  Section  8  or  otherwise)  constitutes,  or  contains,  material,  non-public  information  regarding  the  Company,  the  Company  shall
simultaneously file such notice with the SEC (as defined in the Securities Purchase Agreement) pursuant to a Current Report on Form 6-K. It is expressly understood and agreed
that the time of execution specified by the Holder in each Exercise Notice shall be definitive and may not be disputed or challenged by the Company.

9. AMENDMENT AND WAIVER. Except as otherwise provided herein, the provisions of this Warrant (other than Section 1(f)) may be amended and the Company may take
any action herein prohibited, or omit to perform any act herein required to be performed by it, only if the Company has obtained the written consent of the Holder. The Holder
shall be entitled, at its option, to the benefit of any amendment of any other similar warrant issued under the Securities Purchase Agreement. No waiver shall be effective unless
it is in writing and signed by an authorized representative of the waiving party.

10. SEVERABILITY. If any provision of this Warrant is prohibited by law or otherwise determined to be invalid or unenforceable by a court of competent jurisdiction, the
provision that would otherwise be prohibited, invalid or unenforceable shall be deemed amended to apply to the broadest extent that it would be valid and enforceable, and the
invalidity or unenforceability of such provision shall not affect the validity of the remaining provisions of this Warrant so long as this Warrant as so modified continues to
express, without material change, the original intentions of the parties as to the subject matter hereof and the prohibited nature, invalidity or unenforceability of the provision(s)
in question does not substantially impair the respective expectations or reciprocal obligations of the parties or the practical realization of the benefits that would otherwise be
conferred upon the parties. The parties will endeavor in good faith negotiations to replace the prohibited, invalid or unenforceable provision(s) with a valid provision(s), the
effect of which comes as close as possible to that of the prohibited, invalid or unenforceable provision(s).

13

 
 
 
 
 
11. GOVERNING  LAW.  This  Warrant  shall  be  governed  by  and  construed  and  enforced  in  accordance  with,  and  all  questions  concerning  the  construction,  validity,
interpretation and performance of this Warrant shall be governed by, the internal laws of the State of New York, without giving effect to any choice of law or conflict of law
provision or rule (whether of the State of New York or any other jurisdictions) that would cause the application of the laws of any jurisdictions other than the State of New
York. The Company hereby irrevocably submits to the exclusive jurisdiction of the state and federal courts sitting in The City of New York, Borough of Manhattan, for the
adjudication of any dispute hereunder or in connection herewith or with any transaction contemplated hereby or discussed herein, and hereby irrevocably waives, and agrees not
to assert in any suit, action or proceeding, any claim that it is not personally subject to the jurisdiction of any such court, that such suit, action or proceeding is brought in an
inconvenient forum or that the venue of such suit, action or proceeding is improper. Nothing contained herein shall be deemed to limit in any way any right to serve process in
any manner permitted by law. Nothing contained herein shall be deemed or operate to preclude the Holder from bringing suit or taking other legal action against the Company
in  any  other  jurisdiction  to  collect  on  the  Company’s  obligations  to  the  Holder  or  to  enforce  a  judgment  or  other  court  ruling  in  favor  of  the  Holder.  THE  COMPANY
HEREBY IRREVOCABLY WAIVES ANY RIGHT IT MAY HAVE TO, AND AGREES NOT TO REQUEST, A JURY TRIAL FOR THE ADJUDICATION OF
ANY DISPUTE HEREUNDER OR IN CONNECTION WITH OR ARISING OUT OF THIS WARRANT OR ANY TRANSACTION CONTEMPLATED HEREBY.

12. CONSTRUCTION; HEADINGS. This Warrant shall be deemed to be jointly drafted by the Company and the Holder and shall not be construed against any Person as the
drafter hereof. The headings of this Warrant are for convenience of reference and shall not form part of, or affect the interpretation of, this Warrant. Terms used in this Warrant
but defined in the other Transaction Documents shall have the meanings ascribed to such terms on the Closing Date (as defined in the Securities Purchase Agreement) in such
other Transaction Documents unless otherwise consented to in writing by the Holder.

13. DISPUTE RESOLUTION. In the case of a dispute as to the determination of the Exercise Price, the Closing Sale Price, the Closing Bid Price, the Bid Price or fair market
value or the arithmetic calculation of the Warrant Shares (as the case may be), the Company or the Holder (as the case may be) shall submit the disputed determinations or
arithmetic calculations (as the case may be) via facsimile (i) within two (2) Business Days after receipt of the applicable notice giving rise to such dispute to the Company or the
Holder (as the case may be) or (ii) if no notice gave rise to such dispute, at any time after the Holder or the Company (as the case may be) learned of the circumstances giving
rise to such dispute. If the Holder and the Company are unable to agree upon such determination or calculation (as the case may be) of the Exercise Price, the Closing Sale Price,
the Closing Bid Price, the Bid Price or fair market value or the number of Warrant Shares (as the case may be) within three (3) Business Days of such disputed determination or
arithmetic calculation being submitted to the Company or the Holder (as the case may be), then the Company shall, within two (2) Business Days submit via facsimile (a) the
disputed  arithmetic  calculation  of  the  Warrant  Shares,  the  disputed  determination  of  the  Exercise  Price,  the  Closing  Sale  Price,  the  Closing  Bid  Price,  the  Bid  Price  or  fair
market value (as the case may be) to an independent, reputable investment bank selected by the Holder, with the consent of the Company (which may not be unreasonably
withheld,  conditioned  or  delayed),  or  (b)  if  acceptable  to  the  Holder,  the  disputed  arithmetic  calculation  of  the  Warrant  Shares  to  the  Company’s  independent,  outside
accountant. The Company shall cause at its expense the investment bank or the accountant (as the case may be) to perform the determinations or calculations (as the case may
be) and notify the Company and the Holder of the results no later than ten (10) Business Days from the time it receives such disputed determinations or calculations (as the case
may be). Such investment bank’s or accountant’s determination or calculation (as the case may be) shall be binding upon all parties absent demonstrable error.

14

 
 
 
 
 
14. REMEDIES, CHARACTERIZATION, OTHER OBLIGATIONS, BREACHES AND INJUNCTIVE RELIEF . The remedies provided in this Warrant shall be cumulative
and in addition to all other remedies available under this Warrant and the other Transaction Documents, at law or in equity (including a decree of specific performance and/or
other injunctive relief), and nothing herein shall limit the right of the Holder to pursue actual damages for any failure by the Company to comply with the terms of this Warrant.
The Company covenants to the Holder that there shall be no characterization concerning this instrument other than as expressly provided herein. Amounts set forth or provided
for herein with respect to payments, exercises and the like (and the computation thereof) shall be the amounts to be received by the Holder and shall not, except as expressly
provided herein, be subject to any other obligation of the Company (or the performance thereof). The Company acknowledges that a breach by it of its obligations hereunder
will cause irreparable harm to the Holder and that the remedy at law for any such breach may be inadequate. The Company therefore agrees that, in the event of any such breach
or threatened breach, the holder of this Warrant shall be entitled, in addition to all other available remedies, to an injunction restraining any breach, without the necessity of
showing economic loss and without any bond or other security being required. The Company shall provide all information and documentation to the Holder that is requested by
the Holder to enable the Holder to confirm the Company’s compliance with the terms and conditions of this Warrant (including, without limitation, compliance with Section 2
hereof). The issuance of shares and certificates for shares as contemplated hereby upon the exercise of this Warrant shall be made without charge to the Holder or such shares
for any issuance tax or other costs in respect thereof, provided that the Company shall not be required to pay any tax which may be payable in respect of any transfer involved in
the issuance and delivery of any certificate in a name other than the Holder or its agent on its behalf.

15. TRANSFER. This Warrant may be offered for sale, sold, transferred or assigned without the consent of the Company.

16. CERTAIN DEFINITIONS. For purposes of this Warrant, the following terms shall have the following meanings:

(a) “Bid Price” means, for any security as of the particular time of determination, the bid price for such security on the Principal Market as reported by Bloomberg as
of  such  time  of  determination,  or,  if  the  Principal  Market  is  not  the  principal  securities  exchange  or  trading  market  for  such  security,  the  bid  price  of  such  security  on  the
principal securities exchange or trading market where such security is listed or traded as reported by Bloomberg as of such time of determination, or if the foregoing does not
apply, the bid price of such security in the over-the-counter market on the electronic bulletin board for such security as reported by Bloomberg as of such time of determination,
or, if no bid price is reported for such security by Bloomberg as of such time of determination, the average of the bid prices of all of the market makers for such security as
reported in the “pink sheets” by OTC Markets Group Inc. (formerly Pink Sheets LLC) as of such time of determination. If the Bid Price cannot be calculated for a security as of
the particular time of determination on any of the foregoing bases, the Bid Price of such security as of such time of determination shall be the fair market value as mutually
determined by the Company and the Holder. If the Company and the Holder are unable to agree upon the fair market value of such security, then such dispute shall be resolved
in accordance with the procedures in Section 13. All such determinations shall be appropriately adjusted for any stock dividend, stock split, stock combination or other similar
transaction during such period.

15

 
 
 
 
 
 
(b) “Black Scholes Value” means the Black Scholes value of an option for one Ordinary Share at the date of the applicable Cashless Exercise, as such Black Scholes
value is determined, calculated using the Black Scholes Option Pricing Model obtained from the “OV” function on Bloomberg utilizing (i) an underlying price per share equal
to the Exercise Price, (ii) a risk-free interest rate corresponding to the U.S. Treasury rate, (iii) a strike price equal to the Exercise Price in effect at the time of the applicable
Cashless Exercise, (iv) an expected volatility equal to 135%, and (v) a deemed remaining term of the Warrant of five (5) years (regardless of the actual remaining term of the
Warrant).

(c) “Black Scholes Value — FT” means the value of the unexercised portion of this Warrant remaining on the date of the Holder’s request pursuant to Section 4(c),
which value is calculated using the Black Scholes Option Pricing Model obtained from the “OV” function on Bloomberg utilizing (i) an underlying price per share equal to the
greater of (A) the highest Closing Sale Price of the Ordinary Shares during the period beginning on the Trading Day immediately preceding the earliest to occur of (1) the public
disclosure of the applicable Fundamental Transaction, (2) the consummation of the applicable Fundamental Transaction and (3) the date on which the Holder first became aware
of the applicable Fundamental Transaction and ending on the Trading Day of the Holder’s request pursuant to Section 4(c) and (B) the sum of the price per share being offered
in cash in the applicable Fundamental Transaction (if any) plus the value of the non-cash consideration being offered in the applicable Fundamental Transaction (if any), (ii) a
strike price equal to the Exercise Price in effect on the date of the Holder’s request pursuant to Section 4(c), (iii) a risk-free interest rate corresponding to the U.S. Treasury rate
for a period equal to the greater of (A) the remaining term of this Warrant as of the date of the Holder’s request pursuant to Section 4(c) and (B) the remaining term of this
Warrant as of the date of consummation of the applicable Fundamental Transaction or as of the date of the Holder’s request pursuant to Section 4(c) if such request is prior to
the date of the consummation of the applicable Fundamental Transaction and (iv) an expected volatility equal to the greater of 135% and the 100 day volatility obtained from
the  HVT  function  on  Bloomberg  (determined  utilizing  a  365  day  annualization  factor)  as  of  the  Trading  Day  immediately  following  the  earliest  to  occur  of  (A)  the  public
disclosure of the applicable Fundamental Transaction, (B) the consummation of the applicable Fundamental Transaction and (C) the date on which the Holder first became
aware of the applicable Fundamental Transaction.

(d) “Bloomberg” means Bloomberg, L.P.

(e) “Business Day” means any day other than Saturday, Sunday or other day on which commercial banks in New York, New York, Sydney, Australia or Aukland,

New Zealand are authorized or required by law to remain closed.

16

 
 
 
 
 
 
(f) “Closing Bid Price” and “Closing Sale Price” means, for any security as of any date, the last closing bid price and the last closing trade price, respectively, for
such security on the Principal Market, as reported by Bloomberg, or, if the Principal Market begins to operate on an extended hours basis and does not designate the closing bid
price or the closing trade price (as the case may be) then the last bid price or last trade price, respectively, of such security prior to 4:00:00 p.m., New York time, as reported by
Bloomberg, or, if the Principal Market is not the principal securities exchange or trading market for such security, the last closing bid price or last trade price, respectively, of
such  security  on  the  principal  securities  exchange  or  trading  market  where  such  security  is  listed  or  traded  as  reported  by  Bloomberg,  or  if  the  foregoing  do  not  apply,  the
average of the bid prices, or the ask prices, respectively, of all of the market makers for such security as reported in the “pink sheets” by OTC Markets Group Inc. (formerly
Pink Sheets LLC). If the Closing Bid Price or the Closing Sale Price cannot be calculated for a security on a particular date on any of the foregoing bases, the Closing Bid Price
or  the  Closing  Sale  Price  (as  the  case  may  be)  of  such  security  on  such  date  shall  be  the  fair  market  value  as  mutually  determined  by  the  Company  and  the  Holder.  If  the
Company and the Holder are unable to agree upon the fair market value of such security, then such dispute shall be resolved in accordance with the procedures in Section 13.
All such determinations shall be appropriately adjusted for any stock dividend, stock split, stock combination or other similar transaction during such period.

(g) “Ordinary Shares” means (i) the Company’s ordinary shares, without par value, and (ii) any capital stock into which such ordinary shares of the Company shall

have been changed or any share capital resulting from a reclassification of such ordinary shares.

(h) “Convertible Securities” means any stock or other security (other than Options) that is at any time and under any circumstances, directly or indirectly, convertible

into, exercisable or exchangeable for, or which otherwise entitles the holder thereof to acquire, any Ordinary Shares.

(i) “Eligible Market” means The Toronto Stock Exchange, the New York Stock Exchange, the NYSE Amex, the Nasdaq Global Select Market, the Nasdaq Global

Market or the Principal Market.

(j) “Expiration Date” means the date that is March 27, 2024 or, if such date falls on a day other than a Business Day or on which trading does not take place on the

Principal Market (a “Holiday”), the next date that is not a Holiday.

(k) “Fundamental Transaction” means that (i) the Company shall, directly or indirectly, in one or more related transactions, (1) consolidate or merge with or into
(whether or not the Company is the surviving entity) any other Person unless the shareholders of the Company immediately prior to such consolidation or merger continue to
hold more than 50% of the outstanding shares of Voting Stock after such consolidation or merger, or (2) sell, lease, license, assign, transfer, convey or otherwise dispose of all
or substantially all of its properties or assets to any other Person, in connection with which the Company is dissolved, or (3) allow any other Person to make a purchase, tender
or exchange offer that is accepted by the holders of more than 50% of the outstanding shares of Voting Stock of the Company (not including any shares of Voting Stock of the
Company held by the Person or Persons making or party to, or associated or affiliated with the Persons making or party to, such purchase, tender or exchange offer), or (4)
consummate  a  stock  or  share  purchase  agreement  or  other  business  combination  (including,  without  limitation,  a  reorganization,  recapitalization,  spin-off  or  scheme  of
arrangement) with any other Person whereby such other Person acquires more than 50% of the outstanding shares of Voting Stock of the Company (not including any shares of
Voting Stock of the Company held by the other Person or other Persons making or party to, or associated or affiliated with the other Persons making or party to, such stock or
share purchase agreement or other business combination), or (ii) any “person” or “group” (as these terms are used for purposes of Sections 13(d) and 14(d) of the 1934 Act and
the rules and regulations promulgated thereunder) is or shall become the “beneficial owner” (as defined in Rule 13d-3 under the 1934 Act), directly or indirectly, of 50% of the
aggregate ordinary voting power represented by issued and outstanding Voting Stock of the Company.

17

 
 
 
 
 
 
 
 
(l) “Market Price” means, as of any time of determination, the Closing Bid Price as of the last completed Trading Day immediately prior thereto.

(m) “Options” means any rights, warrants or options to subscribe for or purchase Ordinary Shares or Convertible Securities.

(n) “Parent Entity” of a Person means an entity that, directly or indirectly, controls the applicable Person and whose common stock or equivalent equity security is
quoted or listed on an Eligible Market, or, if there is more than one such Person or Parent Entity, the Person or Parent Entity with the largest public market capitalization as of
the date of consummation of the Fundamental Transaction.

(o) “Person” means an individual, a limited liability company, a partnership, a joint venture, a corporation, a trust, an unincorporated organization, any other entity or

a government or any department or agency thereof.

(p) “Principal Market” means the Nasdaq Capital Market.

(q) “Successor Entity” means the Person (or, if so elected by the Holder, the Parent Entity) formed by, resulting from or surviving any Fundamental Transaction or

the Person (or, if so elected by the Holder, the Parent Entity) with which such Fundamental Transaction shall have been entered into.

(r) “Trading Day” means, as applicable, (x) with respect to all price determinations relating to the Ordinary Shares, any day on which the Ordinary Shares is traded on
the Principal Market, or, if the Principal Market is not the principal trading market for the Ordinary Shares, then on the principal securities exchange or securities market on
which the Ordinary Shares is then traded, provided that “Trading Day” shall not include any day on which the Ordinary Shares is scheduled to trade on such exchange or market
for less than 4.5 hours or any day that the Ordinary Shares is suspended from trading during the final hour of trading on such exchange or market (or if such exchange or market
does  not  designate  in  advance  the  closing  time  of  trading  on  such  exchange  or  market,  then  during  the  hour  ending  at  4:00:00  p.m.,  New  York  time)  unless  such  day  is
otherwise designated as a Trading Day in writing by the Holder or (y) with respect to all determinations other than price determinations relating to the Ordinary Shares, any day
on which The New York Stock Exchange (or any successor thereto) is open for trading of securities.

(s) “Voting Stock” of a Person means capital stock of such Person of the class or classes pursuant to which the holders thereof have the general voting power to elect,
or the general power to appoint, at least a majority of the board of directors, managers or trustees of such Person (irrespective of whether or not at the time capital stock of any
other class or classes shall have or might have voting power by reason of the happening of any contingency).

(t) “VWAP” means, for any security as of any date, the dollar volume-weighted average price for such security on the Principal Market (or, if the Principal Market is
not  the  principal  trading  market  for  such  security,  then  on  the  principal  securities  exchange  or  securities  market  on  which  such  security  is  then  traded)  during  the  period
beginning at 9:30:01 a.m., New York time, and ending at 4:00:00 p.m., New York time, as reported by Bloomberg through its “Volume at Price” function or, if the foregoing
does not apply, the dollar volume-weighted average price of such security in the over-the-counter market on the electronic bulletin board for such security during the period
beginning at 9:30:01 a.m., New York time, and ending at 4:00:00 p.m., New York time, as reported by Bloomberg, or, if no dollar volume-weighted average price is reported
for such security by Bloomberg for such hours, the average of the three highest closing bid prices and the three lowest closing ask prices of all of the market makers for such
security as reported in the “pink sheets” by OTC Markets Group Inc. (formerly Pink Sheets LLC). If VWAP cannot be calculated for such security on such date on any of the
foregoing bases, the VWAP of such security on such date shall be the fair market value as mutually determined by the Company and the Holder. If the Company and the Holder
are unable to agree upon the fair market value of such security, then such dispute shall be resolved in accordance with the procedures in Section 13. All such determinations
shall be appropriately adjusted for any stock dividend, stock split, stock combination or other similar transaction during such period.

[signature page follows]

18

 
 
 
 
 
 
 
 
 
 
 
 
IN WITNESS WHEREOF, the Company has caused this Warrant to Purchase Ordinary Shares to be duly executed as of the Issuance Date set out above.

NAKED BRAND GROUP LIMITED

By:
Name:
Title:

 
 
 
 
 
 
 
 
 
 
 
        
 
 
EXERCISE NOTICE

TO BE EXECUTED BY THE REGISTERED HOLDER TO EXERCISE THIS
WARRANT TO PURCHASE COMMON STOCK

NAKED BRAND GROUP LIMITED

EXHIBIT A

The undersigned holder hereby exercises the right to purchase _________________ of the Ordinary Shares (“Warrant Shares”) of Naked Brand Group Limited, an
Australian Company (the “Company”), evidenced by Warrant to Purchase Ordinary Shares No. _______ (the “Warrant”).  Capitalized  terms  used  herein  and  not  otherwise
defined shall have the respective meanings set forth in the Warrant.

1.        Form of Exercise Price. The Holder intends that payment of the Exercise Price shall be made as:

____________

a “Cash Exercise” with respect to _________________ Warrant Shares; and/or

____________

a “Cashless Exercise” with respect to _______________ Warrant Shares.

In the event that the Holder has elected a Cashless Exercise with respect to some or all of the Warrant Shares, the Holder represents and warrants that ____________

Ordinary Shares are to be delivered pursuant to such Cashless Exercise, as further specified in Annex A to this Exercise Notice.

2 .       Payment of Exercise Price. In the event that the Holder has elected a Cash Exercise with respect to some or all of the Warrant Shares, the Holder shall pay the

Aggregate Exercise Price in the sum of $___________________ to the Company in accordance with the terms of the Warrant.

3.       Delivery of Warrant Shares and Net Number of Ordinary Shares. The Company shall deliver to Holder, or its designee or agent as specified below, __________

Ordinary Shares in respect of the exercise contemplated hereby. Delivery shall be made to Holder, or for its benefit, to the following address:

_______________________
_______________________
_______________________
_______________________

Date: _______________ __, ______

_____________________________ 
Name of Registered Holder

By:
Name:
Title:

Account Number: ____________________________________________________________________________
  (if electronic book entry transfer)
Transaction Code Number: _____________________________________________________________________
  (if electronic book entry transfer)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ANNEX A TO EXERCISE NOTICE

CASHLESS EXERCISE EXCHANGE CALCULATION

TO BE FILLED IN BY THE REGISTERED HOLDER TO EXCHANGE THE
WARRANT TO PURCHASE COMMON A STOCK FOR COMMON STOCK IN A
CASHLESS EXERCISE PURSUANT TO SECTION 1(d) OF THE WARRANT

Capitalized terms used herein and not otherwise defined shall have the respective meanings set forth in the Warrant.

Net Number = (A x B)/C = ________________ Ordinary Shares

For purposes of the foregoing formula:

A= the total number of shares with respect to which the Warrant is then being exercised = _________________.

B= Black Scholes Value (as defined in Section 16 of the Warrant) = ______________.

C= the Closing Bid Price of the Ordinary Shares as of two (2) Trading Days prior to the time of such exercise (as such Closing Bid Price is defined in Section
16 of the Warrant) = ______________.

Date: _______________ __, ______

____________________________ 
Name of Registered Holder

By:
Name:
Title:

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Company hereby acknowledges this Exercise Notice and hereby directs ______________ to issue the above indicated number of Ordinary Shares in accordance

with the Transfer Agent Instructions dated _________, 20__, from the Company and acknowledged and agreed to by _______________.

ACKNOWLEDGMENT

EXHIBIT B

NAKED BRAND GROUP LIMITED

By:
Name:
Title:

 
 
 
 
 
 
 
 
 
 
 
 
 
 
         
 
 
 
REGISTRATION RIGHTS AGREEMENT

Exhibit 4.7.4

This REGISTRATION RIGHTS AGREEMENT (this “Agreement”), dated as of March 27, 2019, is by and among Naked Brand Group Limited, an Australian company (the
“Company”), and the undersigned buyers (the “Buyers”).

RECITALS

A. In connection with the Securities Purchase Agreement by and between the parties hereto, dated as of March 27, 2019 (the “Securities Purchase Agreement”), the
Company has agreed, upon the terms and subject to the conditions of the Securities Purchase Agreement, to issue and sell to the Buyers (i) the Ordinary Shares (as defined in the
Securities Purchase Agreement) and (ii) the Warrants (as defined in the Securities Purchase Agreement), which will be exercisable or exchangeable to purchase Warrant Shares
(as defined in the Securities Purchase Agreement) in accordance with the terms of the Warrants.

B. To induce the Buyers to consummate the transactions contemplated by the Securities Purchase Agreement, the Company has agreed to provide certain registration
rights under the Securities Act of 1933, as amended, and the rules and regulations thereunder, or any similar successor statute (collectively, the “1933 Act”), and applicable state
securities laws.

NOW, THEREFORE, in consideration of the premises and the mutual covenants contained herein and for other good and valuable consideration, the receipt and

sufficiency of which are hereby acknowledged, the Company and the Buyers hereby agree as follows:

AGREEMENT

1. Definitions.

Capitalized  terms  used  herein  and  not  otherwise  defined  herein  shall  have  the  respective  meanings  set  forth  in  the  Securities  Purchase Agreement. As  used  in  this

Agreement, the following terms shall have the following meanings:

(a) “Business Day”  means  any  day  other  than  (i)  Saturday,  Sunday  or  any  other  day  on  which  commercial  banks  in  New  York,  New  York,  Sydney, Australia  or
Aukland, New Zealand are authorized or required by law to remain closed or (ii) with respect to dates on which filings are required to be made with the SEC, any day on which
the SEC is not open and available to accept filings.

(b)  “Closing  Date”  shall  have  the  meaning  set  forth  in  the  Securities  Purchase  Agreement  with  respect  to  the  Closing  (as  defined  in  the  Securities  Purchase

Agreement).

(c) “Effective Date” means the date that the applicable Registration Statement has been declared effective by the SEC.

(d) “Effectiveness Deadline”  means  (i)  with  respect  to  the  Initial  Registration  Statement  required  to  be  filed  pursuant  to  Section  2(a),  the  earlier  of  the  (A)  55th
calendar  day  after  the  Closing  Date  and  (B)  2nd  Business  Day  after  the  date  the  Company  is  notified  (orally  or  in  writing,  whichever  is  earlier)  by  the  SEC  that  such
Registration Statement will not be reviewed or will not be subject to further review and (ii) with respect to any additional Registration Statements that may be required to be
filed  by  the  Company  pursuant  to  this Agreement,  the  earlier  of  the  (A)  45th  calendar  day  following  the  date  on  which  the  Company  was  required  to  file  such  additional
Registration Statement and (B) 2nd Business Day after the date the Company is notified (orally or in writing, whichever is earlier) by the SEC that such Registration Statement
will not be reviewed or will not be subject to further review. Notwithstanding the foregoing or anything to the contrary herein, if the Effectiveness Deadline falls on a day that is
not a Business Day, the Effectiveness Deadline shall be on the next succeeding Business Day.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(e) “Filing Deadline” means (i) with respect to the Initial Registration Statement required to be filed pursuant to Section 2(a), the 10th calendar day after the Closing
Date  and  (ii)  with  respect  to  any  additional  Registration  Statements  that  may  be  required  to  be  filed  by  the  Company  pursuant  to  this Agreement,  the  date  on  which  the
Company was required to file such additional Registration Statement pursuant to the terms of this Agreement. Notwithstanding the foregoing or anything to the contrary herein,
if the Filing Deadline falls on a day that is not a Business Day, the Filing Deadline shall be on the next succeeding Business Day.

(f) “Investor” means a Buyer or any transferee or assignee of any Registrable Securities or Warrants, as applicable, to whom such Buyer assigns its rights under this
Agreement and who agrees to become bound by the provisions of this Agreement in accordance with Section 9 and any transferee or assignee thereof to whom a transferee or
assignee of any Registrable Securities or Warrants, as applicable, assigns its rights under this Agreement and who agrees to become bound by the provisions of this Agreement
in accordance with Section 9.

(g) “Initial Required Registration Amount” means of the sum of (i) the Ordinary Shares issued pursuant to the Securities Purchase Agreement and (ii) 150% of the
initial number of Warrant Shares issued and issuable upon a cash exercise pursuant to the Warrants (or the number of Warrant Shares so issued and issuable as of the filing of
the Initial Registration Statement, if more).

(h) “Person” means an individual, a limited liability company, a partnership, a joint venture, a corporation, or any other entity of any kind or nature whatsoever, a

trust, an unincorporated organization or a government or any department or agency or portion thereof.

(i) “register,” “registered,” and “registration” refer to a registration effected by preparing and filing one or more Registration Statements in compliance with the 1933

Act and pursuant to Rule 415 and the declaration of effectiveness of such Registration Statement(s) by the SEC.

(j) “Registrable Securities” means (i) the Ordinary Shares issued pursuant to the Securities Purchase Agreement, (ii) the Warrant Shares and (iii) any capital stock of
the Company issued or issuable with respect to such Ordinary Shares, the Warrant Shares or the Warrants, including, without limitation, (1) as a result of any stock split, stock
dividend, recapitalization, exchange or similar event or otherwise and (2) shares of capital stock of the Company into which the Ordinary Shares are converted or exchanged and
shares  of  capital  stock  of  a  Successor  Entity  (as  defined  in  the  Warrants)  into  which  the  Ordinary  Shares  are  converted  or  exchanged,  in  each  case,  without  regard  to  any
limitations on exercise or exchange of the Warrants. As to any Registrable Securities, such securities shall cease to be Registrable Securities when: (a) a Registration Statement
with respect to the sale of such securities shall have become effective under the Securities Act and such securities shall have been sold, transferred, disposed of or exchanged in
accordance with such Registration Statement; (b) such securities shall have been otherwise transferred, new certificates for them not bearing a legend restricting further transfer
shall have been delivered by the Company, and subsequent public distribution of them shall not require registration under the Securities Act; or (c) such securities are freely
saleable under Rule 144 under the Securities Act without the requirement for current public information and without volume or manner of sale limitations.

(k) “Registration Statement” means a registration statement or registration statements of the Company filed under the 1933 Act covering Registrable Securities (and

the term “Initial Registration Statement” shall mean the first Registration Statement filed pursuant to this Agreement).

(l) “Required Holders” means the holders of a majority in interest of the Registrable Securities (in the case of the Registrable Securities issuable upon exercise of the

Warrants, based on the number of Ordinary Shares then issuable upon a cash exercise thereof).

(m) “Required Registration Amount” means the sum of the Ordinary Shares issued pursuant to the Securities Purchase Agreement (including any issued Warrant
Shares) and the maximum number of Warrant Shares issuable upon a cash exercise pursuant to the Warrants, in each case, as of the Trading Day (as defined in the Warrants)
immediately preceding the applicable date of determination (without taking into account any limitations on the exercise or exchange of the Warrants set forth therein).

-2-

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(n) “Rule 144” means Rule 144 promulgated by the SEC under the 1933 Act, as such rule may be amended from time to time, or any other similar or successor rule or

regulation of the SEC that may at any time permit the Investors to sell securities of the Company to the public without registration.

(o) “Rule 415” means Rule 415 promulgated by the SEC under the 1933 Act, as such rule may be amended from time to time, or any other similar or successor rule or

regulation of the SEC providing for offering securities on a continuous or delayed basis.

(p) “SEC” means the United States Securities and Exchange Commission or any successor thereto.

2. Registration.

(a) Mandatory  Registration.  The  Company  shall  prepare  and,  as  soon  as  practicable,  but  in  no  event  later  than  the  Filing  Deadline,  file  with  the  SEC  an  initial
Registration Statement on Form F-1 covering the resale of all of the Registrable Securities, provided that such Initial Registration Statement shall register for resale at least the
number of Ordinary Shares equal to the Initial Required Registration Amount as of the date such Registration Statement is initially filed with the SEC (together with such other
number of Ordinary Shares constituting Registrable Securities as may be registered thereunder pursuant to Rule 416 or otherwise). Such Initial Registration Statement, and each
other  Registration  Statement  required  to  be  filed  pursuant  to  the  terms  of  this Agreement,  shall  contain  (except  if  otherwise  directed  by  the  Required  Holders)  the  “Selling
Shareholder” and “Plan of Distribution” sections in substantially the form attached hereto as Exhibit B. The Company shall use its best efforts to have such Initial Registration
Statement, and each other Registration Statement required to be filed pursuant to the terms of this Agreement, declared effective by the SEC as soon as practicable, but in no
event later than the applicable Effectiveness Deadline for such Registration Statement.

(b) Legal Counsel. Subject to Section 5 hereof, Acuitas Capital LLC (“Acuitas”) shall have the right to select one (1) legal counsel to review and oversee, solely on its

behalf, any registration pursuant to this Section 2 (“Legal Counsel”), which shall be McDermott Will & Emery LLP or such other counsel as thereafter designated by Acuitas.

(c) Form F-3.  The  Company  shall  undertake  to  register  the  resale  of  the  Registrable  Securities  on  Form  F-3  as  soon  as  such  form  is  available,  provided  that  the
Company  shall  maintain  the  effectiveness  of  all  Registration  Statements  then  in  effect  and  the  availability  for  use  of  each  prospectus  contained  therein  until  such  time  as  a
Registration Statement on Form F-3 covering the resale of all the Registrable Securities has been declared effective by the SEC and the prospectus contained therein is available
for use or, if sooner, the expiration of the Registration Period (as defined below).

(d) Sufficient Number of Shares Registered. In the event the number of shares available under any Registration Statement is insufficient to cover from time to time the
Required Registration Amount, the Company shall amend such Registration Statement (if permissible), or file with the SEC a new Registration Statement (on the short form
available therefor, if applicable), or both, so as to cover at least the Required Registration Amount as of the Trading Day immediately preceding the date of the filing of such
amendment or new Registration Statement, in each case, as soon as practicable, but in any event not later than fifteen (15) days after the necessity therefor arises (but taking
account of the position of the staff of the SEC (the “Staff”) with respect to the date on which the Staff will permit such amendment to the Registration Statement and/or such
new Registration Statement (as the case may be) to be filed with the SEC). The Company shall use its best efforts to cause such amendment to such Registration Statement
and/or such new Registration Statement (as the case may be) to become effective as soon as practicable following the filing thereof with the SEC, but in no event later than the
applicable Effectiveness Deadline for such Registration Statement. For purposes of the foregoing provision, the number of shares available under a Registration Statement shall
be deemed “insufficient to cover all of the Registrable Securities” if at any time the number of Ordinary Shares available for resale under the applicable Registration Statement
is less than the Required Registration Amount as of such time.

-3-

 
 
 
 
 
 
 
 
 
 
 
 
 
 
(e) Effect  of  Failure  to  File  and  Obtain  and  Maintain  Effectiveness  of  any  Registration  Statement.  If  (i)  a  Registration  Statement  covering  the  resale  of  all  of  the
Registrable Securities required to be covered thereby and required to be filed by the Company pursuant to this Agreement is (A) not filed with the SEC on or before the Filing
Deadline  for  such  Registration  Statement  (a  “Filing Failure”)  (it  being  understood  that  if  the  Company  files  a  Registration  Statement  without  affording  each  Investor  the
opportunity to review and comment on the same as required by Section 3(c) hereof, the Company shall be deemed to not have satisfied this clause (i)(A) and such event shall
be deemed to be a Filing Failure) or (B) not declared effective by the SEC on or before the Effectiveness Deadline for such Registration Statement (an “Effectiveness Failure”)
(it being understood that if on the Business Day immediately following the Effective Date for such Registration Statement the Company shall not have filed a “final” prospectus
for such Registration Statement with the SEC under Rule 424(b) in accordance with Section 3(b) (whether or not such a prospectus is technically required by such rule), the
Company shall be deemed to not have satisfied this clause (i)(B) and such event shall be deemed to be an Effectiveness Failure), (ii) on any day after the Effective Date of a
Registration Statement sales of all of the Registrable Securities required to be included on such Registration Statement cannot be made pursuant to such Registration Statement
(including, without limitation, because of a failure to keep such Registration Statement effective, a failure to disclose such information as is necessary for sales to be made
pursuant  to  such  Registration  Statement,  a  suspension  or  delisting  of  (or  a  failure  to  timely  list)  the  Ordinary  Shares  on  the  Principal  Market  (as  defined  in  the  Securities
Purchase Agreement), or a failure to register a sufficient number of Ordinary Shares or by reason of a stop order) or the prospectus contained therein is not properly available for
use  for  any  reason  (a  “Maintenance Failure”),  for  more  than  five  (5)  consecutive  calendar  days  or  more  than  an  aggregate  of  ten  (10)  calendar  days  (which  need  not  be
consecutive calendar days) during any 12-month period, provided that a Maintenance Failure shall not be deemed to occur for the purposes of this section to the extent a post-
effective amendment to the Registration Statement is required for the purpose of meeting the requirements of section 10(a)(3) of the 1933 Act and the resulting Maintenance
Failure continues for fifteen (15) days or less, or (iii) a Registration Statement is not effective for any reason or the prospectus contained therein is not properly available for use
for any reason, and the Company fails to file with the SEC any required reports under Section 13 or 15(d) of the 1934 Act such that it is not in compliance with Rule 144(c)(1)
(or Rule 144(i)(2), if applicable) (a “Current Public Information Failure”) as a result of which any of the Investors are unable to sell Registrable Securities without restriction
under Rule 144 (including, without limitation, volume restrictions), then, as partial relief for the damages to any holder by reason of any such delay in, or reduction of, its ability
to  sell  the  underlying  Ordinary  Shares  (which  remedy  shall  not  be  exclusive  of  any  other  remedies  available  at  law  or  in  equity),  the  Company  shall  pay  to  each  holder  of
Registrable Securities relating to such Registration Statement an amount in cash equal to two percent (2%) of such Investor’s total committed purchase price for the Registrable
Securities affected by such failure pursuant to the Securities Purchase Agreement (i.e., 2.0% of $2,500,000, or $50,000) (1) within three (3) Business Days after the date of such
Filing Failure, Effectiveness Failure, Maintenance Failure or Current Public Information Failure, as applicable, and (2) on every thirty (30) day anniversary of (I) a Filing Failure
until such Filing Failure is cured; (II) an Effectiveness Failure until such Effectiveness Failure is cured; (III) a Maintenance Failure until such Maintenance Failure is cured; and
(IV) a Current Public Information Failure until the earlier of (i) the date such Current Public Information Failure is cured and (ii) such time that such public information is no
longer required pursuant to Rule 144 (in each case, pro rated for periods totaling less than thirty (30) days). The payments to which a holder of Registrable Securities shall be
entitled pursuant to this Section 2(e) are referred to herein as “Registration Delay Payments.” Following the initial Registration Delay Payment for any particular event or
failure (which shall be paid on the date of such event or failure, as set forth above), without limiting the foregoing, if an event or failure giving rise to the Registration Delay
Payments is cured prior to any thirty (30) day anniversary of such event or failure, then no further Registration Delay Payment(s) shall accrue after such cure. In the event the
Company fails to make Registration Delay Payments in a timely manner in accordance with the foregoing, such Registration Delay Payments shall bear interest at the rate of
one percent (1%) per month (prorated for partial months) until paid in full. Notwithstanding the foregoing, no Registration Delay Payments shall be owed to an Investor: (i) with
respect to an Effectiveness Failure, a Maintenance Failure or a Current Public Information Failure, for any period after the date on which such Investor may conduct a resale of
all of its Registrable Securities in reliance on a valid exemption from registration in accordance with Rule 144 and (ii) with respect to any Registrable Securities excluded from a
Registration  Statement  by  election  of  an  Investor.  Notwithstanding  anything  herein  to  the  contrary,  except  in  connection  with  a  Current  Public  Information  Failure,  the
Company shall not be required to make more than an aggregate of twelve (12) Registration Delay Payments pursuant to this Section 2(e), where any such payment pursuant to
clause (2) of this Section 2(e) covering less than a 30-day period shall constitute a fraction of a Registration Delay Payment (i.e., no more than 24% in the aggregate).

-4-

 
 
 
 
 
 
 
(f) Offering. Notwithstanding anything to the contrary contained in this Agreement, the Company agrees with the Buyers that each Registration Statement required to
become  effective  hereunder  shall  become  effective  and  be  used  for  resales  by  the  Investors  such  that  it  does  not  constitute  and  is  not  deemed  to  constitute  an  offering  of
securities by, or on behalf of, the Company, and that permits the continuous resale at the market by the Investors participating therein (or as otherwise may be acceptable to each
Investor) without being named therein as an “underwriter.”

(g) Piggyback Registrations. Without limiting any obligation of the Company hereunder (including its obligations under Section 2(h)) or under the Securities Purchase
Agreement,  if  there  is  not  an  effective  Registration  Statement  covering  all  of  the  Registrable  Securities  or  the  prospectus  contained  therein  is  not  available  for  use  and  the
Company shall determine to prepare and file with the SEC a registration statement relating to an offering for its own account or the account of others under the 1933 Act of any
of its equity securities (other than on Form S-4 or Form S-8 (each as promulgated under the 1933 Act) or their then equivalents relating to equity securities to be issued solely in
connection with any acquisition of any entity or business or equity securities issuable in connection with the Company’s stock option or other employee benefit plans), then the
Company shall deliver to each Investor a written notice of such determination and, if within fifteen (15) days after the date of the delivery of such notice, any such Investor shall
so request in writing, the Company shall include in such registration statement all or any part of such Registrable Securities such Investor requests to be registered; provided,
however,  the  Company  shall  not  be  required  to  register  any  Registrable  Securities  pursuant  to  this  Section  2(g)  that  are  eligible  for  resale  pursuant  to  Rule  144  without
restriction (including, without limitation, volume restrictions) and without the need for current public information required by Rule 144(c)(1) (or Rule 144(i)(2), if applicable) or
that are the subject of a then-effective Registration Statement. Notwithstanding anything else to the contrary in this Section 2(g), if (i) the Commission or any position of the
Staff  sets  forth  a  limitation  on  the  number  of  Registrable  Securities  permitted  to  be  registered  on  a  particular  Registration  Statement  as  a  secondary  offering  or  (ii)  the
Registration  Statement  is  in  the  form  of  an  underwritten  offering  and  the  managing  underwriter(s)  advise  the  Company  that  the  dollar  amount  or  number  of  Registrable
Securities, taken together with all of the other securities which the Company desires to sell or for which registration has been requested pursuant to written contractual piggy-
back registration rights held by other stockholders, exceeds the maximum dollar amount or maximum number of securities that can be sold in such offering without adversely
affecting  the  proposed  offering  price,  timing,  distribution  method,  or  probability  of  success  (collectively,  such  limitation  the  “Maximum  Number  of  Securities”),  then  the
Company shall limit the securities to be included on such Registration Statement to: first, the number of securities which the Company desires to sell for itself without exceeding
the Maximum Number of Securities; and second, securities (including Registrable Securities) for which registration has been requested pursuant to written contractual piggy-
back registration rights, pro rata in accordance with the number of securities that each such person has requested be included in such registration regardless of the number of
securities held by each such person, that can be sold without exceeding the Maximum Number of Securities.

(h) No Inclusion of Other Securities. Except as set forth in Schedule 2(h) hereto, in no event shall the Company include any securities other than Registrable Securities
on any Registration Statement without the prior written consent of the Required Holders. Until the Applicable Date (as defined in the Securities Purchase Agreement), except as
set forth in Schedule 4(j) of the Securities Purchase Agreement, the Company shall not enter into any agreement providing any registration rights to any of its security holders
and the Company shall not file any other registration statement until such time.

-5-

 
 
 
 
 
 
 
 
 
3. Related Obligations.

The  Company  shall  use  its  best  efforts  to  effect  the  registration  of  the  Registrable  Securities  in  accordance  with  the  intended  method  of  disposition  thereof,  and,

pursuant thereto, the Company shall have the following obligations:

(a) The Company shall promptly prepare and file with the SEC a Registration Statement with respect to all the Registrable Securities (but in no event later than the
applicable Filing Deadline) and use its best efforts to cause such Registration Statement to become effective as soon as practicable after such filing (but in no event later than the
Effectiveness Deadline). The Company shall keep each Registration Statement effective (and the prospectus contained therein available for use) pursuant to Rule 415 for resales
by the Investors on a delayed or continuous basis at then-prevailing market prices (and not fixed prices) at all times until the earlier of (i) the date as of which all of the Investors
may sell all of the Registrable Securities required to be covered by such Registration Statement without restriction pursuant to Rule 144 (including, without limitation, volume
restrictions) and without the need for current public information required by Rule 144(c)(1) (or Rule 144(i)(2), if applicable) or (ii) the date on which the Investors shall have
sold  all  of  the  Registrable  Securities  covered  by  such  Registration  Statement  (the  “Registration  Period”).  Notwithstanding  anything  to  the  contrary  contained  in  this
Agreement,  the  Company  shall  ensure  that,  when  filed  and  at  all  times  while  effective,  each  Registration  Statement  (including,  without  limitation,  all  amendments  and
supplements thereto) and the prospectus (including, without limitation, all amendments and supplements thereto) used in connection with such Registration Statement (1) shall
not  contain  any  untrue  statement  of  a  material  fact  or  omit  to  state  a  material  fact  required  to  be  stated  therein,  or  necessary  to  make  the  statements  therein  (in  the  case  of
prospectuses, in the light of the circumstances in which they were made) not misleading and (2) will disclose (whether directly or through incorporation by reference to other
SEC filings to the extent permitted) all material information regarding the Company and its securities. The Company shall submit to the SEC, within one (1) Business Day after
the later of the date that (i) the Company learns that no review of a particular Registration Statement will be made by the Staff or that the Staff has no further comments on a
particular Registration Statement (as the case may be) and (ii) the consent of Legal Counsel is obtained pursuant to Section 3(c) (which consent shall be immediately sought), a
request for acceleration of effectiveness of such Registration Statement to a time and date not later than forty-eight (48) hours after the submission of such request.

(b)  The  Company  shall  prepare  and  file  with  the  SEC  such  amendments  (including,  without  limitation,  post-effective  amendments)  and  supplements  to  each
Registration Statement and the prospectus used in connection with each such Registration Statement, which prospectus is to be filed pursuant to Rule 424 promulgated under the
1933 Act, as may be necessary to keep each such Registration Statement effective at all times during the Registration Period for such Registration Statement, and, during such
period, comply with the provisions of the 1933 Act with respect to the disposition of all Registrable Securities of the Company required to be covered by such Registration
Statement until such time as all of such Registrable Securities shall have been disposed of in accordance with the intended methods of disposition by the seller or sellers thereof
as set forth in such Registration Statement; provided, however, by 8:30 a.m. (New York time) on the Business Day immediately following each Effective Date, the Company
shall  file  with  the  SEC  in  accordance  with  Rule  424(b)  under  the  1933 Act  the  final  prospectus  to  be  used  in  connection  with  sales  pursuant  to  the  applicable  Registration
Statement (whether or not such a prospectus is technically required by such rule). In the case of amendments and supplements to any Registration Statement which are required
to be filed pursuant to this Agreement (including, without limitation, pursuant to this Section 3(b)) by reason of the Company filing a report on Form 20-F or any similar or
successor report under the Securities Exchange Act of 1934, as amended (the “1934 Act”), the Company shall have incorporated such report by reference into such Registration
Statement, if applicable, or shall file such amendments or supplements with the SEC on the same day on which the 1934 Act report is filed which created the requirement for the
Company to amend or supplement such Registration Statement.

(c) The Company shall (A) permit Legal Counsel to review and comment upon (i) each Registration Statement at least two (2) Business Days prior to its filing with the
SEC and (ii) all amendments and supplements to each Registration Statement (including, without limitation, the prospectus contained therein) (except for Annual Reports on
Form 20-F, Report of Foreign Private Issuer on Form 6-K, and any similar or successor reports) within a reasonable number of days prior to their filing with the SEC, and (B)
not file any Registration Statement or amendment or supplement thereto in a form to which Legal Counsel reasonably objects. The Company shall not submit a request for
acceleration of the effectiveness of a Registration Statement or any amendment or supplement thereto or to any prospectus contained therein without the prior consent of Legal
Counsel, which consent shall not be unreasonably withheld. The Company shall promptly furnish to Legal Counsel without charge, (i) copies of any correspondence from the
SEC or the Staff to the Company or its representatives relating to each Registration Statement, provided that such correspondence shall not contain any material, non-public
information regarding the Company or any of its Subsidiaries (as defined in the Securities Purchase Agreement), (ii) after the same is prepared and filed with the SEC, one (1)
copy  of  each  Registration  Statement  and  any  amendment(s)  and  supplement(s)  thereto,  including,  without  limitation,  financial  statements  and  schedules,  all  documents
incorporated therein by reference, if requested by an Investor, and all exhibits and (iii) upon the effectiveness of each Registration Statement, one (1) copy of the prospectus
included  in  such  Registration  Statement  and  all  amendments  and  supplements  thereto.  The  Company  shall  reasonably  cooperate  with  Legal  Counsel  in  performing  the
Company’s obligations pursuant to this Section 3.

-6-

 
 
 
 
 
 
 
 
 
 
 
(d) The Company shall promptly furnish to each Investor whose Registrable Securities are included in any Registration Statement, without charge, (i) after the same is
prepared  and  filed  with  the  SEC,  one  (1)  copy  of  each  Registration  Statement  and  any  amendment(s)  and  supplement(s)  thereto,  including,  without  limitation,  financial
statements and schedules, all documents incorporated therein by reference, if requested by an Investor, all exhibits and each preliminary prospectus, (ii) upon the effectiveness
of each Registration Statement, one (1) copy of the prospectus included in such Registration Statement and all amendments and supplements thereto (or such other number of
copies as such Investor may reasonably request from time to time) and (iii) such other documents, including, without limitation, copies of any preliminary or final prospectus,
as such Investor may reasonably request from time to time in order to facilitate the disposition of the Registrable Securities owned by such Investor.

(e) The Company shall use its best efforts to (i) register and qualify, unless an exemption from registration and qualification applies, the resale by Investors of the
Registrable Securities covered by a Registration Statement under such other securities or “blue sky” laws of all applicable jurisdictions in the United States, (ii) prepare and file
in those jurisdictions, such amendments (including, without limitation, post-effective amendments) and supplements to such registrations and qualifications as may be necessary
to maintain the effectiveness thereof during the Registration Period, (iii) take such other actions as may be necessary to maintain such registrations and qualifications in effect at
all  times  during  the  Registration  Period,  and  (iv)  take  all  other  actions  reasonably  necessary  or  advisable  to  qualify  the  Registrable  Securities  for  sale  in  such  jurisdictions;
provided, however, the Company shall not be required in connection therewith or as a condition thereto to (y) qualify to do business in any jurisdiction where it would not
otherwise be required to qualify but for this Section 3(e) or (z) subject itself to general taxation in any such jurisdiction. The Company shall promptly notify Legal Counsel and
each Investor who holds Registrable Securities of the receipt by the Company of any notification with respect to the suspension of the registration or qualification of any of the
Registrable Securities for sale under the securities or “blue sky” laws of any jurisdiction in the United States or its receipt of actual notice of the initiation or threatening of any
proceeding for such purpose.

(f) The Company shall notify Legal Counsel and each Investor in writing of the happening of any event, as promptly as  practicable  after  becoming  aware  of  such
event, as a result of which the prospectus included in a Registration Statement, as then in effect, includes an untrue statement of a material fact or omission to state a material
fact required to be stated therein or necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading (provided that in no
event shall such notice contain any material, non-public information regarding the Company or any of its Subsidiaries), and promptly prepare a supplement or amendment to
such Registration Statement and such prospectus contained therein to correct such untrue statement or omission and deliver ten (10) copies of such supplement or amendment to
Legal  Counsel  and  each  Investor  (or  such  other  number  of  copies  as  Legal  Counsel,  legal  counsel  for  each  other  Investor  or  such  Investor  may  reasonably  request).  The
Company shall also promptly notify Legal Counsel and each Investor in writing (i) when a prospectus or any prospectus supplement or post-effective amendment has been
filed, when a Registration Statement or any post-effective amendment has become effective (notification of such effectiveness shall be delivered to Legal Counsel and each
Investor by facsimile or e-mail on the same day of such effectiveness and by overnight mail), and when the Company receives written notice from the SEC that a Registration
Statement or any post-effective amendment will be reviewed by the SEC, (ii) of any request by the SEC for amendments or supplements to a Registration Statement or related
prospectus or related information, (iii) of the Company’s reasonable determination that a post-effective amendment to a Registration Statement would be appropriate; and (iv)
of  the  receipt  of  any  request  by  the  SEC  or  any  other  federal  or  state  governmental  authority  for  any  additional  information  relating  to  the  Registration  Statement  or  any
amendment or supplement thereto or any related prospectus. The Company shall respond as promptly as practicable to any comments received from the SEC with respect to
each Registration Statement or any amendment thereto (it being understood and agreed that the Company’s response to any such comments shall be delivered to the SEC no
later than five (5) Business Days after the receipt thereof).

(g) The Company shall (i) use its best efforts to prevent the issuance of any stop order or other suspension of effectiveness of each Registration Statement or the use of
any  prospectus  contained  therein,  or  the  suspension  of  the  qualification,  or  the  loss  of  an  exemption  from  qualification,  of  any  of  the  Registrable  Securities  for  sale  in  any
jurisdiction and, if such an order or suspension is issued, to obtain the withdrawal of such order or suspension at the earliest possible moment and (ii) notify Legal Counsel and
each Investor who holds Registrable Securities of the issuance of such order and the resolution thereof or its receipt of actual notice of the initiation or threat of any proceeding
for such purpose.

-7-

 
 
 
 
 
 
 
 
 
 
(h) The Company shall hold in confidence and not make any disclosure of information concerning an Investor provided to the Company unless (i) disclosure of such
information is necessary to comply with federal or state securities laws or delivered to the Company for the purpose of inclusion in a Registration Statement, (ii) the disclosure
of  such  information  is  necessary  to  avoid  or  correct  a  misstatement  or  omission  in  any  Registration  Statement  or  is  otherwise  required  to  be  disclosed  in  such  Registration
Statement pursuant to the 1933 Act, (iii) the release of such information is ordered pursuant to a subpoena or other final, non-appealable order from a court or governmental
body of competent jurisdiction, or (iv) such information has been made generally available to the public other than by disclosure in violation of this Agreement or any other
Transaction Document. The Company agrees that it shall, upon learning that disclosure of such information concerning an Investor is sought in or by a court or governmental
body of competent jurisdiction or through other means, give prompt written notice to such Investor and allow such Investor, at such Investor’s expense, to undertake appropriate
action to prevent disclosure of, or to obtain a protective order for, such information.

(i)  Without  limiting  any  obligation  of  the  Company  under  the  Securities  Purchase  Agreement,  the  Company  shall  use  its  best  efforts  either  to  cause  all  of  the
Registrable Securities covered by each Registration Statement to be listed on each securities exchange on which securities of the same class or series issued by the Company are
then listed, if any, if the listing of such Registrable Securities is then permitted under the rules of such exchange, or (ii) if, despite the Company’s best efforts to satisfy the
preceding clause (i) the Company is unsuccessful in satisfying the preceding clause (i), without limiting the generality of the foregoing, to use its best efforts to arrange for at
least two market makers to register with the Financial Industry Regulatory Authority (“FINRA”) as such with respect to such Registrable Securities.

(j) The Company shall cooperate with the Investors who hold Registrable Securities being offered and, to the extent applicable, facilitate the timely preparation and
delivery of certificates (not bearing any restrictive legend) representing the Registrable Securities to be offered pursuant to a Registration Statement and enable such certificates
to be in such denominations or amounts (as the case may be) as the Investors may reasonably request from time to time and registered in such names as the Investors may
request.

(k) If requested by an Investor, the Company shall as soon as practicable after receipt of notice from such Investor and, (i) incorporate in a prospectus supplement or
post-effective amendment such information as an Investor reasonably requests to be included therein relating to the sale and distribution of Registrable Securities, including,
without limitation, information with respect to the number of Registrable Securities being offered or sold, the purchase price being paid therefor and any other terms of the
offering of the Registrable Securities to be sold in such offering; (ii) make all required filings of such prospectus supplement or post-effective amendment after being notified of
the  matters  to  be  incorporated  in  such  prospectus  supplement  or  post-effective  amendment;  and  (iii)  supplement  or  make  amendments  to  any  Registration  Statement  or
prospectus contained therein if reasonably requested by an Investor holding any Registrable Securities.

(l)  The  Company  shall  use  its  best  efforts  to  cause  the  Registrable  Securities  covered  by  a  Registration  Statement  to  be  registered  with  or  approved  by  such  other

governmental agencies or authorities as may be necessary to consummate the disposition of such Registrable Securities.

(m) The Company shall make generally available to its security holders as soon as practical, but not later than ninety (90) days after the close of the period covered
thereby,  an  earnings  statement  (in  form  complying  with,  and  in  the  manner  provided  by,  the  provisions  of  Rule  158  under  the  1933 Act)  covering  a  twelve-month  period
beginning not later than the first day of the Company’s fiscal quarter next following the applicable Effective Date of each Registration Statement.

(n) The Company shall otherwise use its best efforts to comply with all applicable rules and regulations of the SEC in connection with any registration hereunder.

(o) Within one (1) Business Day after a Registration Statement which covers Registrable Securities is declared effective by the SEC, the Company shall deliver, and
shall cause legal counsel for the Company to deliver, to the transfer agent for such Registrable Securities (with copies to the Investors whose Registrable Securities are included
in such Registration Statement) confirmation that such Registration Statement has been declared effective by the SEC in the form attached hereto as Exhibit A.

-8-

 
 
 
 
 
 
 
 
 
 
 
 
 
 
(p) Once eligible, the Company shall use its best efforts to maintain eligibility for use of Form F-3 (or any successor form thereto) for the registration of the resale of

all the Registrable Securities.

(q) The Company shall take all other reasonable actions necessary to expedite and facilitate disposition by each Investor of its Registrable Securities pursuant to each

Registration Statement.

4. Obligations of the Investors.

(a) At least five (5) Business Days prior to the first anticipated filing date of each Registration Statement, the Company shall notify each Investor in writing of the
information the Company seeks from each such Investor with respect to such Registration Statement. It shall be a condition precedent to the obligations of the Company to
complete the registration pursuant to this Agreement with respect to the Registrable Securities of a particular Investor that such Investor shall furnish to the Company such
information regarding itself, the Registrable Securities held by it and the intended method of disposition of the Registrable Securities held by it, as shall be reasonably required,
in the good faith judgment of such Investor, to effect and maintain the effectiveness of the registration of such Registrable Securities

(b) Each Investor agrees that, upon receipt of any notice from the Company of the happening of any event of the kind described in Section 3(g) or the first sentence of
3(f), such Investor will immediately discontinue disposition of Registrable Securities pursuant to any Registration Statement(s) covering such Registrable Securities until such
Investor’s  receipt  of  the  copies  of  the  supplemented  or  amended  prospectus  contemplated  by  Section  3(g)  or  the  first  sentence  of  Section  3(f)  or  receipt  of  notice  that  no
supplement or amendment is required. Notwithstanding anything to the contrary in this Section 4(b), the Company shall cause its transfer agent to deliver unlegended Ordinary
Shares to a transferee of an Investor in accordance with the terms of the Securities Purchase Agreement in connection with any sale of Registrable Securities with respect to
which such Investor has entered into a contract for sale prior to the Investor’s receipt of a notice from the Company of the happening of any event of the kind described in
Section 3(g) or the first sentence of Section 3(f) and for which such Investor has not yet settled.

(c) Each Investor covenants and agrees that it will comply with the prospectus delivery requirements of the 1933 Act as applicable to it in connection with sales of

Registrable Securities pursuant to a Registration Statement.

5. Expenses of Registration.

All reasonable expenses, other than underwriting discounts and commissions, incurred in connection with registrations, filings or qualifications pursuant to Sections 2
and  3,  including,  without  limitation,  all  registration,  listing  and  qualifications  fees,  printers  and  accounting  fees,  FINRA  filing  fees  (if  any)  and  fees  and  disbursements  of
counsel for the Company shall be paid by the Company.

-9-

 
 
 
 
 
 
 
 
 
 
 
 
 
 
6. Indemnification.

(a) To the fullest extent permitted by law, the Company will, and hereby does, indemnify, hold harmless and defend each Investor and each of its directors, officers,
managers, shareholders, members, partners, employees, agents, advisors, representatives (and any other Persons with a functionally equivalent role of a Person holding such
titles notwithstanding the lack of such title or any other title) and each Person, if any, who controls such Investor within the meaning of the 1933 Act or the 1934 Act and each of
the directors, officers, managers, shareholders, members, partners, employees, agents, advisors, representatives (and any other Persons with a functionally equivalent role of a
Person holding such titles notwithstanding the lack of such title or any other title) of such controlling Persons (each, an “Indemnified Person”), against any losses, obligations,
claims, damages, liabilities, contingencies, judgments, fines, penalties, charges, costs (including, without limitation, court costs, reasonable attorneys’ fees and costs of defense
and investigation), amounts paid in settlement or expenses, joint or several, (collectively, “Claims”) incurred in investigating, preparing or defending any action, claim, suit,
inquiry,  proceeding,  investigation  or  appeal  taken  from  the  foregoing  by  or  before  any  court  or  governmental,  administrative  or  other  regulatory  agency,  body  or  the  SEC,
whether pending or threatened, whether or not an indemnified party is or may be a party thereto (“Indemnified Damages”), to which any of them may become subject insofar
as  such  Claims  (or  actions  or  proceedings,  whether  commenced  or  threatened,  in  respect  thereof)  arise  out  of  or  are  based  upon:  (i)  any  untrue  statement  or  alleged  untrue
statement of a material fact in a Registration Statement or any post-effective amendment thereto or in any filing made in connection with the qualification of the offering under
the securities or other “blue sky” laws of any jurisdiction in which Registrable Securities are offered (“Blue Sky Filing”), or the omission or alleged omission to state a material
fact required to be stated therein or necessary to make the statements therein not misleading, (ii) any untrue statement or alleged untrue statement of a material fact contained in
any preliminary prospectus if used prior to the effective date of such Registration Statement, or contained in the final prospectus (as amended or supplemented, if the Company
files any amendment thereof or supplement thereto with the SEC) or the omission or alleged omission to state therein any material fact necessary to make the statements made
therein, in light of the circumstances under which the statements therein were made, not misleading or (iii) any violation or alleged violation by the Company of the 1933 Act,
the 1934 Act, any other law, including, without limitation, any state securities law, or any rule or regulation thereunder relating to the offer or sale of the Registrable Securities
pursuant to a Registration Statement (the matters in the foregoing clauses (i) through (iii) being, collectively, “Violations”) unless such Violations are based primarily upon a
breach of Investor’s representations, warranties, or covenants under the Transaction Documents or any violations by Investor of state or federal securities laws or any conduct
by Investor which constitutes fraud, gross negligence or willful misconduct. To the extent that the foregoing undertaking by the Company may be unenforceable for any reason,
the Company shall make the maximum contribution to the payment and satisfaction of each of the Indemnified Liabilities which is permissible under applicable law. Subject to
Section 6(c), the Company shall reimburse the Indemnified Persons, promptly as such expenses are incurred and are due and payable, for any legal fees or other reasonable
expenses  incurred  by  them  in  connection  with  investigating  or  defending  any  such  Claim.  Notwithstanding  anything  to  the  contrary  contained  herein,  the  indemnification
agreement contained in this Section 6(a): (i) shall not apply to a Claim by an Indemnified Person arising out of or based upon a Violation which occurs in reliance upon and in
conformity with information furnished in writing to the Company by such Indemnified Person for such Indemnified Person expressly for use in connection with the preparation
of such Registration Statement or any such amendment thereof or supplement thereto and (ii) shall not be available to a particular Investor to the extent such Claim is based on a
failure of such Investor to deliver or to cause to be delivered the prospectus made available by the Company (to the extent applicable), including, without limitation, a corrected
prospectus, if such prospectus or corrected prospectus was timely made available by the Company pursuant to Section 3(d) and then only if, and to the extent that, following the
receipt of the corrected prospectus no grounds for such Claim would have existed; and (iii) shall not apply to amounts paid in settlement of any Claim if such settlement is
effected without the prior written consent of the Company, which consent shall not be unreasonably withheld or delayed. Such indemnity shall remain in full force and effect
regardless  of  any  investigation  made  by  or  on  behalf  of  the  Indemnified  Person  and  shall  survive  the  transfer  of  any  of  the  Registrable  Securities  by  any  of  the  Investors
pursuant to Section 9.

(b) In connection with any Registration Statement in which an Investor is participating, such Investor agrees to severally and not jointly indemnify, hold harmless and
defend, to the same extent and in the same manner as is set forth in Section 6(a), the Company, each of its directors, each of its officers who signs the Registration Statement
and each Person, if any, who controls the Company within the meaning of the 1933 Act or the 1934 Act (each, an “ Indemnified Party”), against any Claim or Indemnified
Damages to which any of them may become subject, under the 1933 Act, the 1934 Act or otherwise, insofar as such Claim or Indemnified Damages arise out of or are based
upon any Violation, in each case, to the extent, and only to the extent, that such Violation occurs in reliance upon and in conformity with written information furnished to the
Company  by  such  Investor  expressly  for  use  in  connection  with  such  Registration  Statement;  and,  subject  to  Section  6(c)  and  the  below  provisos  in  this  Section  6(b),  such
Investor will reimburse an Indemnified Party any legal or other expenses reasonably incurred by such Indemnified Party in connection with investigating or defending any such
Claim;  provided,  however,  the  indemnity  agreement  contained  in  this  Section  6(b)  and  the  agreement  with  respect  to  contribution  contained  in  Section  7  shall  not  apply  to
amounts paid in settlement of any Claim if such settlement is effected without the prior written consent of such Investor, which consent shall not be unreasonably withheld or
delayed, provided further that such Investor shall be liable under this Section 6(b) for only that amount of a Claim or Indemnified Damages as does not exceed the net proceeds
to  such  Investor  as  a  result  of  the  applicable  sale  of  Registrable  Securities  pursuant  to  such  Registration  Statement.  Such  indemnity  shall  remain  in  full  force  and  effect
regardless  of  any  investigation  made  by  or  on  behalf  of  such  Indemnified  Party  and  shall  survive  the  transfer  of  any  of  the  Registrable  Securities  by  any  of  the  Investors
pursuant to Section 9.

-10-

 
 
 
 
 
 
 
 
 
(c) Promptly after receipt by an Indemnified Person or Indemnified Party (as the case may be) under this Section 6 of notice of the commencement of any action or
proceeding (including, without limitation, any governmental action or proceeding) involving a Claim, such Indemnified Person or Indemnified Party (as the case may be) shall,
if a Claim in respect thereof is to be made against any indemnifying party under this Section 6, deliver to the indemnifying party a written notice of the commencement thereof,
and the indemnifying party shall have the right to participate in, and, to the extent the indemnifying party so desires, jointly with any other indemnifying party similarly noticed,
to assume control of the defense thereof with counsel mutually satisfactory to the indemnifying party and the Indemnified Person or the Indemnified Party (as the case may be);
provided, however, an Indemnified Person or Indemnified Party (as the case may be) shall have the right to retain its own counsel with the fees and expenses of such counsel to
be paid by the indemnifying party if: (i) the indemnifying party has agreed in writing to pay such fees and expenses; (ii) the indemnifying party shall have failed promptly to
assume the defense of such Claim and to employ counsel reasonably satisfactory to such Indemnified Person or Indemnified Party (as the case may be) in any such Claim; or
(iii) the named parties to any such Claim (including, without limitation, any impleaded parties) include both such Indemnified Person or Indemnified Party (as the case may be)
and the indemnifying party, and such Indemnified Person or such Indemnified Party (as the case may be) shall have been advised by counsel in writing that a conflict of interest
is  likely  to  exist  if  the  same  counsel  were  to  represent  such  Indemnified  Person  or  such  Indemnified  Party  and  the  indemnifying  party  (in  which  case,  if  such  Indemnified
Person or such Indemnified Party (as the case may be) notifies the indemnifying party in writing that it elects to employ separate counsel at the expense of the indemnifying
party, then the indemnifying party shall not have the right to assume the defense thereof and such counsel shall be at the expense of the indemnifying party, provided further
that in the case of clause (iii) above the indemnifying party shall not be responsible for the reasonable fees and expenses of more than one (1) separate legal counsel for such
Indemnified  Person  or  Indemnified  Party  (as  the  case  may  be)).  The  Indemnified  Party  or  Indemnified  Person  (as  the  case  may  be)  shall  reasonably  cooperate  with  the
indemnifying  party  in  connection  with  any  negotiation  or  defense  of  any  such  action  or  Claim  by  the  indemnifying  party  and  shall  furnish  to  the  indemnifying  party  all
information reasonably available to the Indemnified Party or Indemnified Person (as the case may be) which relates to such action or Claim. The indemnifying party shall keep
the Indemnified Party or Indemnified Person (as the case may be) reasonably apprised at all times as to the status of the defense or any settlement negotiations with respect
thereto.  No  indemnifying  party  shall  be  liable  for  any  settlement  of  any  action,  claim  or  proceeding  effected  without  its  prior  written  consent;  provided,  however,  the
indemnifying party shall not unreasonably withhold, delay or condition its consent. No indemnifying party shall, without the prior written consent of the Indemnified Party or
Indemnified Person (as the case may be), which shall not be unreasonably withheld, conditioned or delayed, consent to entry of any judgment or enter into any settlement or
other compromise which does not include as an unconditional term thereof the giving by the claimant or plaintiff to such Indemnified Party or Indemnified Person (as the case
may be) of a release from all liability in respect to such Claim or litigation, and such settlement shall not include any admission as to fault on the part of the Indemnified Party.
Following indemnification as provided for hereunder, the indemnifying party shall be subrogated to all rights of the Indemnified Party or Indemnified Person (as the case may
be)  with  respect  to  all  third  parties,  firms  or  corporations  relating  to  the  matter  for  which  indemnification  has  been  made.  The  failure  to  deliver  written  notice  to  the
indemnifying party within a reasonable time of the commencement of any such action shall not relieve such indemnifying party of any liability to the Indemnified Person or
Indemnified Party (as the case may be) under this Section 6, except to the extent that the indemnifying party is materially and adversely prejudiced in its ability to defend such
action.

(d) No Person involved in the sale of Registrable Securities who is guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the 1933 Act) in
connection with such sale shall be entitled to indemnification from any Person involved in such sale of Registrable Securities who is not guilty of fraudulent misrepresentation.

(e) The indemnification required by this Section 6 shall be made by periodic payments of the amount thereof during the course of the investigation or defense, as and

when bills are received or Indemnified Damages are incurred.

(f) The indemnity and contribution agreements contained herein shall be in addition to (i) any cause of action or similar right of the Indemnified Party or Indemnified

Person against the indemnifying party or others, and (ii) any liabilities the indemnifying party may be subject to pursuant to the law.

-11-

 
 
 
 
 
 
 
 
 
 
7. Contribution.

To the extent any indemnification by an indemnifying party is prohibited or limited by law, then indemnifying party, in lieu of indemnifying such Indemnified Party or
Indemnified Person, shall contribute to the amount paid or payable by such Indemnified Party or Indemnified Person as a result of such Claim or Indemnified Damages in such
proportion as is appropriate to reflect the relative fault of the Indemnified Party or Indemnified Person and the indemnifying party in connection with the actions or omissions
which resulted in Claim or Indemnified Damages, as well as any other relevant equitable considerations. The relative fault of any Indemnified Party or Indemnified Person and
any indemnifying party shall be determined by reference to, among other things, whether the untrue or alleged untrue statement of a material fact or the omission or alleged
omission to state a material fact relates to information supplied by such Indemnified Party or such Indemnifying Party and the parties’ relative intent, knowledge, access to
information and opportunity to correct or prevent such statement or omission. The parties hereto agree that it would not be just and equitable if contribution pursuant to this
Section 7 were determined by pro rata allocation or by any other method of allocation which does not take account of the equitable considerations referred to in the immediately
preceding  sentence.  Notwithstanding  the  foregoing:  (i)  no  contribution  shall  be  made  under  circumstances  where  the  maker  would  not  have  been  liable  for  indemnification
under  the  fault  standards  set  forth  in  Section  6  of  this  Agreement,  (ii)  no  Person  involved  in  the  sale  of  Registrable  Securities  which  Person  is  guilty  of  fraudulent
misrepresentation (within the meaning of Section 11(f) of the 1933 Act) in connection with such sale shall be entitled to contribution from any Person involved in such sale of
Registrable Securities who was not guilty of fraudulent misrepresentation; and (iii) contribution by any seller of Registrable Securities shall be limited in amount to the amount
of net proceeds received by such seller from the applicable sale of such Registrable Securities pursuant to such Registration Statement. Notwithstanding the provisions of this
Section 7, no Investor shall be required to contribute, in the aggregate, any amount in excess of the amount by which the net proceeds actually received by such Investor from
the  applicable  sale  of  the  Registrable  Securities  subject  to  the  Claim  exceeds  the  amount  of  any  damages  that  such  Investor  has  otherwise  been  required  to  pay,  or  would
otherwise be required to pay under Section 6(b), by reason of such untrue or alleged untrue statement or omission or alleged omission.

8. Reports Under the 1934 Act.

With a view to making available to the Investors the benefits of Rule 144, the Company agrees to:

(a) make and keep public information available, as those terms are understood and defined in Rule 144;

(b) file with the SEC in a timely manner all reports and other documents required of the Company under the 1933 Act and the 1934 Act so long as the Company
remains subject to such requirements (it being understood and agreed that nothing herein shall limit any obligations of the Company under the Securities Purchase Agreement)
and the filing of such reports and other documents is required for the applicable provisions of Rule 144; and

(c) furnish to each Investor so long as such Investor owns Registrable Securities, promptly upon request, (i) a written statement by the Company, if true, that it has
complied with the reporting, submission and posting requirements of Rule 144 and the 1934 Act, (ii) a copy of the most recent annual or quarterly report of the Company and
such other reports and documents so filed by the Company with the SEC if such reports are not publicly available via EDGAR, and (iii) such other information as may be
reasonably requested to permit the Investors to sell such securities pursuant to Rule 144 without registration.

-12-

 
 
 
 
 
 
 
 
 
 
 
 
 
9. Assignment of Registration Rights.

All or any portion of the rights under this Agreement shall be automatically assignable by each Investor to any transferee or assignee (as the case may be) of all or any
portion of such Investor’s Registrable Securities or Warrants if: (i) such Investor agrees in writing with such transferee or assignee (as the case may be) to assign all or any
portion  of  such  rights,  and  a  copy  of  such  agreement  is  furnished  to  the  Company  within  a  reasonable  time  after  such  transfer  or  assignment  (as  the  case  may  be);  (ii)  the
Company is, within a reasonable time after such transfer or assignment (as the case may be), furnished with written notice of (a) the name and address of such transferee or
assignee  (as  the  case  may  be),  and  (b)  the  securities  with  respect  to  which  such  registration  rights  are  being  transferred  or  assigned  (as  the  case  may  be);  (iii)  immediately
following such transfer or assignment (as the case may be) the further disposition of such securities by such transferee or assignee (as the case may be) is restricted under the
1933 Act or applicable state securities laws if so required; (iv) at or before the time the Company receives the written notice contemplated by clause (ii) of this sentence such
transferee or assignee (as the case may be) agrees in writing with the Company to be bound by all of the provisions contained herein; (v) such transfer or assignment (as the case
may  be)  shall  have  been  made  in  accordance  with  the  applicable  requirements  of  the  Securities  Purchase Agreement  and  the  Warrants  (as  the  case  may  be);  and  (vi)  such
transfer or assignment (as the case may be) shall have been conducted in accordance with all applicable federal and state securities laws.

10. Amendment of Registration Rights.

Provisions of this Agreement may be amended only with the written consent of the Company and the Required Holders. No waiver shall be effective unless it is in
writing and signed by an authorized representative of the waiving party. No consideration shall be offered or paid to any Person to amend or consent to a waiver or modification
of any provision of this Agreement unless the same consideration also is offered to all of the parties to this Agreement.

11. Miscellaneous.

(a) Solely for purposes of this Agreement, a Person is deemed to be a holder of Registrable Securities whenever such Person owns, or is deemed to own, of record such
Registrable  Securities.  If  the  Company  receives  conflicting  instructions,  notices  or  elections  from  two  or  more  Persons  with  respect  to  the  same  Registrable  Securities,  the
Company shall act upon the basis of instructions, notice or election received from such record owner of such Registrable Securities.

(b) Any  notices,  consents,  waivers  or  other  communications  required  or  permitted  to  be  given  under  the  terms  of  this Agreement  must  be  in  writing  and  will  be
deemed  to  have  been  delivered:  (i)  upon  receipt,  when  delivered  personally;  (ii)  upon  receipt,  when  sent  by  e-mail  (provided  confirmation  of  transmission  is  electronically
generated  and  kept  on  file  by  the  sending  party);  or  (iii)  one  (1)  Business  Day  after  deposit  with  a  nationally  recognized  overnight  delivery  service  with  next  day  delivery
specified, in each case, properly addressed to the party to receive the same. The addresses and e-mail addresses for such communications shall be:

If to the Company:

Naked Brand Group Limited
c/o Bendon Limited
Building 7B, Huntley Street
Alexandria
NSW 2015, Australia
Telephone: +61 2 9384 2400
Email Address: justin.davis@bendon.com
Attention: Chief Executive Officer

With a copy (for informational purposes only) to:

Graubard Miller
The Chrysler Building
405 Lexington Ave., 11th Floor
New York, NY 10174
Telephone: (212) 818-8800
E-mail: dmiller@graubard.com
  igallant@graubard.com

Attention: David Alan Miller, Esq.

-13-

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
If to the Transfer Agent:

Continental Stock Transfer & Trust Company
1 State Street 30th Floor
New York, NY 10004-1561
Telephone: 212.845.3256
Email: agois@continentalstock.com
Attention: Ana Gois, Vice President & Account Administrator

If to a Buyer:

Acuitas Capital LLC
11601 Wilshire Blvd Suite 1100
Los Angeles, CA 90025
Telephone: (310) 444-4321
Email: Patricia@credecg.com
Attention: Patricia Rouhafza

If to Legal Counsel:

McDermott Will & Emery LLP
340 Madison Avenue
New York, NY 10017
Telephone: (212) 547-5885
E-mail: Rcohen@mwe.com

  mblee@mwe.com

Attention: Robert Cohen, Esq.

or to such address or e-mail address (as the case may be) set forth on the applicable Buyer Schedule attached to the Securities Purchase Agreement, with copies to such Buyer’s
representatives as set forth on the applicable Buyer Schedule, or to such other address and/or to the attention of such other Person as the recipient party has specified by written
notice given to each other party five (5) days prior to the effectiveness of such change, provided that Legal Counsel shall only be provided notices sent to each Buyer. Written
confirmation of receipt (A) given by the recipient of such notice, consent, waiver or other communication, (B) mechanically or electronically generated by the sender’s e-mail
transmission containing the time, date and e-mail address or (C) provided by a courier or overnight courier service shall be rebuttable evidence of personal service or receipt
from a nationally recognized overnight delivery service in accordance with clause (i), (ii) or (iii) above, respectively.

(c) Failure of any party to exercise any right or remedy under this Agreement or otherwise, or delay by a party in exercising such right or remedy, shall not operate as a
waiver thereof. The Company and each Investor acknowledge and agree that irreparable damage would occur in the event that any of the provisions of this Agreement were not
performed in accordance with their specific terms or were otherwise breached. It is accordingly agreed that each party hereto shall be entitled to an injunction or injunctions to
prevent or cure breaches of the provisions of this Agreement by any other party hereto and to enforce specifically the terms and provisions hereof (without the necessity of
showing economic loss and without any bond or other security being required), this being in addition to any other remedy to which any party may be entitled by law or equity.

(d) All questions concerning the construction, validity, enforcement and interpretation of this Agreement shall be governed by the internal laws of the State of New
York,  without  giving  effect  to  any  choice  of  law  or  conflict  of  law  provision  or  rule  (whether  of  the  State  of  New  York  or  any  other  jurisdictions)  that  would  cause  the
application of the laws of any jurisdictions other than the State of New York. Each party hereby irrevocably submits to the exclusive jurisdiction of the state and federal courts
sitting in The City of New York, Borough of Manhattan, for the adjudication of any dispute hereunder or in connection herewith or with any transaction contemplated hereby or
discussed herein, and hereby irrevocably waives, and agrees not to assert in any suit, action or proceeding, any claim that it is not personally subject to the jurisdiction of any
such  court,  that  such  suit,  action  or  proceeding  is  brought  in  an  inconvenient  forum  or  that  the  venue  of  such  suit,  action  or  proceeding  is  improper.  Each  party  hereby
irrevocably waives personal service of process and consents to process being served in any such suit, action or proceeding by mailing a copy thereof to such party at the address
for such notices to it under this Agreement and agrees that such service shall constitute good and sufficient service of process and notice thereof. Nothing contained herein shall
be  deemed  to  limit  in  any  way  any  right  to  serve  process  in  any  manner  permitted  by  law.  If  any  provision  of  this Agreement  shall  be  invalid  or  unenforceable  in  any
jurisdiction,  such  invalidity  or  unenforceability  shall  not  affect  the  validity  or  enforceability  of  the  remainder  of  this  Agreement  in  that  jurisdiction  or  the  validity  or
enforceability of any provision of this Agreement in any other jurisdiction. EACH PARTY HEREBY IRREVOCABLY WAIVES ANY RIGHT IT MAY HAVE TO, AND
AGREES NOT TO REQUEST, A JURY TRIAL FOR THE ADJUDICATION OF ANY DISPUTE HEREUNDER OR IN CONNECTION HEREWITH OR ARISING OUT
OF THIS AGREEMENT OR ANY TRANSACTION CONTEMPLATED HEREBY.

-14-

 
 
 
 
 
 
 
 
 
 
 
 
 
(e)  This Agreement,  the  other  Transaction  Documents,  the  schedules  and  exhibits  attached  hereto  and  thereto  and  the  instruments  referenced  herein  and  therein
constitute the entire agreement among the parties hereto and thereto solely with respect to the subject matter hereof and thereof. There are no restrictions, promises, warranties or
undertakings,  other  than  those  set  forth  or  referred  to  herein  and  therein.  This Agreement,  the  other  Transaction  Documents,  the  schedules  and  exhibits  attached  hereto  and
thereto and the instruments referenced herein and therein supersede all prior agreements and understandings among the parties hereto solely with respect to the subject matter
hereof  and  thereof;  provided,  however,  nothing  contained  in  this Agreement  or  any  other  Transaction  Document  shall  (or  shall  be  deemed  to)  (i)  have  any  effect  on  any
agreements any Investor has entered into with, or any instrument that any Investor received from, the Company prior to the date hereof with respect to any prior investment
made by such Investor in the Company, (ii) waive, alter, modify or amend in any respect any obligations of the Company or any rights of or benefits to any Investor or any other
Person in any agreement entered into prior to the date hereof between or among the Company and any Investor or any instrument that any Investor received prior to the date
hereof from the Company and all such agreements and instruments shall continue in full force and effect or (iii) limit any obligations of the Company under any of the other
Transaction Documents.

(f) Subject to compliance with Section 9 (if applicable), this Agreement shall inure to the benefit of and be binding upon the permitted successors and assigns of each
of the parties hereto. This Agreement is not for the benefit of, nor may any provision hereof be enforced by, any Person, other than the parties hereto, their respective permitted
successors and assigns and the Persons referred to in Sections 6 and 7 hereof.

(g)  The  headings  in  this Agreement  are  for  convenience  of  reference  only  and  shall  not  limit  or  otherwise  affect  the  meaning  hereof.  Unless  the  context  clearly
indicates  otherwise,  each  pronoun  herein  shall  be  deemed  to  include  the  masculine,  feminine,  neuter,  singular  and  plural  forms  thereof.  The  terms  “including,”  “includes,”
“include” and words of like import shall be construed broadly as if followed by the words “without limitation.” The terms “herein,” “hereunder,” “hereof” and words of like
import refer to this entire Agreement instead of just the provision in which they are found.

(h) This Agreement may be executed in two or more identical counterparts, all of which shall be considered one and the same agreement and shall become effective
when counterparts have been signed by each party and delivered to the other party. In the event that any signature is delivered by facsimile transmission or by an e-mail which
contains a portable document format (.pdf) file of an executed signature page, such signature page shall create a valid and binding obligation of the party executing (or on whose
behalf such signature is executed) with the same force and effect as if such signature page were an original thereof.

(i)  Each  party  shall  do  and  perform,  or  cause  to  be  done  and  performed,  all  such  further  acts  and  things,  and  shall  execute  and  deliver  all  such  other  agreements,
certificates,  instruments  and  documents  as  any  other  party  may  reasonably  request  in  order  to  carry  out  the  intent  and  accomplish  the  purposes  of  this Agreement  and  the
consummation of the transactions contemplated hereby.

(j) The language used in this Agreement will be deemed to be the language chosen by the parties to express their mutual intent and no rules of strict construction will be
applied against any party. Notwithstanding anything to the contrary set forth in Section 10, terms used in this Agreement but defined in the other Transaction Documents shall
have the meanings ascribed to such terms on the Closing Date in such other Transaction Documents unless otherwise consented to in writing by each Investor.

-15-

 
 
 
 
 
 
 
 
 
 
 
 
(k) All consents and other determinations required to be made by the Investors pursuant to this Agreement shall be made, unless otherwise specified in this Agreement,

by the Required Holders.

(l) The obligations of each Investor under this Agreement and the other Transaction Documents are several and not joint with the obligations of any other Investor, and
no Investor shall be responsible in any way for the performance of the obligations of any other Investor under this Agreement or any other Transaction Document. Nothing
contained herein or in any other Transaction Document, and no action taken by any Investor pursuant hereto or thereto, shall be deemed to constitute the Investors as, and the
Company acknowledges that the Investors do not so constitute, a partnership, an association, a joint venture or any other kind of group or entity, or create a presumption that the
Investors are in any way acting in concert or as a group or entity with respect to such obligations or the transactions contemplated by the Transaction Documents or any matters,
and the Company acknowledges that the Investors are not acting in concert or as a group, and the Company shall not assert any such claim, with respect to such obligations or
the transactions contemplated by this Agreement or any of the other the Transaction Documents. Each Investor shall be entitled to independently protect and enforce its rights,
including, without limitation, the rights arising out of this Agreement or out of any other Transaction Documents, and it shall not be necessary for any other Investor to be
joined as an additional party in any proceeding for such purpose. The use of a single agreement with respect to the obligations of the Company contained herein was solely in the
control of the Company, not the action or decision of any Investor, and was done solely for the convenience of the Company and not because it was required or requested to do
so by any Investor. It is expressly understood and agreed that each provision contained in this Agreement and in each other Transaction Document is between the Company and
an Investor, solely, and not between the Company and the Investors collectively and not between and among Investors.

[signature pages follow]

-16-

 
 
 
 
 
 
 
 
 
IN  WITNESS  WHEREOF,  each  of  the  Buyers  and  the  Company  have  caused  their  respective  signature  page  to  this  Registration  Rights Agreement  to  be  duly

executed as of the date first written above.

COMPANY

NAKED BRAND GROUP LIMITED

By:
Name:
Title: Director

/s/ Justin Davis-Rice
Justin Davis-Rice

[Signature page to Registration Rights Agreement]

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
IN  WITNESS  WHEREOF,  each  of  the  Buyers  and  the  Company  have  caused  their  respective  signature  page  to  this  Registration  Rights Agreement  to  be  duly

executed as of the date first written above.

BUYERS:

ACUITAS CAPITAL LLC

/s/ Terren Peizer

By:
Name: Terren Peizer
Title: Authorized Representative

MANK CAPITAL LLC

By:
Name:
Title:

/s/ Jess Mogul
Jess Mogul
Partner

By:
Name:

/s/ James Fallon
James Fallon

[Signature page to Registration Rights Agreement]

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Securities Purchase Agreement

Exhibit 4.8.1

This  Securities  Purchase  Agreement  (this  “Agreement”),  dated  as  of  May  13,  2019,  is  entered  into  by  and  between Naked  Brand  Group  Limited,  an  Australia

corporation (“Company”), and St. George Investments LLC, a Utah limited liability company, its successors and/or assigns (“Investor”).

A. Company and Investor are executing and delivering this Agreement in reliance upon the exemption from securities registration afforded by the Securities Act of

1933, as amended (the “1933 Act”), and the rules and regulations promulgated thereunder by the United States Securities and Exchange Commission (the “SEC”).

B. Investor desires to purchase and Company desires to issue and sell, upon the terms and conditions set forth in this Agreement, a Secured Convertible Promissory
Note,  in  the  form  attached  hereto  as Exhibit A,  in  the  original  principal  amount  of  $3,320,000.00  (the  “Note”),  convertible  into  ordinary  shares,  no  par  value  per  share,  of
Company (the “Ordinary Shares”), upon the terms and subject to the limitations and conditions set forth in such Note.

C.  This  Agreement,  the  Note,  the  Security  Agreement  (as  defined  below),  the  Subordination  Deed  (as  defined  below),  and  all  other  certificates,  documents,
agreements, resolutions and instruments delivered to any party under or in connection with this Agreement, as the same may be amended from time to time, are collectively
referred to herein as the “Transaction Documents”.

D. For purposes of this Agreement: “Conversion Shares”  means  all  Ordinary  Shares  issuable  upon  conversion  of  all  or  any  portion  of  the  Note;  and  “Securities”

means the Note and the Conversion Shares.

NOW,  THEREFORE ,  in  consideration  of  the  above  recitals  and  other  good  and  valuable  consideration,  the  receipt  and  sufficiency  of  which  are  hereby

acknowledged, Company and Investor hereby agree as follows:

1. Purchase and Sale of Securities.

shall pay the Purchase Price (as defined below) to Company.

1.1. Purchase of Securities. Company shall issue and sell to Investor and Investor shall purchase from Company the Note. In consideration thereof, Investor

funds against delivery of the Note.

1.2. Form of Payment. On the Closing Date (as defined below), Investor shall pay the Purchase Price to Company via wire transfer of immediately available

1.3. Closing Date. Subject to the satisfaction (or written waiver) of the conditions set forth in Section 5 and Section 6 below, the date of the issuance and sale
of the Note pursuant to this Agreement (the “Closing Date”) shall be May 13, 2019, or another mutually agreed upon date. The closing of the transactions contemplated by this
Agreement (the “Closing”) shall occur on the Closing Date by means of the exchange by email of signed .pdf documents, but shall be deemed for all purposes to have occurred
at the offices of Hansen Black Anderson Ashcraft PLLC in Lehi, Utah.

Company’s assets as security for Company’s obligations under the Note (the “Security Agreement”).

1.4. Collateral for the Note. The Note shall be secured by the collateral set forth in that certain Security Agreement attached hereto as Exhibit B listing all of

1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
1.5. Subordination. This Agreement, the other Transaction Documents, and the obligations of Company hereunder are subject in all respects to the terms of
that certain Deed of Priority and Subordination by and among Company, Investor and Bank of New Zealand of even date herewith (as amended, modified or supplemented, the
“Subordination Deed”), a copy of which is attached hereto as Exhibit C.

1.6. Original Issue Discount; Transaction Expense Amount. The Note carries an original issue discount of $300,000.00 (the “OID”).  In  addition,  Company
agrees  to  pay  $20,000.00  to  Investor  to  cover  Investor’s  legal  fees,  accounting  costs,  due  diligence,  monitoring  and  other  transaction  costs  incurred  in  connection  with  the
purchase and sale of the Securities (the “Transaction Expense Amount”), all of which amount is included in the initial principal balance of the Note. The “Purchase Price”,
therefore, shall be $3,000,000.00, computed as follows: $3,320,000.00 initial principal balance, less the OID, less the Transaction Expense Amount.

2. Investor’s Representations and Warranties . Investor represents and warrants to Company that as of the Closing Date: (i) this Agreement has been duly and validly
authorized and all action on Investor’s part required for the execution and delivery of this Agreement and the other Transaction Documents has been taken; (ii) this Agreement
constitutes a valid and binding agreement of Investor enforceable in accordance with its terms; (iii) Investor is an “accredited investor” as that term is defined in Rule 501(a) of
Regulation  D  of  the  1933 Act;  (iv)  Investor  is  purchasing  the  Note  (and  any  Conversion  Shares)  for  its  own  account,  for  investment  purposes  only  and  has  no  current
arrangements or understandings for the resale or distribution to others and will only resell such Securities or any part thereof pursuant to a registration or an available exemption
under applicable law; (v) Investor acknowledges that the offer and sale of the Securities have not been registered under the 1933 Act or the securities laws of any state or other
jurisdiction, and that the Securities are being (and the Conversion Shares will be) offered and sold pursuant to an exemption from registration contained in the 1933 Act, and
cannot be disposed of unless they are subsequently registered under the 1933 Act and any applicable state laws or an exemption from such registration is available; (vi) Investor
has reviewed this Agreement and the information set forth in the reports filed by Company with the SEC pursuant to the Securities Exchange Act of 1934, as amended (the
“1934 Act”),  and  has  had  both  the  opportunity  to  ask  questions  and  receive  answers  from  the  officers  and  directors  of  Company  concerning  the  business  and  operations  of
Company and to obtain any additional information regarding Company and its business and operations, to the extent Company possesses such information or can acquire it
without  unreasonable  effort  or  expense,  necessary  to  verify  the  accuracy  of  such  information;  (vii)  Investor  possesses  sufficient  knowledge  and  experience  in  financial  and
business matters to enable it to evaluate the merits and risks of the purchase of the Note and the transactions contemplated by this Agreement; and (viii) neither Company nor
any  of  its  officers,  directors,  stockholders,  employees,  agents  or  representatives  has  made  any  representations  or  warranties  to  Investor  or  any  of  its  officers,  directors,
employees, agents or representatives except as expressly set forth in the Transaction Documents and, in making its decision to enter into the transactions contemplated by the
Transaction Documents, Investor is not relying on any representation, warranty, covenant or promise of Company or its officers, directors, members, managers, employees,
agents or representatives other than as set forth in the Transaction Documents.

2

 
 
 
 
 
3. Company’s Representations and Warranties. Company represents and warrants to Investor that as of the Closing Date: (i) Company is a corporation duly organized,
validly existing and in good standing under the laws of its jurisdiction of incorporation and has the requisite corporate power to own its properties and to carry on its business as
now  being  conducted;  (ii)  Company  is  duly  qualified  as  a  foreign  corporation  to  do  business  and  is  in  good  standing  in  each  jurisdiction  where  the  nature  of  the  business
conducted or property owned by it makes such qualification necessary; (iii) Company has registered its Ordinary Shares under Section 12(b) of the 1934 Act, and is obligated to
file  reports  pursuant  to  Section  13  or  Section  15(d)  of  the  1934 Act;  (iv)  there  is  no  limit  on  the  number  of  Ordinary  Shares  the  Company  is  authorized  to  issue  under  its
formation documents or applicable company law; (v) each of the Transaction Documents and the transactions contemplated hereby and thereby, have been duly and validly
authorized  by  Company  and  all  necessary  corporate  actions  related  thereto  have  been  taken;  (vi)  the  Transaction  Documents  have  been  duly  executed  and  delivered  by
Company  and  constitute  the  valid  and  binding  obligations  of  Company  enforceable  in  accordance  with  their  terms;  (vii)  the  execution  and  delivery  of  the  Transaction
Documents  by  Company,  the  issuance  of  Securities  in  accordance  with  the  terms  hereof,  and  the  consummation  by  Company  of  the  other  transactions  contemplated  by  the
Transaction Documents do not and will not conflict with or result in a breach by Company of any of the terms or provisions of, or constitute a default under (a) Company’s
formation documents, each as currently in effect, (b) any indenture, mortgage, deed of trust, or other material agreement or instrument to which Company is a party or by which
it or any of its properties or assets are bound, including, without limitation, any listing agreement for the Ordinary Shares, or (c) any existing applicable law, rule, or regulation
or any applicable decree, judgment, or order of any court, United States federal, state or foreign regulatory body, administrative agency, or other governmental body having
jurisdiction over Company or any of Company’s properties or assets; (viii) no further authorization, approval or consent of any court, governmental body, regulatory agency,
self-regulatory organization, or stock exchange or market or the stockholders or any lender of Company is required to be obtained by Company for the issuance of the Securities
to Investor or the entering into of the Transaction Documents, other than any filings required to be made with the SEC; (ix) none of Company’s filings with the SEC contained,
at the time they were filed, any untrue statement of a material fact or omitted to state any material fact required to be stated therein or necessary to make the statements made
therein,  in  light  of  the  circumstances  under  which  they  were  made,  not  misleading;  (x)  Company  has  filed  all  reports,  schedules,  forms,  statements  and  other  documents
required to be filed by Company with the SEC under the 1934 Act; (xi) except as disclosed to the Investor in writing, there is no action, suit, proceeding, inquiry or investigation
before or by any court, public board or body pending or, to the knowledge of Company, threatened against or affecting Company before or by any governmental authority or
non-governmental  department,  commission,  board,  bureau,  agency  or  instrumentality  or  any  other  person,  wherein  an  unfavorable  decision,  ruling  or  finding  would  have  a
material adverse effect on Company or which would adversely affect the validity or enforceability of, or the authority or ability of Company to perform its obligations under,
any of the Transaction Documents; (xii) Company has not consummated any financing transaction that has not been disclosed in a periodic filing or current report with the SEC
under the 1934 Act; (xiii) Company is not, nor has it been at any time in the previous twelve (12) months, a “Shell Company,” as such type of “issuer” is described in Rule
144(i)(1)  under  the  1933 Act;  (xiv)  with  respect  to  any  commissions,  placement  agent  or  finder’s  fees  or  similar  payments  that  will  or  would  become  due  and  owing  by
Company to any person or entity as a result of this Agreement or the transactions contemplated hereby (“ Broker Fees”), any such Broker Fees will be made in full compliance
with all applicable laws and regulations and only to a person or entity that is a registered investment adviser or registered broker-dealer; (xv) Investor shall have no obligation
with  respect  to  any  Broker  Fees  or  with  respect  to  any  claims  made  by  or  on  behalf  of  other  persons  for  fees  of  a  type  contemplated  in  this  subsection  that  may  be  due  in
connection with the transactions contemplated hereby and Company shall indemnify and hold harmless each of Investor, Investor’s employees, officers, directors, stockholders,
members, managers, agents, and partners, and their respective affiliates, from and against all claims, losses, damages, costs (including the costs of preparation and attorneys’
fees) and expenses suffered in respect of any such claimed Broker Fees; (xvi) when issued, the Conversion Shares will be duly authorized, validly issued, fully paid for and non-
assessable, free and clear of all liens, claims, charges and encumbrances, other than restrictions under the securities laws; (xvii) neither Investor nor any of its officers, directors,
stockholders, members, managers, employees, agents or representatives has made any representations or warranties to Company or any of its officers, directors, employees,
agents or representatives except as expressly set forth in the Transaction Documents and, in making its decision to enter into the transactions contemplated by the Transaction
Documents,  Company  is  not  relying  on  any  representation,  warranty,  covenant  or  promise  of  Investor  or  its  officers,  directors,  members,  managers,  employees,  agents  or
representatives other than as set forth in the Transaction Documents; (xviii) Company acknowledges that the State of Utah has a reasonable relationship and sufficient contacts
to the transactions contemplated by the Transaction Documents and any dispute that may arise related thereto such that the laws and venue of the State of Utah, as set forth
more specifically in Section 10.2 below, shall be applicable to the Transaction Documents and the transactions contemplated therein; and (xix) Company has performed due
diligence and background research on Investor and its affiliates including, without limitation, John M. Fife, and, to its satisfaction, has made inquiries with respect to all matters
Company  may  consider  relevant  to  the  undertakings  and  relationships  contemplated  by  the  Transaction  Documents  including,  among  other  things,  the  following:
http://investing.businessweek.com/research/stocks/people/person.asp?personId=7505107&ticker=UAHC; SEC Civil Case No. 07-C-0347 (N.D. Ill.); SEC Civil Action No. 07-
CV-347 (N.D. Ill.); and FINRA Case #2011029203701. Company, being aware of the matters described in subsection (xix) above, acknowledges and agrees that such matters,
or any similar matters, have no bearing on the transactions contemplated by the Transaction Documents and covenants and agrees it will not use any such information as a
defense to performance of its obligations under the Transaction Documents or in any attempt to avoid, modify or reduce such obligations.

3

 
 
 
4. Company Covenants. Until all of Company’s obligations under all of the Transaction Documents are paid and performed in full, or within the timeframes otherwise
specifically set forth below, Company will at all times comply with the following covenants: (i) so long as Investor beneficially owns any of the Securities and for at least
twenty  (20)  Trading  Days  (as  defined  in  the  Note)  thereafter,  Company  will  timely  file  on  the  applicable  deadline  all  reports  required  to  be  filed  with  the  SEC  pursuant  to
Sections  13  or  15(d)  of  the  1934 Act,  and  will  take  all  reasonable  action  under  its  control  to  ensure  that  adequate  current  public  information  with  respect  to  Company,  as
required in accordance with Rule 144 of the 1933 Act, is publicly available, and will not terminate its status as an issuer required to file reports under the 1934 Act even if the
1934 Act or the rules and regulations thereunder would permit such termination; (ii) when issued, the Conversion Shares will be duly authorized, validly issued, fully paid for
and non-assessable, free and clear of all liens, claims, charges and encumbrances; (iii)Company will use reasonable efforts to ensure that the Ordinary Shares shall be listed or
quoted for trading on any of (a) NYSE, (b) NASDAQ, (c) OTCQX, (d) OTCQB, or (e) OTC Pink Current Information; and (iv) Company will not make any Restricted Issuance
(as defined below) after the Closing Date in which Company receives net proceeds of less than $3,000,000.00 without Investor’s prior written consent, which consent may be
granted or withheld in Investor’s sole and absolute discretion. For purposes hereof, the term “Restricted Issuance” means any issuance of any debt instrument or incurrence of
any  debt  other  than  (a)  trade  payables  in  the  ordinary  course  of  business,  obligations  for  the  deferred  purchase  price  of  property  or  services,  and  lease  obligations,  (b)  debt
incurred from a bank, and (c) debt subordinated in priority and right of payment to the Note.

5. Conditions to Company’s Obligation to Sell. The obligation of Company hereunder to issue and sell the Note to Investor at the Closing is subject to the satisfaction,

on or before the Closing Date, of each of the following conditions:

5.1. Investor shall have executed this Agreement and delivered the same to Company.

5.2. Investor shall have delivered the Purchase Price to Company in accordance with Section 1.2 above.

6. Conditions to Investor’s Obligation to Purchase. The obligation of Investor hereunder to purchase the Note at the Closing is subject to the satisfaction, on or before
the  Closing  Date,  of  each  of  the  following  conditions,  provided  that  these  conditions  are  for  Investor’s  sole  benefit  and  may  be  waived  by  Investor  at  any  time  in  its  sole
discretion:

4

 
 
 
 
 
 
 
6.1. Company shall have executed this Agreement, the Note, and the Security Agreement and delivered the same to Investor.

form attached hereto as Exhibit D acknowledged and agreed to in writing by Company’s transfer agent (the “Transfer Agent”).

6.2. Company shall have delivered to Investor a fully executed Irrevocable Letter of Instructions to Transfer Agent (the “TA Letter ”)  substantially  in  the

Company’s approval of the Transaction Documents.

6.3.  Company  shall  have  delivered  to  Investor  a  fully  executed  Secretary’s  Certificate  substantially  in  the  form  attached  hereto  as Exhibit  E  evidencing

delivered to the Transfer Agent.

6.4.  Company  shall  have  delivered  to  Investor  a  fully  executed  Share  Issuance  Resolution  substantially  in  the  form  attached  hereto  as Exhibit  F  to  be

6.5.  Company  shall  have  delivered  to  Investor  fully  executed  copies  of  all  other  Transaction  Documents  required  to  be  executed  by  Company  herein  or

therein.

7. [Intentionally Omitted].

8. OFAC; Patriot Act.

8.1. OFAC Certification . Company certifies that (i) it is not acting on behalf of any person, group, entity, or nation named by any Executive Order or the
United States Treasury Department, through its Office of Foreign Assets Control (“ OFAC”) or otherwise, as a terrorist, “Specially Designated Nation”, “Blocked Person”, or
other banned or blocked person, entity, nation, or transaction pursuant to any law, order, rule or regulation that is enforced or administered by OFAC or another department of
the  United  States  government,  and  (ii)  Company  is  not  engaged  in  this  transaction  on  behalf  of,  or  instigating  or  facilitating  this  transaction  on  behalf  of,  any  such  person,
group, entity or nation.

8.2. Foreign Corrupt Practices. Neither Company, nor any of its subsidiaries, nor any director, officer, agent, employee or other person acting on behalf of
Company or any subsidiary has, in the course of his actions for, or on behalf of, Company, used any corporate funds for any unlawful contribution, gift, entertainment or other
unlawful expenses relating to political activity; made any direct or indirect unlawful payment to any foreign or domestic government official or employee from corporate funds;
violated or is in violation of any provision of the U.S. Foreign Corrupt Practices Act of 1977, as amended, or made any bribe, rebate, payoff, influence payment, kickback or
other unlawful payment to any foreign or domestic government official or employee.

8.3. Patriot Act .  Company  shall  not  (i)  be  or  become  subject  at  any  time  to  any  law,  regulation,  or  list  of  any  government  agency  (including,  without
limitation, the OFAC) that prohibits or limits Investor from making any advance or extension of credit to Company or from otherwise conducting business with Company, or
(ii) fail to provide documentary and other evidence of Company’s identity as may be requested by Investor at any time to enable Investor to verify Company’s identity or to
comply with any applicable law or regulation, including, without limitation, Section 326 of the USA Patriot Act of 2001, 31 U.S.C. Section 5318. Company shall comply with
all requirements of law relating to money laundering, anti-terrorism, trade embargos and economic sanctions, now or hereafter in effect. Upon Investor’s request from time to
time, Company shall certify in writing to Investor that Company’s representations, warranties and obligations under this Section 8.3 remain true and correct and have not been
breached. Company shall immediately notify Investor in writing if any of such representations, warranties or covenants are no longer true or have been breached or if Company
has a reasonable basis to believe that they may no longer be true or have been breached. In connection with such an event, Company shall comply with all requirements of law
and directives of governmental authorities and, at Investor’s request, provide to Investor copies of all notices, reports and other communications exchanged with, or received
from, governmental authorities relating to such an event. Company shall also reimburse Investor any expense incurred by Investor in evaluating the effect of such an event on
the  loan  secured  hereby,  in  obtaining  any  necessary  license  from  governmental  authorities  as  may  be  necessary  for  Investor  to  enforce  its  rights  under  the  Transaction
Documents, and in complying with all requirements of law applicable to Investor as the result of the existence of such an event and for any penalties or fines imposed upon
Investor as a result thereof.

5

 
 
 
 
 
 
 
 
 
 
 
 
9. [Intentionally Omitted].

10. Miscellaneous. The provisions set forth in this Section 10 shall apply to this Agreement, as well as all other Transaction Documents as if these terms were fully set
forth therein; provided, however, that in the event there is a conflict between any provision set forth in this Section 10 and any provision in any other Transaction Document, the
provision in such other Transaction Document shall govern.

10.1. Arbitration of Claims. The parties shall submit all Claims (as defined in Exhibit G) arising under this Agreement or any other Transaction Document or
any other agreement between the parties and their affiliates to binding arbitration pursuant to the arbitration provisions set forth in Exhibit G attached hereto (the “Arbitration
Provisions”)  and  the  International  Dispute  Resolution  Procedures  (the  “IDR  Procedures”)  established  by  the  International  Centre  for  Dispute  Resolution  (“ICDR”),  the
international division of the American Arbitration Association. In the event of any conflict between or among the Arbitration Provisions and those of the ICDR, the Arbitration
Provisions shall prevail. For the avoidance of doubt, the parties agree that the injunction described in Section 10.3 below may be pursued in an arbitration that is separate and
apart from any other arbitration regarding all other Claims arising under the Transaction Documents. The parties hereby acknowledge and agree that the Arbitration Provisions
are binding on the parties hereto and are severable from all other provisions of this Agreement. By executing this Agreement, Company represents, warrants and covenants that
Company has reviewed the Arbitration Provisions carefully, consulted with legal counsel about such provisions (or waived its right to do so), understands that the Arbitration
Provisions are intended to allow for the expeditious and efficient resolution of any dispute hereunder, agrees to the terms and limitations set forth in the Arbitration Provisions.
Company acknowledges and agrees that Investor may rely upon the foregoing representations and covenants of Company regarding the Arbitration Provisions.

10.2. Governing Law; Venue . This Agreement shall be construed and enforced in accordance with, and all questions concerning the construction, validity,
interpretation and performance of this Agreement shall be governed by, the internal laws of the State of Utah, without giving effect to any choice of law or conflict of law
provision or rule (whether of the State of Utah or any other jurisdiction) that would cause the application of the laws of any jurisdiction other than the State of Utah. Each party
consents to and expressly agrees that the exclusive venue for arbitration of any dispute arising out of or relating to any Transaction Document or the relationship of the parties or
their  affiliates  shall  be  in  Salt  Lake  County,  Utah.  Without  modifying  the  parties’  obligations  to  resolve  disputes  hereunder  pursuant  to  the Arbitration  Provisions,  for  any
litigation arising in connection with any of the Transaction Documents, each party hereto hereby (i) consents to and expressly submits to the exclusive personal jurisdiction of
any state or federal court sitting in Salt Lake County, Utah, (ii) expressly submits to the exclusive venue of any such court for the purposes hereof, (iii) agrees to not bring any
such action outside of any state or federal court sitting in Salt Lake County, Utah, and (iv) waives any claim of improper venue and any claim or objection that such courts are
an inconvenient forum or any other claim, defense or objection to the bringing of any such proceeding in such jurisdiction or to any claim that such venue of the suit, action or
proceeding is improper. Finally, Company covenants and agrees to name Investor as a party in interest in, and provide written notice to Investor in accordance with Section 10.9
below prior to bringing or filing, any action (including without limitation any filing or action against any person or entity that is not a party to this Agreement, including without
limitation the Transfer Agent) that is related in any way to the Transaction Documents or any transaction contemplated herein or therein, including without limitation any action
brought by Company to enjoin or prevent the issuance of any Ordinary Shares to Investor by the Transfer Agent, and further agrees to timely name Investor as a party to any
such action. Company acknowledges that the governing law and venue provisions set forth in this Section 10.2 are material terms to induce Investor to enter into the Transaction
Documents and that but for Company’s agreements set forth in this Section 10.2 Investor would not have entered into the Transaction Documents.

6

 
 
 
 
 
 
10.3. Specific Performance. Company acknowledges and agrees that Investor may suffer irreparable harm in the event that Company fails to perform any
material provision of this Agreement or any of the other Transaction Documents in accordance with its specific terms. It is accordingly agreed that Investor shall be entitled to
seek  an  injunction  in  connection  with  an  alleged  breach  of  the  provisions  of  this Agreement  or  such  other  Transaction  Document  and  to  enforce  specifically  the  terms  and
provisions hereof or thereof, this being in addition to any other remedy to which the Investor may be entitled under the Transaction Documents, at law or in equity. Company
specifically  agrees  that  following  an  Event  of  Default  (as  defined  in  the  Note)  under  the  Note  for:  (a)  failure  to  deliver  Conversion  Shares,  (b)  failure  to  make  a  payment
mutually agreed to be made in Ordinary Shares, or (c) failure to timely pay any Redemption Amount (as defined in the Note), Investor shall have the right to seek and receive
injunctive relief from a court or an arbitrator prohibiting Company from issuing any of its Ordinary Shares or any of its preferred shares to any party unless at least fifty (50%)
of the proceeds from such issuance will be paid simultaneously to Investor. Company specifically acknowledges that Investor’s right to seek specific performance constitutes
bargained  for  leverage  and  that  the  loss  of  such  leverage  would  result  in  irreparable  harm  to  Investor.  For  the  avoidance  of  doubt,  in  the  event  Investor  seeks  to  obtain  an
injunction from a court or an arbitrator against Company or specific performance of any provision of any Transaction Document, such action shall not be a waiver of any right
of  Investor  under  any  Transaction  Document,  at  law,  or  in  equity,  including  without  limitation  its  rights  to  arbitrate  any  Claim  pursuant  to  the  terms  of  the  Transaction
Documents, nor shall Investor’s pursuit of an injunction prevent Investor, under the doctrines of claim preclusion, issues preclusion, res judicata or other similar legal doctrines,
from pursuing other Claims in the future in a separate arbitration.

10.4. Counterparts. Each Transaction Document may be executed in any number of counterparts, each of which shall be deemed an original, but all of which
together shall constitute one instrument. The parties hereto confirm that any electronic copy of another party’s executed counterpart of a Transaction Document (or such party’s
signature page thereof) will be deemed to be an executed original thereof.

Agreement.

10.5. Headings.  The  headings  of  this  Agreement  are  for  convenience  of  reference  only  and  shall  not  form  part  of,  or  affect  the  interpretation  of,  this

10.6. Severability.  In  the  event  that  any  provision  of  this Agreement  is  invalid  or  unenforceable  under  any  applicable  statute  or  rule  of  law,  then  such
provision shall be deemed inoperative to the extent that it may conflict therewith and shall be deemed modified to conform to such statute or rule of law. Any provision hereof
which may prove invalid or unenforceable under any law shall not affect the validity or enforceability of any other provision hereof.

7

 
 
 
 
 
 
10.7. Entire Agreement. This Agreement, together with the other Transaction Documents, contains the entire understanding of the parties with respect to the
matters  covered  herein  and  therein  and,  except  as  specifically  set  forth  herein  or  therein,  neither  Company  nor  Investor  makes  any  representation,  warranty,  covenant  or
undertaking with respect to such matters. For the avoidance of doubt, all prior term sheets or other documents between Company and Investor, or any affiliate thereof, related to
the  transactions  contemplated  by  the  Transaction  Documents  (collectively,  “Prior Agreements”),  that  may  have  been  entered  into  between  Company  and  Investor,  or  any
affiliate thereof, are hereby null and void and deemed to be replaced in their entirety by the Transaction Documents. To the extent there is a conflict between any term set forth
in any Prior Agreement and the term(s) of the Transaction Documents, the Transaction Documents shall govern.

10.8. Amendments. No provision of this Agreement may be waived or amended other than by an instrument in writing signed by both parties hereto.

10.9. Notices. Any notice required or permitted hereunder shall be given in writing (unless otherwise specified herein) and shall be deemed effectively given
on the earliest of: (i) the date delivered, if delivered by personal delivery as against written receipt therefor or by email to an executive officer named below or such officer’s
successor, or by facsimile (with successful transmission confirmation which is kept by sending party), (ii) the earlier of the date delivered or the seventh Trading Day after
deposit,  postage  prepaid,  in  the  United  States  Postal  Service  by  certified  mail,  or  (iii)  the  earlier  of  the  date  delivered  or  the  seventh  Trading  Day  after  mailing  by  express
courier, with delivery costs and fees prepaid, in each case, addressed to each of the other parties thereunto entitled at the following addresses (or at such other addresses as such
party may designate by seven (7) calendar days’ advance written notice similarly given to each of the other parties hereto):

If to Company:

Naked Brand Group Limited
Attn: Anna Johnson
c/o Bendon Limited
Building 7B, Huntley Street
NSW 2015, Australia

If to Investor:

St. George Investments LLC
Attn: John Fife
303 East Wacker Drive, Suite 1040
Chicago, Illinois 60601

With a copy to (which copy shall not constitute notice):

Hansen Black Anderson Ashcraft PLLC
Attn: Jonathan Hansen
3051 West Maple Loop Drive, Suite 325
Lehi, Utah 84043

10.10. Successors  and Assigns.  This Agreement  or  any  of  the  severable  rights  and  obligations  inuring  to  the  benefit  of  or  to  be  performed  by  Investor
hereunder  may  be  assigned  by  Investor  to  a  third  party,  including  its  affiliates,  in  whole  or  in  part,  in  connection  with  the  transfer  or  all  or  a  portion  of  the  Note  or  the
Conversion  Shares,  without  the  need  to  obtain  Company’s  consent  thereto.  Company  may  not  assign  its  rights  or  obligations  under  this Agreement  or  delegate  its  duties
hereunder without the prior written consent of Investor.

8

 
 
 
 
 
 
 
 
 
 
 
 
10.11. Survival.  The  representations  and  warranties  of  Company  and  the  agreements  and  covenants  set  forth  in  this Agreement  shall  survive  the  Closing
hereunder notwithstanding any due diligence investigation conducted by or on behalf of Investor. Company agrees to indemnify and hold harmless Investor and all its officers,
directors,  employees,  attorneys,  and  agents  for  loss  or  damage  arising  as  a  result  of  or  related  to  any  breach  or  alleged  breach  by  Company  of  any  of  its  representations,
warranties and covenants set forth in this Agreement or any of its covenants and obligations under this Agreement, including advancement of expenses as they are incurred.

10.12. Further Assurances. Each party shall do and perform, or cause to be done and performed, all such further acts and things, and shall execute and deliver
all such other agreements, certificates, instruments and documents, as the other party may reasonably request in order to carry out the intent and accomplish the purposes of this
Agreement and the consummation of the transactions contemplated hereby.

10.13. Investor’s  Rights  and  Remedies  Cumulative.  All  rights,  remedies,  and  powers  conferred  in  this  Agreement  and  the  Transaction  Documents  are
cumulative and not exclusive of any other rights or remedies, and shall be in addition to every other right, power, and remedy that Investor may have, whether specifically
granted in this Agreement or any other Transaction Document, or existing at law, in equity, or by statute, and any and all such rights and remedies may be exercised from time
to time and as often and in such order as Investor may deem expedient.

10.14. Attorneys’ Fees and Cost of Collection. In the event of any arbitration or action at law or in equity to enforce or interpret the terms of this Agreement
or any of the other Transaction Documents, the parties agree that the party who is awarded the most money (which, for the avoidance of doubt, shall be determined without
regard to any statutory fines, penalties, fees, or other charges awarded to any party) shall be deemed the prevailing party for all purposes and shall therefore be entitled to an
additional  award  of  the  full  amount  of  the  attorneys’  fees,  deposition  costs,  and  expenses  paid  by  such  prevailing  party  in  connection  with  arbitration  or  litigation  without
reduction or apportionment based upon the individual claims or defenses giving rise to the fees and expenses. Nothing herein shall restrict or impair an arbitrator’s or a court’s
power to award fees and expenses for frivolous or bad faith pleading. If (i) the Note is placed in the hands of an attorney for collection or enforcement prior to commencing
arbitration or legal proceedings, or is collected or enforced through any arbitration or legal proceeding, or Investor otherwise takes action to collect amounts due under the Note
or to enforce the provisions of the Note, or (ii) there occurs any bankruptcy, reorganization, receivership of Company or other proceedings affecting Company’s creditors’ rights
and involving a claim under the Note; then Company shall pay the costs incurred by Investor for such collection, enforcement or action or in connection with such bankruptcy,
reorganization, receivership or other proceeding, including, without limitation, attorneys’ fees, expenses, deposition costs, and disbursements.

10.15. Waiver. No waiver of any provision of this Agreement shall be effective unless it is in the form of a writing signed by the party granting the waiver.
No waiver of any provision or consent to any prohibited action shall constitute a waiver of any other provision or consent to any other prohibited action, whether or not similar.
No waiver or consent shall constitute a continuing waiver or consent or commit a party to provide a waiver or consent in the future except to the extent specifically set forth in
writing.

9

 
 
 
 
 
 
 
10.16. Waiver of Jury Trial. EACH PARTY TO THIS AGREEMENT IRREVOCABLY WAIVES ANY AND ALL RIGHTS SUCH PARTY MAY HAVE
TO DEMAND THAT ANY ACTION, PROCEEDING OR COUNTERCLAIM ARISING OUT OF OR IN ANY WAY RELATED TO THIS AGREEMENT, ANY OTHER
TRANSACTION DOCUMENT, OR THE RELATIONSHIPS OF THE PARTIES HERETO BE TRIED BY JURY. THIS WAIVER EXTENDS TO ANY AND ALL RIGHTS
TO  DEMAND A  TRIAL  BY  JURY ARISING  UNDER  COMMON  LAW  OR ANY APPLICABLE  STATUTE,  LAW,  RULE  OR  REGULATION.  FURTHER,  EACH
PARTY HERETO ACKNOWLEDGES THAT SUCH PARTY IS KNOWINGLY AND VOLUNTARILY WAIVING SUCH PARTY’S RIGHT TO DEMAND TRIAL BY
JURY.

Documents.

10.17. Time is of the Essence. Time is expressly made of the essence with respect to each and every provision of this Agreement and the other Transaction

[Remainder of page intentionally left blank; signature page follows]

10

 
 
 
 
 
IN WITNESS WHEREOF, the undersigned Investor and Company have caused this Agreement to be duly executed as of the date first above written.

SUBSCRIPTION AMOUNT:

Principal Amount of Note:

Purchase Price:

$

$

3,320,000.00 

3,000,000.00 

INVESTOR:

St. George Investments LLC

By: Fife Trading, Inc., its Manager

By:

/s/ John M. Fife
John M. Fife, President

COMPANY:

Naked Brand Group Limited

/s/ Justin Davis-Rice

By:
Printed Name:
Title: Director

Justin Davis-Rice

[Signature Page to Securities Purchase Agreement]

 
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Effective Date: May 13, 2019

SECURED CONVERTIBLE PROMISSORY NOTE

Exhibit 4.8.2

U.S. $3,320,000.00

FOR  VALUE  RECEIVED, Naked  Brand  Group  Limited,  an Australia  corporation  (“Borrower”),  promises  to  pay  to St.  George  Investments  LLC,  a  Utah  limited
partnership, or its successors or assigns (“Lender”), $3,320,000.00 and any interest, fees, charges, and late fees accrued hereunder on the date (the “Maturity Date”)  that  is
eighteen (18) months after the date first written above (the “Effective Date”) in accordance with the terms set forth herein and to pay interest on the Outstanding Balance at the
rate of ten percent (10%) per annum from the Effective Date until the same is paid in full. All interest calculations hereunder shall be computed on the basis of a 360-day year
comprised of twelve (12) thirty (30) day months, shall compound daily and shall be payable in accordance with the terms of this Note. This Note is issued pursuant to that
certain  Securities  Purchase  Agreement  dated  May  13,  2019,  as  the  same  may  be  amended  from  time  to  time,  by  and  between  Borrower  and  Lender  (the  “Purchase
Agreement”). Certain capitalized terms used herein are defined in Attachment 1 attached hereto and incorporated herein by this reference.

This  Note  carries  an  OID  of  $300,000.00.  In  addition,  Borrower  agrees  to  pay  $20,000.00  to  Lender  to  cover  Lender’s  legal  fees,  accounting  costs,  due  diligence,
monitoring and other transaction costs incurred in connection with the purchase and sale of this Note (the “Transaction Expense Amount”), all of which amount is fully earned
and included in the initial principal balance of this Note. The purchase price for this Note shall be $3,000,000.00 (the “Purchase Price”), computed as follows: $3,320,000.00
original principal balance, less the OID, less the Transaction Expense Amount. The Purchase Price shall be payable by Lender by wire transfer of immediately available funds.

1. Payment; Prepayment.

1.1. Payment. All payments owing hereunder shall be in lawful money of the United States of America or Conversion Shares (as defined below), as provided
for herein, and delivered to Lender at the address or bank account furnished to Borrower for that purpose. All payments shall be applied first to (a) costs of collection, if any,
then to (b) fees and charges, if any, then to (c) accrued and unpaid interest, and thereafter, to (d) principal.

1.2. Prepayment. Notwithstanding the foregoing, Borrower shall have the right to prepay all or any portion of the Outstanding Balance (less such portion of
the  Outstanding  Balance  for  which  Borrower  has  received  a  Conversion  Notice  (as  defined  below)  from  Lender  where  the  applicable  Conversion  Shares  have  not  yet  been
delivered). If Borrower exercises its right to prepay this Note, Borrower shall make payment to Lender of an amount in cash equal to 115% multiplied by the portion of the
Outstanding Balance Borrower elects to prepay.

2 . Security;  Subordination.  This  Note  is  secured  by  all  of  Borrower’s  assets  pursuant  to  that  certain  Security  Agreement  of  even  date  herewith  (the  “Security
Agreement”), executed by Borrower in favor of Lender, all the terms and conditions of which are hereby incorporated into and made a part of this Note. This Note is subject in
all respects to the Subordination Deed (as defined in the Purchase Agreement).

 
 
 
 
 
 
 
 
 
 
 
3. Lender Optional Conversion.

3.1. Conversions.  Lender  has  the  right  at  any  time  after  the  Effective  Date  until  the  Outstanding  Balance  has  been  paid  in  full,  at  its  election,  to  convert
(“Conversion”)  all  or  any  portion  of  the  Outstanding  Balance  into  shares  (“Conversion Shares”)  of  fully  paid  and  non-assessable  ordinary  shares,  no  par  value  per  share
(“Ordinary Shares”), of Borrower as per the following conversion formula: the number of Conversion Shares equals the amount being converted (the “Conversion Amount”)
divided by the Conversion Price (as defined below). Conversion notices in the form attached hereto as Exhibit A (each, a “Conversion Notice”) may be effectively delivered to
Borrower by any method set forth in the “Notices” Section of the Purchase Agreement, and all Conversions shall be cashless and not require further payment from Lender.
Borrower shall deliver the Conversion Shares from any Conversion to Lender in accordance with Section 9 below.

Balance into Ordinary Shares is $0.90 per Ordinary Share (the “Conversion Price”).

3.2. Conversion Price. Subject to adjustment as set forth in this Note, the price at which Lender has the right to convert all or any portion of the Outstanding

4. Defaults and Remedies.

4.1. Defaults. The following are events of default under this Note (each, an “Event of Default”): (a) Borrower fails to pay (i) the Outstanding Balance at the
Maturity Date, (ii) any Redemption Amount when due and payable, or (iii) any other principal, interest, fees, charges, or any other amount within five (5) days of when due and
payable hereunder (for the avoidance of doubt, the foregoing five (5) day cure period only applies to clause (iii); (b) Borrower fails to deliver any Conversion Shares within two
(2) Trading Days of when due hereunder or otherwise fails to deliver any Conversion Shares in accordance with the terms hereof; (c) a receiver, trustee or other similar official
shall be appointed over Borrower or a material part of its assets and such appointment shall remain uncontested for twenty (20) days or shall not be dismissed or discharged
within sixty (60) days; (d) Borrower becomes insolvent or generally fails to pay, or admits in writing its inability to pay, its debts as they become due, subject to applicable
grace periods, if any; (e) Borrower makes a general assignment for the benefit of creditors; (f) Borrower files a petition for relief under any bankruptcy, insolvency or similar
law (domestic or foreign); (g) an involuntary bankruptcy proceeding is commenced or filed against Borrower and such proceeding shall remain uncontested for twenty (20) days
or shall not be dismissed or discharged within sixty (60) days; (h) Borrower or any pledgor, trustor, or guarantor of this Note defaults or otherwise fails to observe or perform
any material covenant, obligation, condition or agreement of Borrower or such pledgor, trustor, or guarantor contained herein or in any other Transaction Document (as defined
in  the  Purchase Agreement),  other  than  those  specifically  set  forth  in  this  Section  4.1  and  Section  4  of  the  Purchase Agreement;  (i)  any  representation,  warranty  or  other
statement made or furnished by or on behalf of Borrower or any pledgor, trustor, or guarantor of this Note to Lender herein, in any Transaction Document, or otherwise in
connection with the issuance of this Note is false, incorrect, incomplete or misleading in any material respect when made or furnished; (j) the occurrence of a Fundamental
Transaction without Lender’s prior written consent; (k) Borrower effectuates a reverse split of its Ordinary Shares without ten (10) Trading Days prior written notice to Lender;
(l)  any  money  judgment,  writ  or  similar  process  is  entered  or  filed  against  Borrower  or  any  subsidiary  of  Borrower  or  any  of  its  property  or  other  assets  for  more  than
$500,000.00, and shall remain unvacated, unbonded or unstayed for a period of twenty (20) calendar days unless otherwise consented to by Lender; (m) Borrower fails to be
DWAC Eligible; (n) Borrower fails to observe or perform any covenant set forth in Section 4 of the Purchase Agreement (other than the covenant with respect to Restricted
Issuances); (o) Borrower makes any Restricted Issuance without Lender’s prior written consent; or (p) Borrower, any affiliate of Borrower, or any pledgor, trustor, or guarantor
of this Note breaches any covenant or other term or condition contained in any Other Agreements. Notwithstanding the foregoing, the occurrence of any of the events specified
in Section 4.1(h) – (p) above shall not be considered an Event of Default if cured within thirty (30) days of the occurrence of such event.

2

 
 
 
 
 
 
 
4.2. Remedies. At any time and from time to time after Lender becomes aware of the occurrence of any Event of Default, Lender may accelerate this Note by
written notice to Borrower, with the Outstanding Balance becoming immediately due and payable in cash at the Mandatory Default Amount. Notwithstanding the foregoing, at
any time following the occurrence of any Event of Default, Lender may, at its option, elect to increase the Outstanding Balance by applying the Default Effect (subject to the
limitation set forth below) via written notice to Borrower without accelerating the Outstanding Balance, in which event the Outstanding Balance shall be increased as of the date
of the occurrence of the applicable Event of Default pursuant to the Default Effect, but the Outstanding Balance shall not be immediately due and payable unless so declared by
Lender  (for  the  avoidance  of  doubt,  if  Lender  elects  to  apply  the  Default  Effect  pursuant  to  this  sentence,  it  shall  reserve  the  right  to  declare  the  Outstanding  Balance
immediately due and payable at any time and no such election by Lender shall be deemed to be a waiver of its right to declare the Outstanding Balance immediately due and
payable as set forth herein unless otherwise agreed to by Lender in writing). Notwithstanding the foregoing, upon the occurrence of any Event of Default described in clauses
(c),  (d),  (e),  (f)  or  (g)  of  Section  4.1,  the  Outstanding  Balance  as  of  the  date  of  acceleration  shall  become  immediately  and  automatically  due  and  payable  in  cash  at  the
Mandatory Default Amount, without any written notice required by Lender. At any time following the occurrence of any Event of Default, upon written notice given by Lender
to Borrower, interest shall accrue on the Outstanding Balance beginning on the date the applicable Event of Default occurred at an interest rate equal to the lesser of twenty-two
percent (22%) per annum or the maximum rate permitted under applicable law (“Default Interest”). For the avoidance of doubt, Lender may continue making Conversions at
any time following an Event of Default until such time as the Outstanding Balance is paid in full. In connection with acceleration described herein, except as described herein,
Lender need not provide, and Borrower hereby waives, any presentment, demand, protest or other notice of any kind, and Lender may immediately and without expiration of
any grace period enforce any and all of its rights and remedies hereunder and all other remedies available to it under applicable law. Such acceleration may be rescinded and
annulled by Lender at any time prior to payment hereunder and Lender shall have all rights as a holder of the Note until such time, if any, as Lender receives full payment
pursuant to this Section 4.2. No such rescission or annulment shall affect any subsequent Event of Default or impair any right consequent thereon. Nothing herein shall limit
Lender’s right to pursue any other remedies available to it at law or in equity including, without limitation, a decree of specific performance and/or injunctive relief with respect
to Borrower’s failure to timely deliver Conversion Shares upon Conversion of the Note as required pursuant to the terms hereof.

5. Unconditional Obligation; No Offset. Borrower acknowledges that this Note is an unconditional, valid, binding and enforceable obligation of Borrower not subject
to offset, deduction or counterclaim of any kind. Borrower hereby waives any rights of offset it now has or may have hereafter against Lender, its successors and assigns, and
agrees to make the payments or Conversions called for herein in accordance with the terms of this Note.

6. Waiver. No waiver of any provision of this Note shall be effective unless it is in the form of a writing signed by the party granting the waiver. No waiver of any
provision or consent to any prohibited action shall constitute a waiver of any other provision or consent to any other prohibited action, whether or not similar. No waiver or
consent shall constitute a continuing waiver or consent or commit a party to provide a waiver or consent in the future except to the extent specifically set forth in writing.

7. Adjustment of Conversion Price upon Subdivision or Combination of Ordinary Shares. Without limiting any provision hereof, if Borrower at any time on or after the
Effective Date subdivides (by any stock split, stock dividend, recapitalization or otherwise) one or more classes of its outstanding Ordinary Shares into a greater number of
shares, the Conversion Price in effect immediately prior to such subdivision will be proportionately reduced. Without limiting any provision hereof, if Borrower at any time on
or after the Effective Date combines (by combination, reverse stock split or otherwise) one or more classes of its outstanding Ordinary Shares into a smaller number of shares,
the  Conversion  Price  in  effect  immediately  prior  to  such  combination  will  be  proportionately  increased. Any  adjustment  pursuant  to  this  Section  7  shall  become  effective
immediately after the effective date of such subdivision or combination.

3

 
 
 
 
 
 
8. Borrower Redemptions. Beginning on the date that is seven (7) months from the Effective Date and at any time thereafter until this Note is paid in full, Lender shall
have the right to cause the Borrower to redeem any portion of the Note (the amount of each exercise, the “Redemption Amount”)  up  the  Maximum  Monthly  Redemption
Amount in any given calendar month by providing written notice (each, a “Redemption Notice”) delivered to Borrower by facsimile, email, mail, overnight courier, or personal
delivery. Upon receipt of any Redemption Notice, Borrower shall pay the applicable Redemption Amount in cash to Lender within three (3) Trading Days of Borrower’s receipt
of such Redemption Notice (the “Redemption Amount Payment Date”). For the avoidance of doubt, in the event Borrower fails to pay any Redemption Amount to Lender by
the applicable Redemption Amount Payment Date for any reason, including, but not limited to, Borrower’s inability to make such payment in cash as a result of its payment
restrictions or other obligations under the Subordination Deed, such failure to pay the Redemption Amount shall still be considered an Event of Default hereunder.

9. Method of Conversion Share Delivery. On or before the close of business on the third (3rd) Trading Day following the date of delivery of a Conversion Notice (the
“Delivery Date”), Borrower shall, provided it is DWAC Eligible at such time, deliver or cause its transfer agent to deliver the applicable Conversion Shares electronically via
DWAC to the account designated by Lender in the applicable Conversion Notice. If Borrower is not DWAC Eligible, it shall deliver to Lender or its broker (as designated in the
Conversion Notice), via reputable overnight courier, a certificate representing the number of Ordinary Shares equal to the number of Conversion Shares to which Lender shall
be entitled, registered in the name of Lender or its designee. For the avoidance of doubt, Borrower has not met its obligation to deliver Conversion Shares by the Delivery Date
unless Lender or its broker, as applicable, has actually received the certificate representing the applicable Conversion Shares no later than the close of business on the relevant
Delivery  Date  pursuant  to  the  terms  set  forth  above.  Moreover,  and  notwithstanding  anything  to  the  contrary  herein  or  in  any  other  Transaction  Document,  in  the  event
Borrower or its transfer agent refuses to deliver any Conversion Shares without a restrictive securities legend to Lender on grounds that such issuance is in violation of Rule 144
under the Securities Act of 1933, as amended (“Rule 144”), Borrower shall deliver or  cause  its  transfer  agent  to  deliver  the  applicable  Conversion  Shares  to  Lender  with  a
restricted  securities  legend,  but  otherwise  in  accordance  with  the  provisions  of  this  Section  9.  In  conjunction  therewith,  Borrower  will  also  deliver  to  Lender  a  written
explanation from its counsel or its transfer agent’s counsel explaining why the issuance of the applicable Conversion Shares violates Rule 144. The Lender acknowledges that
the  Conversion  Shares  shall  bear  a  legend  so  long  as  the  applicable  holding  period  under  Rule  144  has  not  been  met  or  any  other  conditions  of  Rule  144,  including  the
requirement for current public information to be available, would apply to sale of the Conversion Shares.

10. Conversion Delays. If Borrower fails to deliver Conversion Shares in accordance with the timeframe stated in Section 9, Lender may at any time prior to receiving
the applicable Conversion Shares rescind in whole or in part such Conversion, with a corresponding increase to the Outstanding Balance (any returned amount will tack back to
the Effective Date for purposes of determining the holding period under Rule 144). In addition, for each Conversion, in the event that Conversion Shares are not delivered by the
third (3rd) Trading Day (inclusive of the day of the Conversion), a late fee equal to 2% of the applicable Conversion Share Value rounded to the nearest multiple of $100.00 but
with a floor of $500.00 per day (but in any event the cumulative amount of such late fees for each Conversion shall not exceed 100% of the applicable Conversion Share Value)
will be assessed for each day after the fifth (5th) Trading Day (inclusive of the day of the Conversion) until Conversion Share delivery is made; and such late fee will be added to
the Outstanding Balance (such fees, the “Conversion Delay Late Fees”)

4

 
 
 
 
 
11. Approved Restricted Issuance.  The  Outstanding  Balance  will  automatically  be  increased  by  five  percent  (5%)  for  each Approved  Restricted  Issuance  made  by
Borrower  (without  the  need  for  Lender  to  provide  any  notice  to  Borrower  of  such  increase),  if  and  only  if  such Approved  Restricted  Issuance  provides  for  the  issuance  of
Ordinary Shares upon conversion, exchange or exercise at a price that is based upon and/or varies with the trading prices of or quotations for the Ordinary Shares or that is
subject to being reset at some future date after the Restricted Issuance or upon the occurrence of specified or contingent events directly or indirectly related to the business of the
Company or the market for the Ordinary Shares, which increase will be effective as of the date of each applicable Approved Restricted Issuance.

12. Restriction on Equity Sales. If at any time after the date that is six (6) months from the Purchase Price Date, Borrower is unable to issue Ordinary Shares to Lender
as result of any lock-up or other agreement or restriction prohibiting the issuance of Ordinary Shares for a certain period of time (the “Lock-Up”), then, at Lender’s option, the
Outstanding Balance will be increased by three percent (3%) for each thirty (30) day period that Borrower is prohibited from issuing Ordinary Shares (which increase shall be
pro-rated for any partial period). For the avoidance of doubt, if Lender elects to increase the Outstanding Balance as set forth in the previous sentence, Lender shall be deemed
to have waived its right to call an Event of Default for failure to deliver Conversion Shares as a result of the Lock-Up.

13. Ownership  Limitation.  Notwithstanding  anything  to  the  contrary  contained  in  this  Note  or  the  other  Transaction  Documents,  Borrower  shall  not  effect  any
conversion  of  this  Note  to  the  extent  that  after  giving  effect  to  such  conversion  would  cause  Lender  (together  with  its  affiliates)  to  beneficially  own  a  number  of  shares
exceeding 4.99% of the number of Ordinary Shares outstanding on such date (including for such purpose the Ordinary Shares issuable upon such issuance) (the “Maximum
Percentage”). For purposes of this section, beneficial ownership and the percentage of beneficial ownership of Ordinary Shares will be determined pursuant to Section 13(d) of
the 1934 Act. Notwithstanding the forgoing, the term “4.99%” above shall be replaced with “9.99%” at such time as the Market Capitalization is less than $10,000,000.00.
Notwithstanding any other provision contained herein, if the term “4.99%” is replaced with “9.99%” pursuant to the preceding sentence, such increase to “9.99%” shall remain
at 9.99% until increased, decreased or waived by Lender as set forth below. By written notice to Borrower, Lender may increase, decrease or waive the Maximum Percentage,
up  to  a  maximum  of  9.99%,  but  any  such  waiver  will  not  be  effective  until  the  61st  day  after  delivery  thereof.  The  foregoing  61-day  notice  requirement  is  enforceable,
unconditional and non-waivable and shall apply to all affiliates and assigns of Lender.

14. Opinion of Counsel. In the event that an opinion of counsel is needed for any matter related to this Note, Lender has the right to have any such opinion provided by

its counsel, provided such counsel is reasonably acceptable to Borrower.

15. Governing Law; Venue . This Note shall be construed and enforced in accordance with, and all questions concerning the construction, validity, interpretation and
performance of this Note shall be governed by, the internal laws of the State of Utah, without giving effect to any choice of law or conflict of law provision or rule (whether of
the State of Utah or any other jurisdiction) that would cause the application of the laws of any jurisdiction other than the State of Utah. The provisions set forth in the Purchase
Agreement to determine the proper venue for any disputes are incorporated herein by this reference.

16. Arbitration  of  Disputes.  By  its  issuance  or  acceptance  of  this  Note,  each  party  agrees  to  be  bound  by  the Arbitration  Provisions  (as  defined  in  the  Purchase

Agreement) set forth as an exhibit to the Purchase Agreement.

5

 
 
 
 
 
 
 
 
17. Cancellation. After repayment or conversion of the entire Outstanding Balance, this Note shall be deemed paid in full, shall automatically be deemed canceled, and

shall not be reissued.

18. Amendments. The prior written consent of both parties hereto shall be required for any change or amendment to this Note.

19. Assignments. Borrower may not assign this Note without the prior written consent of Lender. This Note and any Ordinary Shares issued upon conversion of this

Note may be offered, sold, assigned or transferred by Lender without the consent of Borrower.

20. Notices. Whenever notice is required to be given under this Note, unless otherwise provided herein, such notice shall be given in accordance with the subsection of

the Purchase Agreement titled “Notices.”

21. Liquidated Damages. Lender and Borrower agree that in the event Borrower fails to comply with any of the terms or provisions of this Note, Lender’s damages
would  be  uncertain  and  difficult  (if  not  impossible)  to  accurately  estimate  because  of  the  parties’  inability  to  predict  future  interest  rates,  future  share  prices,  future  trading
volumes and other relevant factors. Accordingly, Lender and Borrower agree that any fees, balance adjustments, Default Interest or other charges assessed under this Note are
not  penalties  but  instead  are  intended  by  the  parties  to  be,  and  shall  be  deemed,  liquidated  damages  (under  Lender’s  and  Borrower’s  expectations  that  any  such  liquidated
damages will tack back to the Effective Date for purposes of determining the holding period under Rule 144).

22. Severability. If any part of this Note is construed to be in violation of any law, such part shall be modified to achieve the objective of Borrower and Lender to the

fullest extent permitted by law and the balance of this Note shall remain in full force and effect.

[Remainder of page intentionally left blank; signature page follows]

6

 
 
 
 
 
 
 
 
 
IN WITNESS WHEREOF, Borrower has caused this Note to be duly executed as of the Effective Date.

BORROWER:

Naked Brand Group Limited

/s/ Justin Davis-Rice
Justin Davis-Rice

By:
Name:
Title: Director

ACKNOWLEDGED, ACCEPTED AND AGREED:

LENDER:

St. George Investments LLC

By: Fife Trading, Inc., its Manager

By:

/s/ John M. Fife
John M. Fife, President

[Signature Page to Secured Convertible Promissory Note]

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ATTACHMENT 1

DEFINITIONS

For purposes of this Note, the following terms shall have the following meanings:

A1. “Approved Restricted Issuance” means a Restricted Issuance (as defined in the Purchase Agreement) for which Borrower received Lender’s written consent prior

to the applicable issuance.

A2. “Closing Trade Price” means the last closing trade price for the Ordinary Shares on its principal market, as reported by Bloomberg, or, if its principal market
begins to operate on an extended hours basis and does not designate the closing bid price or the closing trade price (as the case may be) then the last trade price, respectively, of
the Ordinary Shares prior to 4:00:00 p.m., New York time, as reported by Bloomberg, or if the foregoing does not apply, the last closing trade price of the Ordinary Shares in
the over-the-counter market on the electronic bulletin board for the Ordinary Shares as reported by Bloomberg, or, if no closing trade price is reported for the Ordinary Shares
by Bloomberg, the average of the bid and ask prices of any market makers for the Ordinary Shares as reported by OTC Markets Group, Inc., and any successor thereto. If the
Closing Trade Price cannot be calculated for the Ordinary Shares on a particular date on any of the foregoing bases, the Closing Trade Price of the Ordinary Shares on such date
shall be the fair market value as mutually determined by Lender and Borrower. All such determinations shall be appropriately adjusted for any stock dividend, stock split, stock
combination or other similar transaction during such period.

A3. “Conversion Share Value”  means  the  product  of  the  number  of  Conversion  Shares  deliverable  pursuant  to  any  Conversion  Notice  multiplied  by  the  Closing

Trade Price of the Ordinary Shares on the Delivery Date for such Conversion.

A4.  “Default  Effect”  means  multiplying  the  Outstanding  Balance  as  of  the  date  the  applicable  Event  of  Default  occurred  by  (a)  fifteen  percent  (15%)  for  each
occurrence of any Major Default, (b) ten percent (10%) for each occurrence of an Unapproved Restricted Issuance Default, or (c) five percent (5%) for each occurrence of any
Minor Default, and then adding the resulting product to the Outstanding Balance as of the date the applicable Event of Default occurred, with the sum of the foregoing then
becoming the Outstanding Balance under this Note as of the date the applicable Event of Default occurred; provided that the Default Effect may only be applied two (2) times
hereunder with respect to Major Defaults, three (3) times with respect to Unapproved Restricted Issuance Defaults and three (3) times hereunder with respect to Minor Defaults;
provided, further, that the Default Effect shall not in any event result in the addition, in the aggregate, of an amount in excess of twenty-five percent (25%) of the Outstanding
Balance to the Outstanding Balance; and provided further that the Default Effect shall not apply to any Event of Default pursuant to Section 4.1(b) hereof.

A5. “DTC” means the Depository Trust Company or any successor thereto.

A6. “DTC/FAST Program” means the DTC’s Fast Automated Securities Transfer program.

A7. “DWAC” means the DTC’s Deposit/Withdrawal at Custodian system.

A8. “DWAC Eligible” means that (a) Borrower’s Ordinary Shares is eligible at DTC for full services pursuant to DTC’s operational arrangements, including without
limitation transfer through DTC’s DWAC system; (b) Borrower has been approved (without revocation) by DTC’s underwriting department; (c) Borrower’s transfer agent is
approved as an agent in the DTC/FAST Program; (d) the Conversion Shares are otherwise eligible for delivery via DWAC; and (e) Borrower’s transfer agent does not have a
policy prohibiting or limiting delivery of the Conversion Shares via DWAC.

Attachment 1 to Convertible Promissory Note, Page 1 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
A9. “Fundamental Transaction” means that (a) (i) Borrower or any of its subsidiaries shall, directly or indirectly, in one or more related transactions, consolidate or
merge with or into (whether or not Borrower or any of its subsidiaries is the surviving corporation) any other person or entity, unless the holders of the voting securities of
Borrower  prior  to  such  transaction  own  50%  or  more  of  the  outstanding  voting  securities  of  the  surviving  person  or  entity,  or  (ii)  Borrower  or  any  of  its  subsidiaries  shall,
directly or indirectly, in one or more related transactions, sell, lease, license, assign, transfer, convey or otherwise dispose of all or substantially all of its respective properties or
assets to any other person or entity, or (iii) Borrower or any of its subsidiaries shall, directly or indirectly, in one or more related transactions, allow any other person or entity to
make a purchase, tender or exchange offer that is accepted by the holders of more than 50% of the outstanding shares of voting stock of Borrower (not including any shares of
voting stock of Borrower held by the person or persons making or party to, or associated or affiliated with the persons or entities making or party to, such purchase, tender or
exchange offer), or (iv) Borrower or any of its subsidiaries shall, directly or indirectly, in one or more related transactions, consummate a stock or share purchase agreement or
other business combination (including, without limitation, a reorganization, recapitalization, spin-off or scheme of arrangement) with any other person or entity whereby such
other person or entity acquires more than 50% of the outstanding shares of voting stock of Borrower (not including any shares of voting stock of Borrower held by the other
persons or entities making or party to, or associated or affiliated with the other persons or entities making or party to, such stock or share purchase agreement or other business
combination),  or  (v)  Borrower  or  any  of  its  subsidiaries  shall,  directly  or  indirectly,  in  one  or  more  related  transactions,  reorganize,  recapitalize  or  reclassify  the  Ordinary
Shares,  other  than  an  increase  in  the  number  of  authorized  shares  of  Borrower’s  Ordinary  Shares,  or  (b)  any  “person”  or  “group”  (as  these  terms  are  used  for  purposes  of
Sections 13(d) and 14(d) of the 1934 Act and the rules and regulations promulgated thereunder) is or shall become the “beneficial owner” (as defined in Rule 13d-3 under the
1934 Act), directly or indirectly, of 50% of the aggregate ordinary voting power represented by issued and outstanding voting stock of Borrower.

A10. “Major Default” means any Event of Default occurring under Sections 4.1(a) or 4.1(n).

A11. “Mandatory Default Amount” means the Outstanding Balance following the application of the Default Effect.

A12. “Market Capitalization”  means  a  number  equal  to  (a)  the  average  VWAP  of  the  Ordinary  Shares  for  the  immediately  preceding  fifteen  (15)  Trading  Days,

multiplied by (b) the aggregate number of outstanding Ordinary Shares as reported on Borrower’s most recently filed Form 10-Q or Form 10-K.

A13. “Maximum Monthly Redemption Amount” means $400,000.00.

A14. “Minor Default” means any Event of Default that is not a Major Default or an Unapproved Restricted Issuance Default.

A15. “OID” means an original issue discount.

A16. “Other Agreements” means, collectively, (a) all existing and future agreements and instruments between, among or by Borrower (or an affiliate), on the one

hand, and Lender (or an affiliate), on the other hand, and (b) any financing agreement or a material agreement that affects Borrower’s ongoing business operations.

A17. “Outstanding Balance” means as of any date of determination, the Purchase Price, as reduced or increased, as the case may be, pursuant to the terms hereof for
payment, Conversion, offset, or otherwise, plus the OID, the Transaction Expense Amount, accrued but unpaid interest, collection and enforcements costs (including attorneys’
fees) incurred by Lender, transfer, stamp, issuance and similar taxes and fees related to Conversions, and any other fees or charges (including without limitation Conversion
Delay Late Fees) incurred under this Note.

A18. “Trading Day” means any day on which the New York Stock Exchange (or such other principal market for the Ordinary Shares) is open for trading.

A19. “Unapproved Restricted Issuance” means a Restricted Issuance for which Borrower did not receive Lender’s written consent prior to the applicable issuance.

A20. “Unapproved Restricted Issuance Default” means an Event of Default occurring under Section 4.1(o) of this Note.

A21. “VWAP” means the volume weighted average price of the Ordinary Shares on the principal market for a particular Trading Day or set of Trading Days, as the

case may be, as reported by Bloomberg.

[Remainder of page intentionally left blank]

Attachment 1 to Convertible Promissory Note, Page 2 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Naked Brand Group Limited
Attn: Anna Johnson
c/o Bendon Limited
Building 7B, Huntley Street
Alexandria
NSW 2015, Australia

EXHIBIT A

St. George Investments LLC
303 East Wacker Drive, Suite 1040
Chicago, Illinois 60601

CONVERSION NOTICE

Date: __________________

The  above-captioned  Lender  hereby  gives  notice  to  Naked  Brand  Group  Limited,  an Australia  corporation  (the  “Borrower”),  pursuant  to  that  certain  Secured  Convertible
Promissory Note made by Borrower in favor of Lender on May 13, 2019 (the “Note”), that Lender elects to convert the portion of the Note balance set forth below into fully
paid and non-assessable Ordinary Shares of Borrower as of the date of conversion specified below. Said conversion shall be based on the Conversion Price set forth below. In
the event of a conflict between this Conversion Notice and the Note, the Note shall govern, or, in the alternative, at the election of Lender in its sole discretion, Lender may
provide a new form of Conversion Notice to conform to the Note. Capitalized terms used in this notice without definition shall have the meanings given to them in the Note.

A. Date of Conversion: ____________
B. Conversion #: ____________
C. Conversion Amount: ____________
D. Conversion Price: _______________
E. Conversion Shares: _______________ (C divided by D)
F. Remaining Outstanding Balance of Note: ____________*

* Subject to adjustments for corrections, defaults, interest and other adjustments permitted by the Transaction Documents (as defined in the Purchase Agreement), the terms of
which shall control in the event of any dispute between the terms of this Conversion Notice and such Transaction Documents.

Please transfer the Conversion Shares electronically (via DWAC) to the following account:

Broker:
DTC#:
Account #:
Account Name:

Address:

To the extent the Conversion Shares are not able to be delivered to Lender electronically via the DWAC system, deliver all such certificated shares to Lender via reputable

overnight courier after receipt of this Conversion Notice (by facsimile transmission or otherwise) to:

_____________________________________

_____________________________________

_____________________________________

[Signature Page Follows]

Exhibit A to Convertible Promissory Note, Page 1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sincerely,

Lender:

St. George Investments LLC

By: Fife Trading, Inc., its Manager

By:

John M. Fife, President  

Exhibit A to Convertible Promissory Note, Page 2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Security Agreement

Exhibit 4.8.3

This Security Agreement (this “Agreement”), dated as of May 13, 2019, is executed by Naked Brand Group Limited, an Australia corporation (“Debtor”), in favor of

St. George Investments LLC, a Utah limited liability company (“Secured Party”).

A. Debtor has issued to Secured Party a certain Secured Convertible Promissory Note of even date herewith, as may be amended from time to time, in the original face

amount of $3,320,000.00 (the “Note”).

B. In order to induce Secured Party to extend the credit evidenced by the Note, Debtor has agreed to enter into this Agreement and to grant Secured Party a security

interest in the Collateral (as defined below).

NOW,  THEREFORE,  in  consideration  of  the  above  recitals  and  for  other  good  and  valuable  consideration,  the  receipt  and  adequacy  of  which  are  hereby

acknowledged, Debtor hereby agrees with Secured Party as follows:

1. Definitions and Interpretation. When used in this Agreement, the following terms have the following respective meanings:

“Collateral” has the meaning given to that term in Section 2 hereof.

“Intellectual Property” means all patents, trademarks, service marks, trade names, copyrights, trade secrets, licenses (software or otherwise), information,
know-how, inventions, discoveries, published and unpublished works of authorship, processes, any and all other proprietary rights, and all rights corresponding to all of the
foregoing throughout the world, now owned and existing or hereafter arising, created or acquired.

“Lien” shall mean, with respect to any property, any security interest, mortgage, pledge, lien, claim, charge or other encumbrance in, of, or on such property
or the income therefrom, including, without limitation, the interest of a vendor or lessor under a conditional sale agreement, capital lease or other title retention agreement, or
any agreement to provide any of the foregoing, and the filing of any financing statement or similar instrument under the UCC or comparable law of any jurisdiction.

“Obligations” means (a) all loans, advances, future advances, debts, liabilities and obligations, howsoever arising, owed by Debtor to Secured Party or any
affiliate  of  Secured  Party  of  every  kind  and  description,  now  existing  or  hereafter  arising,  whether  created  by  the  Note,  this Agreement,  that  certain  Securities  Purchase
Agreement of even date herewith, entered into by and between Debtor and Secured Party (the “Purchase Agreement”), any other Transaction Documents (as defined in the
Purchase Agreement), any other agreement between Debtor and Secured Party (or any affiliate of Secured Party) or any other promissory note issued by Debtor in favor of
Secured Party (or any affiliate of Secured Party), any modification or amendment to any of the foregoing, guaranty of payment or other contract or by a quasi-contract, tort,
statute or other operation of law, whether incurred or owed directly to Secured Party or as an affiliate of Secured Party or acquired by Secured Party or an affiliate of Secured
Party by purchase, pledge or otherwise, (b) all costs and expenses, including attorneys’ fees, incurred by Secured Party or any affiliate of Secured Party in connection with the
Note or in connection with the collection or enforcement of any portion of the indebtedness, liabilities or obligations described in the foregoing clause (a), (c) the payment of all
other sums, with interest thereon, advanced in accordance herewith to protect the security of this Agreement, and (d) the performance of the covenants and agreements of Debtor
contained in this Agreement and all other Transaction Documents.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
“Permitted Liens” means (a) Liens for taxes not yet delinquent or Liens for taxes being contested in good faith and by appropriate proceedings for which
adequate reserves have been established, (b) carriers’, warehousemen’s, mechanics’, materialmen’s, repairmen’s and other similar Liens imposed by law, arising in the ordinary
course of business, (c) Liens in favor of Secured Party under this Agreement or arising under the other Transaction Documents or prior agreements between Debtor and Secured
Party, and (d) a Lien in in favor of Bank of New Zealand.

“UCC” means the Uniform Commercial Code as in effect in the jurisdiction whose laws would govern the security interest in, including without limitation the
perfection thereof, and foreclosure of the applicable Collateral, or any equivalent laws in Australia that govern the grant of a security interest in the types of assets encumbered
by this Agreement.

Unless otherwise defined herein, all terms defined in the UCC have the respective meanings given to those terms in the UCC.

2. Grant of Security Interest. As security for the Obligations, Debtor hereby pledges to Secured Party and grants to Secured Party a security interest in all right, title,
interest, claims and demands of Debtor in and to the property described in Schedule A hereto, and all replacements, proceeds, products, and accessions thereof (collectively, the
“Collateral”).

3. Authorization to File Financing Statements. Debtor hereby irrevocably authorizes Secured Party at any time and from time to time to file in any filing office in any
Uniform Commercial Code jurisdiction or other jurisdiction of Debtor or its subsidiaries any financing statements or documents having a similar effect and amendments thereto
that provide any other information required by the Uniform Commercial Code (or similar law of any non-United States jurisdiction, if applicable) of such state or jurisdiction for
the sufficiency or filing office acceptance of any financing statement or amendment, including whether Debtor is an organization, the type of organization and any organization
identification number issued to Debtor. Debtor agrees to furnish any such information to Secured Party promptly upon Secured Party’s request.

4. General Representations and Warranties. Debtor represents and warrants to Secured Party that (a) Debtor is the owner of the Collateral and that no other person has
any right, title, claim or interest (by way of Lien or otherwise) in, against or to the Collateral, other than Permitted Liens, (b) upon the filing of UCC-1 financing statements with
the appropriate state office (or an equivalent in the appropriate foreign office), Secured Party shall have a perfected security interest in the Collateral to the extent that a security
interest in the Collateral can be perfected by such filing, subject to the Permitted Liens, (c) Debtor has received at least a reasonably equivalent value in exchange for entering
into this Agreement, (d) Debtor is not insolvent, as defined in any applicable state or federal statute, nor will Debtor be rendered insolvent by the execution and delivery of this
Agreement to Secured Party; and (e) as such, this Agreement is a valid and binding obligation of Debtor.

5. Additional Covenants. Debtor hereby agrees:

perfection and priority of such Lien;

5.1. to perform all acts that may be necessary to maintain, preserve, protect and perfect in the Collateral, the Lien granted to Secured Party therein, and the

5.2. to procure, execute (including endorse, as applicable), and deliver from time to time any endorsements, assignments, financing statements, certificates of
title, and all other instruments, documents and/or writings reasonably deemed necessary or appropriate by Secured Party to perfect, maintain and protect Secured Party’s Lien
hereunder and the priority thereof;

2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
any changes with respect to Debtor’s address or principal place of business, and (c) the formation of any subsidiaries of Debtor;

5.3. to provide at least ten (10) days prior written notice to Secured Party of any of the following events: (a) any changes or alterations of Debtor’s name, (b)

5.4. upon the occurrence of an Event of Default (as defined in the Note) under the Note and so long as such Event of Default is continuing, at Secured Party’s
request, to endorse (up to the outstanding amount under such promissory notes at the time of Secured Party’s request), assign and deliver any promissory notes and all other
instruments, documents, or writings included in the Collateral to Secured Party, accompanied by such instruments of transfer or assignment duly executed in blank as Secured
Party may from time to time specify;

otherwise agreed to by Secured Party in writing), and not to relocate the Collateral to any other locations without the prior written consent of Secured Party;

5.5. to the extent the Collateral is not delivered to Secured Party pursuant to this Agreement, to keep the Collateral at the principal office of Debtor (unless

5.6. [Intentionally omitted]

5.7. not to, directly or indirectly, allow, grant or suffer to exist any Lien upon any of the Collateral, other than Permitted Liens;

5.8. [Intentionally omitted]

5.9. to the extent commercially reasonable and in Debtor’s good faith business judgment: (a) to file and prosecute diligently any patent, trademark or service
mark applications pending as of the date hereof or hereafter until all Obligations shall have been paid in full, (b) to make application on unpatented but patentable inventions and
on trademarks and service marks, (c) to preserve and maintain all rights in all of its Intellectual Property, and (d) to ensure that all of its Intellectual Property is and remains
enforceable. Any  and  all  costs  and  expenses  incurred  in  connection  with  each  of  Debtor’s  obligations  under  this  Section  5.9  shall  be  borne  by  Debtor.  Debtor  shall  not
knowingly and unreasonably abandon any right to file a patent, trademark or service mark application, or abandon any pending patent application, or any other of its Intellectual
Property, without the prior written consent of Secured Party except for Intellectual Property that Debtor determines, in the exercise of its good faith business judgment, is not or
is no longer material to its business;

5.10. upon the request of Secured Party at any time or from time to time, and at the sole cost and expense (including, without limitation, reasonable attorneys’
fees) of Debtor, Debtor shall take all actions and execute and deliver any and all instruments, agreements, assignments, certificates and/or documents reasonably required by
Secured Party to collaterally assign any and all of Debtor’s patent, copyright and trademark registrations and applications now owned or hereafter acquired to and in favor of
Secured Party; and

5.11. at any time amounts paid by Secured Party under the Transaction Documents are used to purchase Collateral, Debtor shall perform all acts that may be
necessary, and otherwise fully cooperate with Secured Party, to cause (a) any such amounts paid by Secured Party to be disbursed directly to the sellers of any such Collateral,
(b) all certificates of title pertaining to such Collateral (as applicable) to be properly filed and reissued to reflect Secured Party’s Lien on such Collateral, and (c) all such reissued
certificates of title to be delivered to and held by Secured Party.

3

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
6. Authorized Action by Secured Party. Upon the occurrence of an Event of Default and so long as such Event of Default is continuing, Debtor hereby irrevocably
appoints  Secured  Party  as  its  attorney-in-fact  (which  appointment  is  coupled  with  an  interest)  and  agrees  that  Secured  Party  may  perform  (but  Secured  Party  shall  not  be
obligated to and shall incur no liability to Debtor or any third party for failure so to do) any act which Debtor is obligated by this Agreement to perform, and to exercise such
rights and powers as Debtor might exercise with respect to the Collateral, including the right to (a) collect by legal proceedings or otherwise and endorse, receive and receipt for
all dividends, interest, payments, proceeds and other sums and property now or hereafter payable on or on account of the Collateral; (b) enter into any extension, reorganization,
deposit,  merger,  consolidation  or  other  agreement  pertaining  to,  or  deposit,  surrender,  accept,  hold  or  apply  other  property  in  exchange  for  the  Collateral;  (c)  make  any
compromise or settlement, and take any action Secured Party deems advisable, with respect to the Collateral, including without limitation bringing a suit in Secured Party’s own
name to enforce any Intellectual Property; (d) endorse Debtor’s name on all applications, documents, papers and instruments necessary or desirable for Secured Party in the use
of any Intellectual Property; (e) grant or issue any exclusive or non-exclusive license under any Intellectual Property to any person or entity; (f) assign, pledge, sell, convey or
otherwise  transfer  title  in  or  dispose  of  any  Intellectual  Property  to  any  person  or  entity;  (g)  cause  the  Commissioner  of  Patents  and  Trademarks,  United  States  Patent  and
Trademark Office (or as appropriate, such equivalent agency in foreign countries) to issue any and all patents and related rights and applications to Secured Party as the assignee
of Debtor’s entire interest therein; (h) file a copy of this Agreement with any governmental agency, body or authority, including without limitation the United States Patent and
Trademark Office and, if applicable, the United States Copyright Office or Library of Congress, at the sole cost and expense of Debtor; (i) insure, process and preserve the
Collateral;  (j)  pay  any  indebtedness  of  Debtor  relating  to  the  Collateral;  (k)  execute  and  file  UCC  financing  statements  and  other  documents,  certificates,  instruments  and
agreements with respect to the Collateral or as otherwise required or permitted hereunder; and (l) take any and all appropriate action and execute any and all documents and
instruments that may be necessary or useful to accomplish the purposes of this Agreement;  provided, however, that Secured Party shall not exercise any such powers granted
pursuant to clauses (a) through (g) above prior to the occurrence of an Event of Default and shall only exercise such powers during the continuance of an Event of Default. The
powers conferred on Secured Party under this Section 6 are solely to protect its interests in the Collateral and shall not impose any duty upon it to exercise any such powers.
Secured Party shall be accountable only for the amounts that it actually receives as a result of the exercise of such powers, and neither Secured Party nor any of its stockholders,
directors, officers, managers, employees or agents shall be responsible to Debtor for any act or failure to act, except with respect to Secured Party’s own gross negligence or
willful misconduct. Nothing in this Section 6 shall be deemed an authorization for Debtor to take any action that it is otherwise expressly prohibited from undertaking by way of
other provision of this Agreement.

7. Default and Remedies.

7.1. Default. Debtor shall be deemed in default under this Agreement upon the occurrence of an Event of Default.

7.2. Remedies. Upon the occurrence of any such Event of Default, Secured Party shall have the rights of a secured creditor under the UCC, all rights granted
by this Agreement and by law, including, without limiting the foregoing, (a) the right to require Debtor to assemble the Collateral and make it available to Secured Party at a
place  to  be  designated  by  Secured  Party,  and  (b)  the  right  to  take  possession  of  the  Collateral,  and  for  that  purpose  Secured  Party  may  enter  upon  premises  on  which  the
Collateral may be situated and remove the Collateral therefrom. Debtor hereby agrees that fifteen (15) days’ notice of a public sale of any Collateral or notice of the date after
which a private sale of any Collateral may take place is reasonable. Secured Party may also have a receiver appointed to take charge of all or any portion of the Collateral and to
exercise  all  rights  of  Secured  Party  under  this Agreement.  Secured  Party  may  exercise  any  of  its  rights  under  this  Section  7.2  without  demand  or  notice  of  any  kind.  The
remedies in this Agreement, including without limitation this Section 7.2, are in addition to, not in limitation of, any other right, power, privilege, or remedy, either in law, in
equity, or otherwise, to which Secured Party may be entitled. No failure or delay on the part of Secured party in exercising any right, power, or remedy will operate as a waiver
thereof, nor will any single or partial exercise thereof preclude any other or further exercise thereof or the exercise of any other right hereunder. All of Secured Party’s rights
and remedies, whether evidenced by this Agreement or by any other agreement, instrument or document shall be cumulative and may be exercised singularly or concurrently.

4

 
 
 
 
 
 
 
 
 
 
7.3. Standards for Exercising Rights and Remedies. To the extent that applicable law imposes duties on Secured Party to exercise remedies in a commercially
reasonable manner, Debtor acknowledges and agrees that it is not commercially unreasonable for Secured Party (a) to fail to incur expenses reasonably deemed significant by
Secured Party to prepare Collateral for disposition, (b) to fail to obtain third party consents for access to Collateral to be disposed of, or to obtain or, if not required by other law,
to fail to obtain governmental or third party consents for the collection or disposition of Collateral to be collected or disposed of, (c) to fail to exercise collection remedies
against account debtors or other persons obligated on Collateral or to fail to remove liens or encumbrances on or any adverse claims against Collateral, (d) to exercise collection
remedies against account debtors and other persons obligated on Collateral directly or through the use of collection agencies and other collection specialists, (e) to advertise
dispositions of Collateral through publications or media of general circulation, whether or not the Collateral is of a specialized nature, (f) to contact other persons, whether or not
in  the  same  business  as  Debtor,  for  expressions  of  interest  in  acquiring  all  or  any  portion  of  the  Collateral,  (g)  to  hire  one  or  more  professional  auctioneers  to  assist  in  the
disposition of Collateral, whether or not the Collateral is of a specialized nature, (h) to dispose of Collateral by utilizing Internet sites that provide for the auction of assets of the
types included in the Collateral or that have the reasonable capability of doing so, or that match buyers and sellers of assets, (i) to dispose of assets in wholesale rather than retail
markets,  (j)  to  disclaim  disposition  warranties,  (k)  to  purchase  insurance  or  credit  enhancements  to  insure  Secured  Party  against  risks  of  loss,  collection  or  disposition  of
Collateral or to provide to Secured Party a guaranteed return from the collection or disposition of Collateral, or (l) to the extent deemed appropriate by Secured Party, to obtain
the services of other brokers, investment bankers, consultants and other professionals to assist Secured Party in the collection or disposition of any of the Collateral. Debtor
acknowledges that the purpose of this Section is to provide non-exhaustive indications of what actions or omissions by Secured Party would fulfill Secured Party’s duties under
the UCC in Secured Party’s exercise of remedies against the Collateral and that other actions or omissions by Secured Party shall not be deemed to fail to fulfill such duties
solely on account of not being indicated in this Section. Without limitation upon the foregoing, nothing contained in this Section shall be construed to grant any rights to Debtor
or to impose any duties on Secured Party that would not have been granted or imposed by this Agreement or by applicable law in the absence of this Section.

7.4. Marshalling. Secured Party shall not be required to marshal any present or future Collateral for, or other assurances of payment of, the Obligations or to
resort  to  such  Collateral  or  other  assurances  of  payment  in  any  particular  order,  and  all  of  its  rights  and  remedies  hereunder  and  in  respect  of  such  Collateral  and  other
assurances of payment shall be cumulative and in addition to all other rights and remedies, however existing or arising. To the extent that it lawfully may, Debtor hereby agrees
that it will not invoke any law relating to the marshalling of Collateral which might cause delay in or impede the enforcement of Secured Party’s rights and remedies under this
Agreement or under any other instrument creating or evidencing any of the Obligations or under which any of the Obligations is outstanding or by which any of the Obligations
is secured or payment thereof is otherwise assured, and, to the extent that it lawfully may, Debtor hereby irrevocably waives the benefits of all such laws.

5

 
 
 
 
 
 
 
 
7.5. Application  of  Collateral  Proceeds.  The  proceeds  and/or  avails  of  the  Collateral,  or  any  part  thereof,  and  the  proceeds  and  the  avails  of  any  remedy
hereunder (as well as any other amounts of any kind held by Secured Party at the time of, or received by Secured Party after, the occurrence of an Event of Default) shall be
paid to and applied as follows:

(a) First, to the payment of reasonable costs and expenses, including all amounts expended to preserve the value of the Collateral, of foreclosure or
suit, if any, and of such sale and the exercise of any other rights or remedies, and of all proper fees, expenses, liability and advances, including reasonable legal expenses and
attorneys’ fees, incurred or made hereunder by Secured Party;

second to outstanding principal) and all amounts owed under any of the other Transaction Documents or other documents included within the Obligations; and

(b) Second, to the payment to Secured Party of the amount then owing or unpaid on the Note (to be applied first to accrued interest and fees and

(c) Third, to the payment of the surplus, if any, to Debtor, its successors and assigns, or to whosoever may be lawfully entitled to receive the same.

In the absence of final payment and satisfaction in full of all of the Obligations, Debtor shall remain liable for any deficiency.

8. Miscellaneous.

the terms of which are incorporated herein by this reference.

8.1. Notices. Any notice required or permitted hereunder shall be given in the manner provided in the subsection titled “Notices” in the Purchase Agreement,

any single or partial exercise of any such right preclude any other further exercise thereof or of any other right.

8.2. Non-waiver. No failure or delay on Secured Party’s part in exercising any right hereunder shall operate as a waiver thereof or of any other right nor shall

by Debtor and Secured Party. Each waiver or consent under any provision hereof shall be effective only in the specific instances for the purpose for which given.

8.3. Amendments and Waivers. This Agreement may not be amended or modified, nor may any of its terms be waived, except by written instruments signed

provided, however, that Debtor may not sell, assign or delegate rights and obligations hereunder without the prior written consent of Secured Party.

8.4. Assignment. This Agreement shall be binding upon and inure to the benefit of Secured Party and Debtor and their respective successors and assigns;

8.5. Cumulative Rights, etc. The rights, powers and remedies of Secured Party under this Agreement shall be in addition to all rights, powers and remedies
given  to  Secured  Party  by  virtue  of  any  applicable  law,  rule  or  regulation  of  any  governmental  authority,  or  the  Note,  all  of  which  rights,  powers,  and  remedies  shall  be
cumulative and may be exercised successively or concurrently without impairing Secured Party’s rights hereunder. Debtor waives any right to require Secured Party to proceed
against any person or entity or to exhaust any Collateral or to pursue any remedy in Secured Party’s power.

parties to the fullest extent permitted and the balance of this Agreement shall remain in full force and effect.

8.6. Partial Invalidity. If any part of this Agreement is construed to be in violation of any law, such part shall be modified to achieve the objective of the

6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
8.7. Expenses. Debtor shall pay on demand all reasonable fees and expenses, including reasonable attorneys’ fees and expenses, incurred by Secured Party in
connection with the custody, preservation or sale of, or other realization on, any of the Collateral or the enforcement or attempt to enforce any of the Obligations which are not
performed as and when required by this Agreement.

8.8. Entire Agreement .  This Agreement  and  the  other  Transaction  Documents,  taken  together,  constitute  and  contain  the  entire  agreement  of  Debtor  and
Secured Party with respect to this particular matter and supersede any and all prior agreements, negotiations, correspondence, understandings and communications between the
parties, whether written or oral, respecting the subject matter hereof.

8.9. Governing Law; Venue. Except as otherwise specifically set forth herein, the parties expressly agree that this Agreement shall be governed solely by the
laws  of  the  State  of  Utah,  without  giving  effect  to  the  principles  thereof  regarding  the  conflict  of  laws; provided, however,  that  enforcement  of  Secured  Party’s  rights  and
remedies against the Collateral as provided herein will be subject to the UCC. The provisions set forth in the Purchase Agreement to determine the proper venue for any disputes
are incorporated herein by this reference.

8.10. Waiver of Jury Trial. EACH PARTY TO THIS AGREEMENT IRREVOCABLY WAIVES ANY AND ALL RIGHTS IT MAY HAVE TO DEMAND
THAT ANY ACTION, PROCEEDING OR COUNTERCLAIM ARISING OUT OF OR IN ANY WAY RELATED TO THIS AGREEMENT OR THE RELATIONSHIPS OF
THE  PARTIES  HERETO  BE  TRIED  BY  JURY.  THIS  WAIVER  EXTENDS  TO  ANY  AND  ALL  RIGHTS  TO  DEMAND  A  TRIAL  BY  JURY  ARISING  UNDER
COMMON  LAW  OR  ANY  APPLICABLE  STATUTE,  LAW,  RULE  OR  REGULATION.  FURTHER,  EACH  PARTY  HERETO  ACKNOWLEDGES  THAT  IT  IS
KNOWINGLY AND VOLUNTARILY WAIVING ITS RIGHT TO DEMAND TRIAL BY JURY.

8.11. Purchase Agreement; Arbitration  of  Disputes.  By  executing  this  Agreement,  each  party  agrees  to  be  bound  by  the  terms,  conditions  and  general
provisions of the Purchase Agreement and the other Transaction Documents, including without limitation the Arbitration Provisions (as defined in the Purchase Agreement) set
forth as an exhibit to the Purchase Agreement.

constitute one instrument. Any electronic copy of a party’s executed counterpart will be deemed to be an executed original.

8.12. Counterparts.  This Agreement  may  be  executed  in  any  number  of  counterparts,  each  of  which  shall  be  an  original  and  all  of  which  together  shall

8.13. Further Assurances. Debtor shall do and perform, or cause to be done and performed, all such further acts and things, and shall execute and deliver all
such other agreements, certificates, instruments and documents, as Secured Party may reasonably request in order to carry out the intent and accomplish the purposes of this
Agreement and the consummation of the transactions contemplated hereby.

8.14. Time of the Essence. Time is expressly made of the essence with respect to each and every provision of this Agreement.

[Remainder of page intentionally left blank; signature page follows]

7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
IN WITNESS WHEREOF, Secured Party and Debtor have caused this Agreement to be executed as of the day and year first above written.

SECURED PARTY:

St. George Investments LLC

By:

By:

Fife Trading, Inc., its Manager

/s/ John M. Fife
John M. Fife, President

DEBTOR:

Naked Brand Group Limited

/s/ Justin Davis-Rice
Justin Davis-Rice

By:
Name:
Title: Director

[Signature Page to Security Agreement]

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SCHEDULE A
TO SECURITY AGREEMENT

All right, title, interest, claims and demands of Debtor in and to all of Debtor’s assets owned as of the date hereof and/or acquired by Debtor at any time while the

Obligations are still outstanding, including without limitation, the following property:

1. All equity interests in all wholly- or partially-owned subsidiaries of Debtor.

2. All customer accounts, insurance contracts, and clients underlying such insurance contracts.

3. All goods and equipment now owned or hereafter acquired, including, without limitation, all laboratory equipment, growing equipment, computer equipment, office
equipment, machinery, containers, fixtures, vehicles, and any interest in any of the foregoing, and all attachments, accessories, accessions, replacements, substitutions, additions,
and improvements to any of the foregoing, wherever located;

4. All inventory now owned or hereafter acquired, including, without limitation, all merchandise, raw materials, parts, supplies, packing and shipping materials, work
in process and finished products including such inventory as is temporarily out of Debtor’s custody or possession or in transit and including any returns upon any accounts or
other  proceeds,  including  insurance  proceeds,  resulting  from  the  sale  or  disposition  of  any  of  the  foregoing  and  any  documents  of  title  representing  any  of  the  above,  and
Debtor’s books relating to any of the foregoing;

5. All  accounts  receivable,  contract  rights,  general  intangibles,  healthcare  insurance  receivables,  payment  intangibles  and  commercial  tort  claims,  now  owned  or
hereafter acquired, including, without limitation, all patents, patent rights and patent applications (including without limitation, the inventions and improvements described and
claimed therein, and (a) all reissues, divisions, continuations, renewals, extensions and continuations-in-part thereof, (b) all income, royalties, damages, proceeds and payments
now and hereafter due or payable under or with respect thereto, including, without limitation, damages and payments for past or future infringements thereof, (c) the right to sue
for  past,  present  and  future  infringements  thereof,  and  (d)  all  rights  corresponding  thereto  throughout  the  world),  trademarks  and  service  marks  (and  applications  and
registrations  therefor),  inventions,  discoveries,  copyrights  and  mask  works  (and  applications  and  registrations  therefor),  trade  names,  trade  styles,  software  and  computer
programs including source code, trade secrets, methods, published and unpublished works of authorship, processes, know how, drawings, specifications, descriptions, and all
memoranda,  notes,  and  records  with  respect  to  any  research  and  development,  goodwill,  license  agreements,  information,  any  and  all  other  proprietary  rights,  franchise
agreements,  blueprints,  drawings,  purchase  orders,  customer  lists,  route  lists,  infringements,  claims,  computer  programs,  computer  disks,  computer  tapes,  literature,  reports,
catalogs, design rights, income tax refunds, payments of insurance and rights to payment of any kind and whether in tangible or intangible form or contained on magnetic media
readable by machine together with all such magnetic media, and all rights corresponding to all of the foregoing throughout the world, now owned and existing or hereafter
arising, created or acquired;

6. All now existing and hereafter arising accounts, contract rights, royalties, license rights and all other forms of obligations owing to Debtor arising out of the sale or
lease of goods, the licensing of technology or the rendering of services by Debtor (subject, in each case, to the contractual rights of third parties to require funds received by
Debtor to be expended in a particular manner), whether or not earned by performance, and any and all credit insurance, guaranties, and other security therefor, as well as all
merchandise returned to or reclaimed by Debtor and Debtor’s books relating to any of the foregoing;

7. All documents, cash, deposit accounts, letters of credit, letter of credit rights, supporting obligations, certificates of deposit, instruments, chattel paper, electronic
chattel paper, tangible chattel paper and investment property, including, without limitation, all securities, whether certificated or uncertificated, security entitlements, securities
accounts, commodity contracts and commodity accounts, and all financial assets held in any securities account or otherwise, wherever located, now owned or hereafter acquired
and Debtor’s books relating to the foregoing;

8. All other assets, goods and personal property of Debtor, wherever located, whether tangible or intangible, and whether now owned or hereafter acquired; and

9. Any  and  all  claims,  rights  and  interests  in  any  of  the  above  and  all  substitutions  for,  additions  and  accessions  to  and  proceeds  and  products  thereof,  including,

without limitation, insurance, condemnation, requisition or similar payments and the proceeds thereof.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exhibit 4.8.4

13 May 2019

Dated

DEED OF PRIORITY AND SUBORDINATION

NAKED BRAND GROUP LIMITED
(Debtor)

BANK OF NEW ZEALAND
(Senior Creditor)

and

ST. GEORGE INVESTMENTS LLC
(Junior Creditor)

 
 
 
 
 
 
 
 
 
 
 
CONTENTS

INTERPRETATION
PRIORITY - PPSA
PRIORITY
OTHER PROPERTY
PARAMOUNTCY
SUBORDINATION
SALE AND ENFORCEMENT
ASSIGNMENT
POWER OF ATTORNEY

1.
2.
3.
4.
5.
6.
7.
8.
9.
10. REPRESENTATIONS
11. UNDERTAKINGS
12. NOTICES
13. GENERAL

3
7
8
8
8
9
13
14
14
15
15
17
18

 
 
 
 
 
THIS DEED is dated              13 May 2019

PARTIES

1.

2.

3.

NAKED BRAND GROUP LIMITED (a company registered in Australia with ACN 619 054 938) (the “Debtor”);

BANK OF NEW ZEALAND (a company registered in New Zealand with company number 428849) (the “Senior Creditor”); and

ST. GEORGE INVESTMENTS LLC (a company registered in Utah, United States of America with entity number 8931086-0160) (the “Junior Creditor”).

BACKGROUND

A.

B.

C.

Financial accommodation has been made to Bendon Limited by the Senior Creditor and to the Debtor by the Junior Creditor.

The Senior Security has been granted in respect of, among other things, Bendon Limited’s obligations to the Senior Creditor and the Junior Security has been granted in
respect of the Debtor’s obligations to the Junior Creditor.

The Debtor and the Junior Creditor have agreed in favour of the Senior Creditor that, until the Termination Date, the Junior Debt is to be subordinated to the Senior Debt
and the Junior Security is to be subordinated to the Senior Security, in each case on the terms set out in this Deed.

TERMS OF THIS DEED

1.

1.1

INTERPRETATION

Definitions: In this Deed, unless the context otherwise requires:

“Business Day” means a day (other than a Saturday or a Sunday) on which banks are open for business in Auckland.

“Documents” means, in relation to:

(a) the Senior Creditor, the Senior Documents; or

(b) the Junior Creditor, the Junior Documents.

“Enforcement” means the exercise by a Secured Party of any right available to it by way of enforcement or realisation of a security interest under its Security (including,
without limitation, service of a notice under section 119 of the Property Law Act 2007), appointment of a receiver, exercise of a right of set-off or claiming, proving or
accepting payment in a liquidation or administration of, the Debtor.

“Enforcement Date” means, unless the Secured Parties agree in writing to the contrary, the first day on which a Secured Party becomes entitled to exercise any right of
Enforcement available to it under its Security.

“Facility Agreement” means the Senior Facility Agreement or the Junior Facility Agreement, as the context requires.

Page 3

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
“Junior Debt” means all present and future liabilities and indebtedness of the Debtor to the Junior Creditor, absolute, contingent or otherwise, whether or not matured,
whether or not liquidated, and whether or not owed solely or jointly by the Debtor or to the Junior Creditor solely or jointly, including without limitation (a) liabilities
and  indebtedness  which  the  Junior  Creditor  acquires  by  purchase,  security  assignment  or  otherwise,  (b)  interest  (including  any  capitalised  interest),  (c)  damages,  (d)
claims for restitution, (e) costs and (f) any obligation under a guarantee or indemnity.

“Junior Documents” means each Junior Facility Agreement and each Junior Security.

“Junior Event of Default” means any default or event of default (howsoever defined or described) under any Junior Document.

“Junior  Facility Agreement”  means  the  Junior  Note Agreement,  Junior  Securities  Purchase Agreement  and  all  other  loan  facility  agreements,  deeds  or  documents
entered into at any time between (among others) the Junior Creditor and the Debtor and each other document constituting or evidencing any financial accommodation
made available by the Junior Creditor to the Debtor or the Junior Debt from time to time.

“Junior Redemption Payments” means the monthly redemption payments (of no more than USD$400,000.00) beginning on the date that is seven months from the
Effective Date (as that term is defined in the Junior Note Agreement) by the Debtor to the Junior Creditor pursuant to the Junior Note Agreement.

“Junior Security” means each guarantee or indemnity and each security interest granted by the Debtor in favour of the Junior Creditor from time to time as security or
support for the Junior Debt including, without limitation, the relevant guarantees (if any) and securities described in Schedule 1.

“Junior Note Agreement” means the ‘Secured Convertible Promissory Note’ dated on or about May 2019 between the Junior Creditor (as lender) and the Debtor (as
borrower).

“Junior Securities Purchase Agreement” means the ‘Securities Purchase Agreement’ dated on or about May 2019 between the Junior Creditor (as company) and the
Debtor (as investor).

“Other Property” means all of the Debtor’s assets and property, including any real property, but excluding the Personal Property, that is subject to the Senior Security
and the Junior Security, and includes any part of it.

“Personal Property” means all personal property of the Debtor that is subject to the Senior Security and the Junior Security, and includes any part of it.

“Pledged Shares” means all of the shares held by the Debtor that, from time to time, are pledged or otherwise secured under Senior Security from time to time, which
includes for the avoidance of doubt, all shares held by the Debtor in Naked Brand Group, Inc., Naked Inc. and FOH Online Corp.

“PPSA” means the Personal Property Securities Act 1999.

“PPSR” means the Personal Property Securities Register (and the equivalent register in any other applicable jurisdiction).

“Secured Debt” means, in relation to:

(a) the Senior Creditor, the Senior Debt; or

(b) the Junior Creditor, the Junior Debt.

Page 4

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
“Secured Parties” means the Senior Creditor and the Junior Creditor (and “Secured Party” means either of them, as the context requires).

“Secured Property” means all Personal Property and Other Property.

“Security” means, in relation to:

(a) the Senior Creditor, the Senior Security; or

(b) the Junior Creditor, the Junior Security,

and “Securities” means the Senior Security and the Junior Security together.

“Senior Debt” means all present and future liabilities and indebtedness of the Debtor to the Senior Creditor, absolute, contingent or otherwise, whether or not matured
and  whether  or  not  liquidated,  including  without  limitation  (a)  any  liability  and  indebtedness  documented  under  a  Senior  Document  (b)  liabilities  which  the  Senior
Creditor acquires by purchase, security assignment or otherwise, (c) interest (including any capitalised interest), (d) damages, (e) claims for restitution and (f) costs.

“Senior Document” means each Senior Facility Agreement and each other ‘Transaction Document’ (however defined or described) in the Senior Facility Agreement
including, without limitation, each Senior Security.

“Senior Event of Default” means any event of default (howsoever described) under any Senior Document.

“Senior Event of Review” means any event of review (howsoever described) under any Senior Document.

“Senior Facility Agreement” means the Facility Agreement dated 27 June 2016 (as amended from time to time) between, among others, Bendon Limited (as initial
borrower) and the Debtor (as initial guarantor), and all other loan facility agreement(s) between (among others) the Senior Creditor and the Debtor from time to time and
also includes each other document evidencing the provision of, or setting out the terms that apply to, any Senior Debt (of whatever nature) made or to be made available
by the Senior Creditor to the Debtor from time to time (howsoever documented).

“Senior Potential Event of Default” means any potential event of default (howsoever described) under any Senior Document.

“Senior Security” means each guarantee or indemnity and each security interest granted by the Debtor or any other party in favour of the Senior Creditor from time to
time as security or support for the Senior Debt including, without limitation, the relevant security described in Schedule 1, and any other document which constitutes a
‘Security Document’ as defined in the Senior Facility Agreement.

“Termination Date” means, subject to clause 13.5, the date upon which the Senior Creditor confirms in writing to the Debtor that it (i) has received final payment in full
of all the Senior Debt and no circumstances exist which would cause it to believe on reasonable grounds that any amount received in payment or repayment of the Senior
Debt may be avoided or required to be paid or refunded to a liquidator or similar person and (ii) is satisfied that it is not under any actual or contingent obligation to
provide any future financial accommodation to the Debtor.

Page 5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1.2

Construction of certain references: In this Deed, unless the context otherwise requires, any reference to:

a  Senior  Event  of  Default,  Senior  Potential  Event  of  Default,  Senior  Event  of  Review  or  Junior  Event  of  Default  “continuing”  is  a  reference  to  that  Senior  Event  of
Default, Senior Potential Event of Default, Senior Event of Review or Junior Event of Default having occurred and not having been waived by the Senior Creditor or
remedied to the Senior Creditor’s satisfaction;

“costs” include all costs, fees, commissions, charges, losses, fines, damages, expenses (including any break costs and legal fees and disbursements on a solicitor and
own client basis) and taxes, including any interest or taxes on such costs;

the “dissolution” of a person also includes the winding-up or liquidation of that person and any equivalent or analogous procedure under the law of any jurisdiction in
which that person is incorporated, domiciled, resident, carries on business or has assets;

a “guarantee” also includes an indemnity, letter of credit, bond, third party security or any other obligation (whatever called and of whatever nature) of any person to
pay,  purchase,  provide  funds  (whether  by  the  advance  of  money,  the  purchase  or  subscription  of  shares  or  other  securities,  the  purchase  of  assets  or  services  or
otherwise) for the payment or performance of, indemnify against the consequences of default in the payment or performance of, or otherwise to be responsible or assume
liability for, any indebtedness or obligation of any other person;

“indebtedness” includes any obligation (whether present or future, actual, absolute, prospective, contingent or otherwise, secured or unsecured, and whether incurred
alone,  severally,  jointly  or  jointly  and  severally,  as  principal  or  surety  or  otherwise)  relating  to  the  payment  or  repayment  of,  or  arising  in  connection  with,  money
borrowed, raised or otherwise owing, or under any finance lease, redeemable preference share, letter of credit, guarantee or indemnity or any financial accommodation
whatsoever and “indebted” shall be construed accordingly;

“law” includes any common law, equity and statute;

“person” includes any individual, any association of persons (whether corporate or not), any trust and any state or agency of a state (in each case whether or not having
separate legal personality);

“real property” includes all freehold and leasehold land, all estates and interests in land and buildings, structures and fixtures (including trade fixtures) for the time
being on that land;

a “receiver” includes a receiver and manager;

“security interest” includes any security interest (as defined in section 17(1)(a) of the PPSA), interest in real property of a security nature, assignment, mortgage, charge,
pledge, lien, hypothecation, encumbrance and any deferred purchase, title retention, finance lease, flawed asset arrangement, sale-and-repurchase or sale-and-leaseback
arrangement  and  any  other  arrangement  the  economic  effect  of  which  is  to  secure  a  creditor.  It  shall  be  deemed  to  also  include  any  covenants  and/or  undertakings
provided by third parties under tripartite or similar deeds entered into in favour of a creditor in consideration of financial accommodation being made available to the
Debtor;

Page 6

 
 
 
 
 
 
 
 
 
 
 
 
 
“writing” includes an email communication and any means of reproducing words in a tangible and visible form;

the terms “at risk”, “collateral”, “default”, “financing change statement”, “financing statement”, “perfection”, “personal property”, “possession”, “proceeds” and
“seriously misleading” each have the meaning given to them in the PPSA;

any document or agreement includes such document or agreement as amended, restated, modified, novated or replaced from time to time;

any enactment includes that enactment as amended, modified and/or replaced from time to time;

a party to this Deed or any other document or agreement includes a reference to that party’s successors and permitted assigns; and

the singular includes the plural and vice versa.

References to legislation: In this Deed, any reference to New Zealand legislation (including the Companies Act 1993, Contract and Commercial Law Act 2017, PPSA
and Property Law Act 2007) includes the equivalent legislation in any other applicable jurisdiction, including for the avoidance of doubt, Australia and Utah, United
States of America.

Headings: Headings and the table of contents shall be ignored in construing this Deed.

PRIORITY - PPSA

Priorities:

(a) The Junior Security is subordinated to the Senior Security for the purposes of section 70 of the PPSA.

(b) The Senior Creditor has priority over the Junior Creditor and may, in accordance with its Documents, take possession of and sell any Personal Property, subject to

the terms of this Deed.

PPSR – Junior Creditor:  If  required  by  the  Senior  Creditor,  the  Junior  Creditor  agrees  to  immediately  register  a  financing  change  statement  (or  statements)  on  the
PPSR to record the subordination of the Junior Security to the Senior Security under this Deed.

Perfection: If  the  interest  of  a  third  party  in  any  Personal  Property  has  priority  over  a  Secured  Party’s  security  interest  in  that Personal  Property  as  a  result  of  that
Secured Party’s:

(a)

failure to ensure its Security is continuously perfected in accordance with the PPSA; or

(b)

financing statement in relation to that Personal Property being held to be seriously misleading,

the  other  Secured  Party  may,  by  written  notice,  exclude  that  Personal  Property  from  the  application  of  this  Deed. After  such  exclusion,  the  priority  position  of  each
Secured Party in relation to that Personal Property shall be determined in accordance with the PPSA and nothing in these subordination and priority arrangements will
oblige that other Secured Party to do or suffer anything inconsistent with that other Secured Party’s priority position outside of these arrangements where that priority
position is or would be more favourable to that other Secured Party than under these arrangements.

1.3

1.4

2.

2.1

2.2

2.3

Page 7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2.4

Possession: If, at any time, a Secured Party has possession of any Personal Property, for the purposes of perfection and/or priority in relation to that Secured Party’s
security interest, that Secured Party will not release or give up that possession to any person other than the Senior Creditor except as, but only to the extent, required:

(a) by law or order of a court of competent jurisdiction or with the written consent of the other Secured Party; or

(b)

to enforce its security (provided that such enforcement is permitted by, and conducted in accordance with the priority principles set out in, this Deed); or

(c)

in connection with a disposal (or a settlement agreement with any insurers in respect of the Secured Property) by the Debtor permitted under the Senior Documents.

PRIORITY

Order of priority: The Securities, and all moneys from time to time secured or intended to be secured under them, will, in respect of the Secured Property, rank in the
following order of priority:

(a)

the Senior Security will have first priority for all moneys from time to time secured or intended to be secured under it;

(b)

the Junior Security will have second priority for all moneys from time to time secured or intended to be secured under it; and

(c)

the surplus (if any) shall, subject to the rights of any subsequent security holder, be paid to the Debtor or as it shall direct.

OTHER PROPERTY

Priority instruments: The Junior Creditor will, if required by the Senior Creditor, immediately sign and consent to the registration in the relevant register of a priority
instrument reflecting the priority in respect of any Other Property as set out in this Deed.

PARAMOUNTCY

Arrangements not affected: The subordination and priority arrangements in this Deed will have effect in each and every circumstance notwithstanding:

(a) any rule of law or equity to the contrary (including, but not limited to, any application of the rule in Clayton’s Case (1816) 1 Mer. 529 or the rule in Hopkinson v

Rolt (1861) 9 H.L. Case. 514);

(b)

the dates of the Securities, their order of registration or the date upon which a Secured Party may receive notice of the other Secured Party’s Security;

3.

3.1

4.

4.1

5.

5.1

Page 8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(c) any sums which may from time to time be paid to the credit of any account or accounts of the Debtor with a Secured Party;

(d)

the fact that any account or accounts of the Debtor with a Secured Party may at any time or times be or appear to be in credit;

(e) any time or waiver granted to, or composition with the Debtor or other person;

(f)

the fact that any security interest is not enforceable, or any unenforceability, illegality or invalidity of an obligation of the Debtor to a Secured Party;

(g)

the fact that any part of the money secured by a Security may be advanced or re-advanced after the date of the other Security or after notice of that Security to the
other Secured Party or after money has been advanced under a Security; or

(h) any other matter which might otherwise alter or postpone the priority of the Securities.

5.2

Inconsistent provisions not to apply:

(a) Any provision in the Junior Facility Agreement or any Security (including, without limitation, any clause relating to section 92 of the Property Law Act 2007) or
any other agreement or arrangement entered into before or after the date of this Deed which is inconsistent with these subordination and priority arrangements, will,
for so long as this Deed is in effect, be superseded or varied to the extent necessary to give full effect to these arrangements.

(b) The Junior Creditor agrees that the failure by the Debtor to comply with any obligation or undertaking of the Debtor in a Junior Document or any other agreement or
arrangement entered into before or after the date of this Deed which is restricted or subordinated pursuant to this Deed shall not constitute a Junior Event of Default,
provided that nothing in this clause 5.2(b) will prevent the Junior Creditor from taking the action permitted under clause 6.5.

Amendments to Senior Documents: Each of the Debtor and the Junior Creditor agrees for the benefit of the Senior Creditor that the provisions of this Deed shall not be
impaired, discharged or otherwise affected by any amendment, restatement or supplement to any Senior Document.

SUBORDINATION

Subordination of Junior Debt:  The  Debtor  and  the  Junior  Creditor  covenant  for  the  benefit  of  the  Senior  Creditor  that  the  Junior  Debt is  and  shall  at  all  times  be
subordinated and subject in point of priority and right of payment to the prior payment in full of the Senior Debt. For the avoidance of doubt, the Junior Creditor agrees
that:

(a)

for the purposes of section 313(3) of the Companies Act 1993, it is accepting a lower priority in respect of the Junior Debt than that which it might otherwise have
under section 313; and

(b) nothing in section 313 will prevent this Deed from having effect in accordance with its terms.

5.3

6.

6.1

Page 9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
6.2

Debtor’s undertakings: Subject to clause 6.5, the Debtor covenants for the benefit of the Senior Creditor that it will not:

(a) directly or indirectly make any payment or distribution to, or to the order of, the Junior Creditor in respect of any of the Junior Debt or under any Junior Document

(including, without limitation, under any guarantee or indemnity in relation to any Junior Document);

(b) create or suffer or permit to exist any security interest, guarantee, indemnity or other assurance against financial loss in respect of the Junior Debt, other than the

Junior Security described in Schedule 1;

(c) amend, supplement, novate or release any of the Junior Documents;

(d)

take or omit any action whereby the subordination contemplated by this Deed may be impaired or terminated;

(e) purchase or acquire any of the Junior Debt;

(f) enter into any agreement (other than the Junior Facility Agreement and the Junior Security described in Schedule 1, in each case in the form reviewed by the Senior

Creditor as at the date of this Deed) that constitutes or evidences any Junior Debt without the prior written consent of the Senior Creditor;

(g) assign, sell, novate or transfer any of its rights or obligations in respect of any Junior Debt or under any Junior Document without the Senior Creditor’s prior written

consent;

(h) discharge any of the Junior Debt by way of set-off; or

(i) make available to the Junior Creditor any financial accommodation (of whatever nature).

6.3

Junior Creditor’s undertakings: Subject to clause 6.5, the Junior Creditor covenants for the benefit of the Senior Creditor that it will not:

(a) demand, accelerate, declare to be due and owing, ask or sue for, take or receive payment or distribution or take or accept any assets in respect of, all or any of the
Junior Debt, directly or indirectly and whether in any composition by the Debtor with its creditors, by exercise of set-off, counterclaim, merger or consolidation of
accounts or in any other manner;

(b) make any claim or demand in respect of any guarantee or indemnity in any Junior Document;

(c) prove in competition with the Senior Creditor in the dissolution of the Debtor;

(d)

take, accept or receive the benefit of any security interest, guarantee, indemnity or other assurance from any person against financial loss in respect of the Junior
Debt, other than the Junior Security described in Schedule 1;

(e) exercise any right of Enforcement in respect of the Secured Property (or any part thereof), or make any claim or demand in respect of any guarantee or indemnity in

any Junior Document;

(f) amend, supplement, terminate or release any of the Junior Documents;

(g) create or suffer or permit to exist any security interest over or affecting any of its right, title or interest in any of the Junior Debt or the Junior Security;

(h) claim, prove or accept payment in composition by, or in a liquidation or administration of, the Debtor;

Page 10

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(i)

initiate or support or take any step with a view to:

(i)

any insolvency, liquidation, reorganisation, administration or dissolution proceedings of the Debtor;

(ii) any voluntary arrangement or assignment for the benefit of creditors; or

(iii) any similar proceedings involving the Debtor whether by petition, convening a meeting, voting for a resolution or otherwise;

(j)

exercise any right to require any insurance proceeds to be applied in reinstatement of any asset subject to any Junior Security;

(k)

receive any financial accommodation (of whatever nature) from the Debtor;

(l)

enter into any agreement (other than the Junior Facility Agreement and the Junior Security described in Schedule 1, in each case in the form reviewed by the Senior
Creditor as at the date of this Deed) that constitutes or evidences any Junior Debt without the prior written consent of the Senior Creditor;

(m) assign, sell, novate or transfer any of its rights or obligations in respect of any Junior Debt or under any Junior Document without the Senior Creditor’s prior written

consent;

(n) bring or support any legal proceedings against the Debtor, or otherwise exercise any remedy for the recovery of any Junior Debt; or

(o)

take or omit any action whereby the subordination contemplated by this Deed may be impaired or terminated.

6.4

Postponement absolute:  The  provisions  of  clauses  6.1  to  6.3  shall  apply  notwithstanding  that  any  amount  owing  to  the  Junior  Creditor may  have  become  due  and
payable because of the making of demand for payment or the maturity of such debt or the occurrence of a default under a Junior Document or otherwise.

6.5

Permitted Actions: Notwithstanding anything in this Deed to the contrary:

(a)

the Junior Creditor may declare a Junior Event of Default if the Debtor fails to pay a Junior Redemption Amount in accordance with clause 8 of Junior Facility
Agreement;

the Debtor may only pay the Junior Redemption Payments to the Junior Creditor prior to the Termination Date, provided that such payments are funded in full by
the issue of new equity in the Debtor (and for the avoidance of doubt, not by any debt instrument) and no Senior Event of Default, Senior Potential Event of Default
or Senior Event of Review has occurred and is continuing as at the date of relevant payment;

the Junior Creditor may convert all or any portion of the Outstanding Balance into Ordinary Shares (as each of those capitalised terms are defined in the Junior Note
Agreement) in accordance with the Junior Note Agreement or exchange all or any portion  of the Outstanding Balance for Ordinary Shares pursuant to one or more
exchange transactions pursuant to Section 3(a)(9) of the United States Securities Act of 1933, as amended, to be agreed by the Debtor and the Junior Creditor; and

the Junior Creditor may bring a legal proceeding against the Debtor but only for: (i) specific performance wherein the Junior Creditor seeks to cause the Debtor to
deliver Ordinary Shares pursuant to the Junior Creditor’s rights to receive Ordinary Shares described in clause 6.5(b) above; or (ii) specific performance wherein the
Junior Creditor seeks an injunction prohibiting the Debtor from issuing Ordinary Shares as described in clause 10.3 of the Junior Securities Purchase Agreement.

(b)

(c)

(d)

Page 11

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
6.6

Turnover: If the Junior Creditor:

(a)

receives or recovers a payment or distribution in cash or in kind of, or on account of, any Junior Debt; or

(b) accepts any assets in respect of any Junior Debt; or

(c)

receives a discharge of any of the Junior Debt by the exercise of any rights against the Debtor (whether of set-off, combination of accounts or otherwise),

which is not permitted by the provisions of this Deed, whether upon the dissolution of the Debtor or for any other reason, then the Junior Creditor shall hold each such
payment and any such assets (or, if any of the Junior Debt is discharged by set-off or otherwise, an amount equal to the discharge) on trust as bare trustee for the Senior
Creditor and will pay the relevant amount (plus interest (if any)) and turn over the relevant funds and/or assets to the Senior Creditor in or towards the discharge of the
Senior Debt. Any such amount paid, or the value of any such assets held, by the Junior Creditor on account of being trustee for the benefit of the Senior Creditor and
paid over to the Senior Creditor shall be treated, for the purposes of the obligations of the Debtor in respect of the Junior Debt, as if it had not been paid or turned over by
the Debtor. The Junior Debt shall accordingly be deemed not to be discharged to that extent.

6.7

6.8

Perpetuity Period of Trust: The trust constituted by clause 6.6 of this Deed shall be for a term of 21 years from the date of this Deed.

Duties of the Junior Creditor as trustee:  Pending  the  payment  by  the  Junior  Creditor  to  the  Senior  Creditor  of  any  of  the  Junior Debt  so  taken  or  received  or  the
turning over of any assets so accepted by the Junior Creditor, the Junior Creditor shall:

(a) not co-mingle any such amount to be paid or any assets to be turned over to the Senior Creditor with its other assets; and

(b) place any  such  amount  to  be  paid  to  the  Senior  Creditor  in  a  separate,  interest-bearing  account  (to  be  designated  as  a  trust  account) with  any  bank  or  financial

institution in New Zealand.

The Junior Creditor as trustee shall account to the Senior Creditor for any of the Junior Debt so taken or received by it or assets so accepted by it.

6.9

Failure of Trust: If and to the extent that the trust constituted by clause 6.6 of this Deed is for any reason not properly constituted or is otherwise not effective, the
Junior Creditor agrees (on an indemnity basis) immediately on demand to pay to the Senior Creditor any of the Junior Debt so taken, recovered or received or any assets
so accepted or any discharge received by the Junior Creditor as described in clause 6.6 of this Deed.

6.10

Exception - capitalisation of interest and fees: Nothing in this Deed is intended to prevent the Junior Creditor from charging interest or fees on or in connection with
the Junior Debt in accordance with the terms of the Junior Documents (as at the date of this Deed), provided that such interest or fees are capitalised to the Junior Debt.

Page 12

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
7.

7.1

SALE AND ENFORCEMENT

Releases: Without limiting clause 11.2:

(a) on the sale of any Secured Property or any part of it which is approved by the Senior Creditor (whether following enforcement of a Security or otherwise), the Junior
Creditor must promptly (and in any event within 5 Business Days of receiving a request from the Senior Creditor, any receiver appointed by the Senior Creditor or
the Debtor (the “Relevant Party”)) deliver to the Relevant Party duly executed releases of the Junior Security in respect of the Secured Property that is the subject of
the sale, together with any other documents which in the opinion of the Senior Creditor are required to enable settlement of the sale; and

(b) where settlement terms are agreed with an insurer in connection with a claim in respect of the Secured Property or any part of it and those terms are approved by the
Senior  Creditor  (whether  following  enforcement  of  a  Security  or  otherwise),  the  Junior  Creditor  must  promptly  (and  in  any  event  within  5  Business  Days  of
receiving a request from a Relevant Party) deliver to the Relevant Party a duly executed discharge of all of the Junior Creditor’s interest in and claims under the
relevant  insurance  policy  (as  an  interested  party  or  otherwise)  in  respect  of  the  Secured  Property  that  is  the  subject  of  the  settlement,  together  with  any  other
documents which in the opinion of the Senior Creditor are required to enable payment of the settlement amount by the insurer (including, without limitation, any
indemnity or release of liability required by the insurer),

in each case, whether or not the Junior Creditor will receive any amount from the proceeds of that sale or settlement.

7.2

Enforcement by the Senior Creditor: If the Senior Creditor enforces any Senior Security then:

(a)

the Junior Creditor will not be entitled to take or have possession of any assets subject to such Security or maintain a receiver in possession in respect of such assets
(except with the prior written consent of the Senior Creditor); and

(b)

the Senior Creditor will control the entire conduct of any sale of assets covered by any Senior Security.

Order of Application after Enforcement: Subject to the rights of any prior security holder or any preferential claim (including any costs incurred by or expenses of any
receiver), the proceeds of any sale or realisation of the Secured Property arising from any Enforcement must be applied in the order set out in clause 3.1.

Direction to Pay:  Each  Secured  Party  irrevocably  and  unconditionally  authorises  and  directs  a  liquidator,  official  assignee,  administrator,  receiver,  or  similar  person
appointed or acting in respect of the Debtor or its assets to pay the proceeds of the realisation of any Secured Property in accordance with the provisions of this Deed.

7.3

7.4

Page 13

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
7.5

7.6

Third party payments: If the Senior Creditor receives any amount otherwise than from the Debtor, the Senior Debt will not be deemed reduced by that amount until
and except to the extent that it is applied towards the Senior Debt.

Currencies: All  money  received  or  held  by  the  Senior  Creditor  under  this  Deed  at  any  time  on  or  after  the  Enforcement  of  any  Security in  a  currency  other  than  a
currency in which the Senior Debt is denominated may be sold for any one or more of the currencies in which the Senior Debt is denominated as the Senior Creditor
considers necessary or desirable. The Senior Creditor has no liability to any party to this Deed in respect of any loss resulting from any fluctuation in exchange rates after
any such sale.

7.7

Deemed Waiver of Default:

Any waiver or consent granted by or on behalf of the Senior Creditor at any time prior to the Termination Date in respect of the Senior Documents will also be deemed to
have been given by Junior Creditor if:

(a)

in order for any such waiver or consent to take effect in accordance with its terms, such waiver or consent is required from the Junior Creditor; or

(b)

the act matter or thing the subject of the waiver or consent would, if such waiver or consent was not provided, result in a Junior Event of Default or a ‘Potential
Event of Default’ (however described) under any Junior Document,

in each case, whether or not an Enforcement Date has already occurred.

ASSIGNMENT

Benefit and Burden of this Deed: This Deed shall be binding upon and enure for the benefit of the parties and their respective successors and any permitted assignee or
transferee.

By the Debtor and the Junior Creditor: Neither the Debtor nor the Junior Creditor may assign or transfer any or all of their respective rights (if any) or obligations
under this Deed without (i) obtaining the prior written consent of the Senior Creditor and (ii) procuring that any assignee or transferee enters into a deed of covenant with
the other parties to this Deed, agreeing to be bound by this Deed in the place of the transferring party.

By the Senior Creditor: The Senior Creditor may assign any or all of its rights and benefits under this Deed subject to the requirement that any assignee enters into a
deed of covenant with the Debtor and the Junior Creditor whereby the assignee agrees to be bound by this Deed as if it were the Senior Creditor.

POWER OF ATTORNEY

The Junior  Creditor  irrevocably  appoints  (by  way  of  security)  the  Senior  Creditor,  each  officer  and  employee  for  the  time  being of  the  Senior  Creditor  whose  title
includes the term “manager” or “director” and any receiver appointed by the Senior Creditor severally to be its attorney (with full power to appoint substitutes and to
sub-delegate), on its behalf and in its name or otherwise, at such time and in such manner as the attorney may think fit to do any thing which the Junior Creditor may be
obliged to do or ought to do under this Deed and which the Junior Creditor fails to do within 3 Business Days of request, and generally in its name and on its behalf to
carry into effect, complete or facilitate the exercise or purported exercise of all or any of the rights conferred on the Senior Creditor under this Deed (including without
limitation by executing, delivering, registering and/or otherwise perfecting any release or agreement).

8.

8.1

8.2

8.3

9.

9.1

Page 14

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
9.2

The Junior Creditor agrees to ratify and confirm anything an attorney lawfully does or causes to be done under clause 9.1, and to indemnify the Senior Creditor and each
such attorney on demand against any cost or liability they may suffer or incur as a direct or indirect consequence of the lawful exercise of such power.

10.

REPRESENTATIONS

10.1

The Junior Creditor and the Debtor each make the following representations and warranties to the Senior Creditor on the date of this Deed:

(a)

it has  the  power  to  enter  into  and  perform,  and  has  taken  all  necessary  actions  to  authorise  the  entry  into  and  performance  of, this  Deed  and  the  transactions
contemplated by it;

(b)

the entry into and performance by it of, and the transactions contemplated by, this Deed does and will not conflict with:

(i)

any law or regulation applicable to it;

(ii) its constitutional or establishment documents (as the case may be); or

(iii) any agreement or instrument binding upon it or its assets; and

(c)

true, complete  and  up-to-date  copies  of  all  Junior  Documents  have  been  provided  to  the  Senior  Creditor  and  there  are  no  documents or  agreements  in  place  in
relation to the Junior Debt which have not been disclosed in writing to the Senior Creditor prior to the date of this Deed;

(d)

its obligations under this Deed are legal, valid, binding and enforceable against it in accordance with the terms of this Deed, subject to equitable principles and laws
affecting creditors’ rights generally; and

(e) other than the Junior Security described in Schedule 1, no security interest, guarantee, indemnity or other assurance against financial loss in respect of the Junior

Debt has been granted or exists (whether registered or unregistered).

11.

UNDERTAKINGS

11.1

Undertakings: Each of the Debtor and the Junior Creditor undertakes that it will:

(a) at its own cost, promptly execute and deliver to the Senior Creditor all agreements, consents or any other document whatsoever and do anything else that the Senior

Creditor reasonably requires, to secure to the Senior Creditor the full benefit of this Deed;

(b) not enter into any agreement (other than the Junior Facility Agreement and the Junior Security described in Schedule 1, in each case, in the form reviewed by the

Senior Creditor as at the date of this Deed) that constitutes or evidences any Junior Debt without the prior written consent of the Senior Creditor;

Page 15

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(c) not assign, sell, novate or transfer any of its rights or obligations in respect of any Junior Debt or under any Junior Document without the Senior Creditor’s prior

written consent; and

(d) promptly notify the Senior Creditor in writing after it becomes aware of any Junior Event of Default occurring.

11.2

Further Assurance: The Junior Creditor undertakes that it will promptly and at its own cost:

(a) execute and deliver to the Senior Creditor (or any receiver appointed by the Senior Creditor) all agreements, transfers, consents (of whatever nature), discharges of
Junior Security, releases of caveats, assignments, security interests and other documents (including, without limitation, any priority registrations and/or filings), and
do anything else that the Senior Creditor (or any receiver appointed by the Senior Creditor) reasonably considers necessary or desirable, in each case (i) to secure to
the Senior Creditor the full benefit of, and reflect the priorities set out in, this Deed, (ii) to assist with the Senior Debt being fully recovered from the realisation of
the Secured Property or (iii) to remove any impediment to the exercise by the Senior Creditor of its rights under this Deed or the Senior Security; and

(b) on request by the Senior Creditor:

(i) deliver to  the  Senior  Creditor  any  certificates  or  instruments  held  by  the  Junior  Creditor  representing  Senior  Security  including certificates  evidencing  the

Pledged Shares together with an instrument of transfer duly endorsed in blank in respect of the shares;

(ii) attend to any registration relating to the Uniform Commercial Code to reflect the priority agreed pursuant to terms of this Deed.

11.3

Dissolution: In the event of the dissolution of the Debtor:

(a)

the Senior  Creditor  may,  and  is  irrevocably  authorised  on  behalf  of  the  Junior  Creditor  to,  claim,  enforce  and  prove  for  the  Junior Debt,  file  claims  and  proofs,
accept payments, give receipts and do all such things as the Senior Creditor sees fit to recover the Junior Debt and receive all payments and distributions in respect
of the Junior Debt for application towards the Senior Debt;

(b)

the Junior Creditor shall take such action as may be required by the Senior Creditor in order to enable it to enforce payment of the Junior Debt and to collect and
receive all payments and distributions in respect of the Junior Debt for application towards the Senior Debt; and

(c) any payment or distribution of any nature that is payable or deliverable in respect of the Junior Debt shall be paid or delivered by the liquidator or other person
making the distribution directly to the Senior Creditor until the Senior Debt has been irrevocably paid in full to the satisfaction of the Senior Creditor (subject to
clause 3.1). The Junior Creditor will give all notices and do all things as the Senior Creditor may direct to give effect to this provision.

Page 16

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
12.

NOTICES

12.1

Each notice or other communication under this Deed is to be in writing and is to be made by facsimile, personal delivery, email  or post to the addressee at the facsimile
number  or  address,  and  marked  for  the  attention  of  the  person  or  officeholder  (if any),  set  out  below  (or  such  other  address,  facsimile  number  and/or  person  as  the
relevant party may notify the other parties in writing from time to time):

(a) The Debtor

Address:

Naked Brand Group Limited

c/o Bendon Limited
Building 7B, Huntley Street
NSW 2015, Australia

Attention:

Anna Johnson

(b) The Junior Creditor

St. George Investments LLC

Address:

303 East Wacker Drive, Suite 1040
Chicago, Illinois 60601

Attention:

John Fife

With a copy to:

Hansen Black Anderson Ashcraft PLLC

Address:

3051 West Maple Loop Drive, Suite 325
Lehi, Utah 84043

Attention:

Jonathan Hansen

(c) The Senior Creditor

Address:

Email:

Bank of New Zealand

Level 5, Deloitte Centre, 80 Queen Street
Auckland 1010

Christian_Thomas@bnz.co.nz
Dermot_Rodden@bnz.co.nz

Attention:

Christian Thomas and Dermot Rodden

Page 17

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
12.2

A communication under this Deed will be effective:

(a)

in the case of personal delivery, when delivered;

(b)

if posted, 3 Business Days, in the place of receipt, after posting (by airmail if to another country);

(c)

if made  by  facsimile,  upon  production  of  a  transmission  report  by  the  machine  from  which  the  facsimile  was  sent  which  indicates complete  transmission  to  the
facsimile number of the recipient designated for the purposes of this Deed; and

(d)

if emailed, at the time the notifying party receives an acknowledgement of receipt of delivery from the recipient’s email address or (if earlier) two Business Days, in
the place of receipt, after the email was sent (unless the notifying party receives an error message relating to the sending of the email before that time), otherwise,
upon receipt by the notifying party of a non-automated confirmation of receipt of such notice from the recipient,

provided that any communication received or deemed received after 5pm or on a day which is not a Business Day in the place to which it is delivered, posted or sent
shall be deemed not to have been received until the next Business Day in that place.

13.

GENERAL

13.1

Amendments: This Deed may from time to time be amended if all parties agree in writing.

13.2

Remedies and waivers: Time is of the essence for this Deed but no failure to exercise, and no delay in exercising, any right or remedy of the Senior Creditor under this
Deed is to operate as a waiver of such right or remedy, nor will any single or partial exercise of any right or remedy preclude any other or further exercise thereof or the
exercise of any right or remedy. No waiver by the Senior Creditor of any rights or remedies under this Deed is to be effective unless it is in writing signed by the Senior
Creditor.

13.3

Partial invalidity: The illegality, invalidity or unenforceability of any provision of this Deed under any law will not affect  the legality, validity or enforceability of that
provision under any other law or the legality, validity or enforceability of any other provision.

13.4

Expiry: With effect from the Termination Date, this Deed shall terminate and the parties shall have no further obligations hereunder.

Reinstatement: If any payment received or recovered by a Secured Party in respect of its Secured Debt is avoided by law or has to be refunded to any liquidator or other
person, that payment will be deemed not to have discharged the Senior Debt or the Junior Debt (as the context requires) in respect of which the payment was received or
recovered and accordingly, if the Termination Date has occurred in such circumstances then it will be deemed not to have occurred.

Third party payments: If the Senior Creditor receives any amount otherwise than from the Debtor, the Senior Debt will not be deemed reduced by that amount until
and except to the extent that it is applied towards the Senior Debt.

Disclosure of information: Each Secured Party may disclose to the other such information about the Debtor, its Security, the facilities  being provided to the Debtor and
any related information as that Secured Party thinks fit.

13.5

13.6

13.7

Page 18

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
13.8

No requirement to enforce: A Secured Party may refrain from enforcing its Security as long as that Secured Party sees fit.  The Junior Creditor waives any right it may
have of first requiring the Senior Creditor (or any party on its behalf) to proceed against or enforce any other right or security or claim payment from any person before
claiming the benefit of this Deed.

13.9

Senior Creditor’s discretion: The Senior Creditor (or any person on its behalf) may:

(a) apply any moneys or property received under this Deed or from the Debtor or any other person against the Senior Debt in such order as it sees fit;

(b) hold in suspense any moneys or distributions received from the Junior Creditor under this Deed.

13.10

Custody of documents:  So  long  as  the  Senior  Documents  are  in  effect,  the  Senior  Creditor  will  be  entitled  to  hold  any  title  documents, share  certificates  or  similar
original  documents  in  respect  of  any  Secured  Property  in  priority  to  the  entitlement  of  the Junior  Creditor.  The  Senior  Creditor  has  no  responsibility  to  the  Junior
Creditor in connection with obtaining or maintaining custody of such documents.

13.11

Debtor: This Deed is given for the sole benefit of the Secured Parties (or the relevant Secured Party) and does not create any obligation or liability on the part of either
Secured Party to the Debtor.

13.12

Costs:

(a) The Debtor agrees to pay on demand all reasonable costs incurred by the Secured Parties in connection with the preparation, negotiation, execution and performance

of this Deed, and all waivers under and amendments to this Deed.

(b) The Debtor and the Junior Creditor (as the case may be) agree to pay on demand all costs incurred by the Senior Creditor in connection with the enforcement against
the Debtor or the Junior Creditor (as applicable), or (in the case of the Debtor only) review and consideration, of the Senior Creditor’s rights under this Deed. For
the avoidance of doubt, the Junior Creditor shall not be liable for any costs and expenses in connection with the enforcement against the Debtor.

Contracts Privity: The parties acknowledge that, in terms of the Contract and Commercial Law Act 2017, this Deed is made for the benefit of and is intended to be
enforceable by the Senior Creditor and any receiver appointed by it.

Counterparts: This Deed may be signed in any number of counterparts (including scanned PDF counterparts) all of which, when taken together, will constitute one and
the same instrument. Any party may enter into this Deed by executing any such counterpart.

Delivery: For the purposes of section 9 of the Property Law Act 2007 and without limiting any other mode of delivery, this Deed will  be delivered by each of the Debtor
and the Junior Creditor immediately on the earlier of:

(a) physical delivery of an original of this Deed, executed by the relevant party, into the custody of the Senior Creditor or its solicitors; or

(b)

transmission by the relevant party, its solicitors or any other person authorised in writing by that party of a facsimile, photocopied or scanned copy of an original of
this Deed, executed by that party, to the Senior Creditor or its solicitors.

13.13

13.14

13.15

Page 19

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
13.16

Copies: If any party transmits a facsimile, photocopied or scanned copy of this Deed to the Senior Creditor by way of delivery under clause 13.15:

(a)

the other parties may rely on that copy as though it were the original copy; and

(b)

the transmitting party will, as soon as reasonably practicable thereafter, deliver to each other party the executed original of this Deed.

13.17 Governing law: This Deed is to be governed by and construed in accordance with the laws of New Zealand and the parties submit to the non-exclusive jurisdiction of

the courts of New Zealand.

EXECUTION TO FOLLOW

Page 20

 
 
 
 
 
 
 
 
 
 
 
EXECUTED as a deed
The Debtor

SIGNED, SEALED and DELIVERED as a DEED for and on behalf of NAKED
BRAND GROUP LIMITED ACN 619 054 938

by its attorney under power of attorney dated:

In the presence of:

/s/
Witness signature

Name of witness (BLOCK LETTERS)

Address of witness

Occupation of witness

The Senior Creditor

EXECUTED as a DEED for and on behalf of BANK OF NEW ZEALAND by its
Attorneys

in the presence of

/s/
Witness signature

Full name

Address

Occupation

)
)
)
)
)
)
)

/s/ Justin Davis-Rice
Signature of Attorney

Justin Davis-Rice

  Name of Attorney (BLOCK LETTERS)

)
)
)
)

/s/ Sarah Louise Bartosiak
Signature

Sarah Louise Bartosiak

  Name of Attorney

/s/ Shane Andrew Kelley
Signature

Shane Andrew Kelley

  Name of Attorney

Note:
-Person authorised by constitution - signature must be witnessed
-Attorney appointed under s181 Companies Act - signature does not need to be witnessed

Page 21

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Junior Creditor

EXECUTED as a DEED for and on behalf of
ST. GEORGE INVESTMENTS LLC

By: Fife Trading, Inc., its Manager

By:

/s/ John M. Fife
John M. Fife, President

Page 22

 
 
 
 
 
 
 
 
 
 
 
 
 
 
NAME

Bendon Limited
Naked Merger Sub Inc.
FOH Online Corp.

SUBSIDIARIES OF REGISTRANT

PERCENTAGE OWNERSHIP (%)

STATE OF ORGANIZATION

Exhibit 8.1

100    New Zealand
100    Nevada
100    Delaware

 
 
 
 
   
 
 
    
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1.

Introduction

The Board of Directors of Bendon Group Holdings Limited has adopted this code of ethics (the “Code”), which is applicable to all directors, officers and employees, to:

CODE OF ETHICS

Exhibit 11.1

●

●

●

●

●

promote honest and ethical conduct, including the ethical handling of actual or apparent conflicts of interest between personal and professional relationships;

promote the full, fair, accurate, timely and understandable disclosure in reports and documents that the Company files with, or submits to, the Securities and Exchange
Commission (the “SEC”), as well as in other public communications made by or on behalf of the Company;

promote compliance with applicable governmental laws, rules and regulations;

deter wrongdoing; and

require prompt internal reporting of breaches of, and accountability for adherence to, this Code.

This Code may be amended only by resolution of the Company’s Board of Directors. In this Code, references to the “Company” mean Bendon Group Holdings Limited (the
“Parent”) and, in appropriate context, the Parent’s subsidiaries.

2.

Honest, Ethical and Fair Conduct

Each person owes a duty to the Company to act with integrity. Integrity requires, among other things, being honest, fair and candid. Deceit, dishonesty and subordinating one’s
principles are inconsistent with integrity. Service to the Company never should be subordinated to personal gain and advantage.

Each person must:

●

●

●

act with  integrity,  including  being  honest  and  candid  while  still  maintaining  the  confidentiality  of  the  Company’s  information  where  required  or  in  the  Company’s
interests.

observe all applicable governmental laws, rules and regulations.

comply with  the  requirements  of  applicable  accounting  and  auditing  standards,  as  well  as  Company  policies,  in  order  to  maintain  a high  standard  of  accuracy  and
completeness in the Company’s financial records and other business-related information and data.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
●

●

●

●

●

●

adhere to a high standard of business ethics and not seek a competitive advantage through unlawful or unethical business practices.

deal fairly with the Company’s customers, suppliers, competitors and employees.

refrain from taking advantage of anyone through manipulation, concealment, abuse of privileged information, misrepresentation of material facts or any other unfair-
dealing practice.

protect the assets of the Company and ensure their proper use.

refrain from taking for themselves personally opportunities that are discovered through the use of corporate assets or by using corporate assets, information or position
for general personal gain outside the scope of employment with the Company.

avoid “related-party  transactions”  or  conflicts  of  interest,  wherever  possible,  except  under  guidelines  or  resolutions approved  by  the  Board  of  Directors  (or  the
appropriate  committee  of  the  Board).  For  purposes  of  this  Code,  “related-party transactions”  are  defined  as  transactions  required  to  be  reported  under  Item  404  of
Regulation  S-K  or  under  Form  20-F, Item  7.B,  as  applicable. A  conflict  of  interest  situation  can  arise  when  a  person  takes  actions  or  has  interests  that  may  make  it
difficult  to  perform  his  or  her  work  objectively  and  effectively.  Conflicts  of  interest  may  also  arise  if  a  person, or  a  member  of  his  or  her  family,  receives  improper
personal benefits as a result of his or her position. Anything that would be a conflict for a person subject to this Code also will be a conflict if it is related to a member of
his or her family or a close relative. Examples of conflict of interest situations include, but are not limited to, the following:

●

●

●

●

●

any significant ownership interest in any supplier or customer;

any consulting or employment relationship with any customer, supplier or competitor;

any outside business activity that detracts from an individual’s ability to devote appropriate time and attention to his or her responsibilities with the Company;

the receipt of any money, non-nominal gifts or excessive entertainment from any company with which the Company has current or prospective business dealings;

being in the position of supervising, reviewing or having any influence on the job evaluation, pay or benefit of any close relative;

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
●

●

selling anything  to  the  Company  or  buying  anything  from  the  Company,  except  on  the  same  terms  and  conditions  as  comparable  officers  or  directors  are
permitted to so purchase or sell; and

any other circumstance, event, relationship or situation in which the personal interest of a person subject to this Code interferes – or even appears to interfere –
with the interests of the Company as a whole.

3.

Disclosure

The Company strives to ensure that the contents of and the disclosures in the reports and documents that the Company files with the SEC and other public communications shall
be full, fair, accurate, timely and understandable in accordance with applicable disclosure standards, including standards of materiality, where appropriate. Each person must:

●

not knowingly misrepresent, or cause others to misrepresent, facts about the Company to others, whether within or outside the Company, including to the Company’s
independent auditors, governmental regulators, self-regulating organizations and other governmental officials, as appropriate; and

●

in relation to his or her area of responsibility, properly review and critically analyze proposed disclosure for accuracy and completeness.

In  addition  to  the  foregoing,  the  Chief  Executive  Officer  and  Chief  Financial  Officer  of  the  Company  and  each  subsidiary  of  the  Company  (or  persons  performing  similar
functions),  and  each  other  person  that  typically  is  involved  in  the  financial  reporting  of  the  Company  must  familiarize  himself  or  herself  with  the  disclosure  requirements
applicable to the Company as well as the business and financial operations of the Company.

Each  person  must  promptly  bring  to  the  attention  of  the  Chairman  of  the Audit  Committee  of  the  Parent’s  Board  of  Directors  (or  the  Chairman  of  the  Parent’s  Board  of
Directors  if  no Audit  Committee  exists)  any  information  he  or  she  may  have  concerning  (a)  significant  deficiencies  in  the  design  or  operation  of  internal  and/or  disclosure
controls which could adversely affect the Company’s ability to record, process, summarize and report financial data or (b) any fraud, whether or not material, that involves
management or other employees who have a significant role in the Company’s financial reporting, disclosures or internal controls.

4.

Compliance

It is the Company’s obligation and policy to comply with all applicable governmental laws, rules and regulations. It is the personal responsibility of each person to adhere to the
standards and restrictions imposed by those laws, rules and regulations, including those relating to accounting and auditing matters.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
5.

Reporting and Accountability

The Board of Directors or Audit Committee, if one exists, of the Company is responsible for applying this Code to specific situations in which questions are presented to it and
has the authority to interpret this Code in any particular situation. Any person who becomes aware of any existing or potential breach of this Code is required to notify the
Chairman of the Board of Directors or Audit Committee promptly. Failure to do so is itself a breach of this Code.

Specifically, each person must:

●

●

notify the Chairman promptly of any existing or potential violation of this Code; and

not retaliate against any other person for reports of potential violations that are made in good faith.

The Company will follow the following procedures in investigating and enforcing this Code and in reporting on the Code:

●

●

The Board of Directors or Audit Committee, if one exists, will take all appropriate action to investigate any breaches reported to it.

If the Audit Committee, if one exists, determines (by majority decision) that a breach has occurred, it will inform the Board of Directors.

● Upon being notified that a breach has occurred, the Board (by majority decision) will take or authorize such disciplinary or preventive action as it deems appropriate,
after consultation with the Audit Committee (if one exists) and/or General Counsel, up to and including dismissal or, in the event of criminal or other serious violations
of law, notification of the SEC or other appropriate law enforcement authorities.

No person following the above procedure shall, as a result of following such procedure, be subject by the Company or any officer or employee thereof to discharge, demotion
suspension, threat, harassment or, in any manner, discrimination against such person in terms and conditions of employment.

6.

Waivers and Amendments

Any waiver (as defined below) or an implicit waiver (as defined below) from a provision of this Code for the principal executive officer, principal financial officer, principal
accounting  officer  or  controller,  and  persons  performing  similar  functions  or  any  amendment  (as  defined  below)  to  this  Code  is  required  to  be  disclosed  in  the  Company’s
Annual Report on Form 20-F or 10-K, as applicable, or in a Report of Foreign Private Issuer on Form 6-K or Current Report on Form 8-K, as applicable, filed with the SEC.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
A “waiver” means the approval by the Company’s Board of Directors of a material departure from a provision of the Code. An “implicit waiver” means the Company’s failure
to take action within a reasonable period of time regarding a material departure from a provision of the Code that has been made known to an executive officer of the Company.
An “amendment” means any amendment to this Code other than minor technical, administrative or other non-substantive amendments hereto.

All persons should note that it is not the Company’s intention to grant or to permit waivers from the requirements of this Code. The Company expects full compliance with this
Code.

7.

Other Policies and Procedures

Any  other  policy  or  procedure  set  out  by  the  Company  in  writing  or  made  generally  known  to  employees,  officers  or  directors  of  the  Company  prior  to  the  date  hereof  or
hereafter are separate requirements and remain in full force and effect.

8.

Inquiries

All inquiries and questions in relation to this Code or its applicability to particular people or situations should be addressed to the Company’s Secretary.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exhibit 12.1

I, Justin Davis-Rice, certify that:

1. I have reviewed this Annual Report on Form 20-F of Naked Brand Group Limited;

CERTIFICATIONS 

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made,

in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.  Based  on  my  knowledge,  the  financial  statements,  and  other  financial  information  included  in  this  report,  fairly  present  in  all  material  respects  the  financial

condition, results of operations and cash flows of the company as of, and for, the periods presented in this report;

4. The company’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act

Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)

(b)

(c)

(d)

Designed such  disclosure  controls  and  procedures,  or  caused  such  disclosure  controls  and  procedures  to  be  designed  under  my  supervision, to  ensure  that
material information relating to the company, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the
period in which this report is being prepared;

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide
reasonable  assurance  regarding  the  reliability  of  financial  reporting  and  the  preparation  of  financial statements  for  external  purposes  in  accordance  with
generally accepted accounting principles;

Evaluated the  effectiveness  of  the  company’s  disclosure  controls  and  procedures  and  presented  in  this  report  our  conclusions  about the  effectiveness  of  the
disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

Disclosed in this report any change in the company’s internal control over financial reporting that occurred during the period  covered by the annual report that
has materially affected, or is reasonably likely to materially affect, the company’s internal control over financial reporting; and

5. The company’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the company’s

auditors and the audit committee of the company’s board of directors (or persons performing the equivalent functions):

(a)

(b)

All significant  deficiencies  and  material  weaknesses  in  the  design  or  operation  of  internal  control  over  financial  reporting  which are  reasonably  likely  to
adversely affect the company’s ability to record, process, summarize and report financial information; and

Any fraud, whether or not material, that involves management or other employees who have a significant role in the company’s internal control over financial
reporting.

Dated: June 14, 2019

By:

/s/ Justin Davis-Rice
Justin Davis-Rice
Executive Chairman
(Principal Executive Officer)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exhibit 12.2

I, Howard Herman, certify that:

1. I have reviewed this Annual Report on Form 20-F of Naked Brand Group Limited;

CERTIFICATIONS

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made,

in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.  Based  on  my  knowledge,  the  financial  statements,  and  other  financial  information  included  in  this  report,  fairly  present  in  all  material  respects  the  financial

condition, results of operations and cash flows of the company as of, and for, the periods presented in this report;

4. The company’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act

Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)

(b)

(c)

(d)

Designed such  disclosure  controls  and  procedures,  or  caused  such  disclosure  controls  and  procedures  to  be  designed  under  my  supervision, to  ensure  that
material information relating to the company, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the
period in which this report is being prepared;

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide
reasonable  assurance  regarding  the  reliability  of  financial  reporting  and  the  preparation  of  financial statements  for  external  purposes  in  accordance  with
generally accepted accounting principles;

Evaluated the  effectiveness  of  the  company’s  disclosure  controls  and  procedures  and  presented  in  this  report  our  conclusions  about the  effectiveness  of  the
disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

Disclosed in this report any change in the company’s internal control over financial reporting that occurred during the period  covered by the annual report that
has materially affected, or is reasonably likely to materially affect, the company’s internal control over financial reporting; and

5. The company’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the company’s

auditors and the audit committee of the company’s board of directors (or persons performing the equivalent functions):

(a)

(b)

All significant  deficiencies  and  material  weaknesses  in  the  design  or  operation  of  internal  control  over  financial  reporting  which are  reasonably  likely  to
adversely affect the company’s ability to record, process, summarize and report financial information; and

Any fraud, whether or not material, that involves management or other employees who have a significant role in the company’s internal control over financial
reporting.

Dated: June 14, 2019

By:

/s/ Howard Herman
Howard Herman
Chief Financial Officer
(Principal Accounting Officer and
Principal Financial Officer)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

Exhibit 13.1

In connection with the Annual Report of Naked Brand Group Limited (the “Company”) on Form 20-F for the year ended January 31, 2019 as filed with the Securities and
Exchange Commission on the date hereof (the “Report”), each of the undersigned, in the capacities and on the dates indicated below, hereby certifies pursuant to 18 U.S.C.
Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operation of the Company.

Dated: June 14, 2019

By:

By:

/s/ Justin Davis-Rice
Justin Davis-Rice
Executive Chairman

/s/ Howard Herman
Howard Herman
Chief Financial Officer