More annual reports from XTEK Limited:
2023 ReportPeers and competitors of XTEK Limited:
Rolls-RoyceManager,
Company Announcements Office
Australian Securities Exchange
Exchange Centre
Level 4, 20 Bridge Street
SYDNEY NSW 2000
By Electronic Lodgement
Dear Sir/Madam,
26 September 2019
LODGEMENT OF 2019 ANNUAL REPORT
In accordance with the Listing Rules, please find attached the Annual Report for XTEK Limited (XTE) for
the financial year ended 30 June 2019.
Should you require any further information in respect to this matter please contact the Chairman, Mr.
Uwe Boettcher at Uwe.Boettcher@xtek.net or (02) 6232 0601 in the first instance.
Yours sincerely,
Lawrence A. Gardiner
Company Secretary
Attachment:
2019 Annual Report for XTEK Limited (ABN 90 103 629 107)
*Subject to performance Modifications
i
Financial
Calendar
Content
YEAR ENDED 30 JUNE 2019
Corporate Directory
29 NOVEMBER 2019*
Annual General Meeting
28 FEBRUARY 2020*
Half Year Results
Chairman’s Report
Managing Director’s Report
Operating and Financial Review
Directors’ Report
Remuneration Report
Audit Independence Declaration to the Directors
Statement of Profit or Loss and Other Comprehensive Income
YEAR ENDING 30 JUNE 2020
Statement of Financial Position
31 AUGUST 2020*
Preliminary full year results
30 SEPTEMBER 2020*
Full year results
Statement of Cash Flows
Statement of Changes in Equity
Notes to the Financial Statements
Directors’ Declaration
Independent Auditor’s Report
*These dates are subject to change
Additional Information
Corporate Governance Statement
1
Corporate Directory
Directors
Uwe Boettcher (Appointed 28 April 2009 – Chairman from 25 June 2009)
Philippe Odouard (Appointed 1 August 2016 – Managing Director from 4 October 2016)
Robert Quodling (Appointed 1 March 2013)
Ivan Slavich (Appointed 23 September 2013)
Christopher Fullerton (Appointed 24 April 2018)
Secretary
Lawrence Gardiner (Appointed 17 August 2004)
Principal
Registered Office in
Australia
3 Faulding Street
Symonston ACT 2609
Telephone: +61 2 6163 5588
Facsimile: +61 2 6280 6518
Website: www.xtek.net
Australian Securities
Exchange Listing
Australian Securities Exchange Limited
Level 3, Securities Exchange Centre
530 Collins Street
Melbourne VIC 3000
Australia
Auditor
Hardwickes Chartered Accountants
Hardwickes House
Level 1, 6 Phipps Close
Deakin ACT 2600 Australia
Share Registry
Computershare Investor Services Pty Limited
Yarra Falls
452 Johnston Street
Abbotsford VIC 3067 Australia
Solicitors
Minter Ellison
Level 23, Rialto Towers
525 Collins Street
Melbourne VIC 3000 Australia
2
Chairman’s Report
Dear Shareholders,
It is with great pleasure that I present to you the FY19 Annual Report for XTEK Limited (“XTEK”).
This year has been significant for the Company, delivering record financial performance and
achieving key operational milestones.
Favourable trends continue in the global and domestic defence industry, underpinned by the
highest level of global defence expenditure in over 25 years. Defence spending remains at the
forefront of the political landscape, with approximately 2% of global GDP attributed to military
expenditure. Defence expenditure is expected to continue growing at approximately 5% to 7%
annually in XTEK’s key target markets including US, Europe and Australia / New Zealand. The
Australian government has committed approximately A$39bn to defence in 2019-2020, with a focus on increasing domestic
content and intellectual property. This places XTEK in a strong position to capitalise on the increased emphasis on
innovation in the Australian defence sector.
XTEK is targeting global orders as it continues to advance the commercialisation of its high value soldier solutions,
including its proprietary XTclave™ and XTatlas™ technologies. Over the last year, several major international defence
customers have progressed through the comprehensive evaluation and testing stages of XTclave enabled ballistic
solutions, primarily plates and helmets. In parallel, XTEK’s new commercial-scale XTclave manufacturing facility is
expected to be completed in the near term, providing a pathway to delivering on commercial and export orders.
Following a successful FY19, XTEK is well positioned to expand into key target markets and continue to execute on its
commercialisation strategy. The new financial year has seen the highly complementary acquisition of HighCom,
accompanied by a successful placement and share purchase plan. XTEK now has better access to the lucrative US market
and the ability to capture the high unmet demand for high quality and lightweight ballistic products. We are focused on
accelerating the ballistic solutions commercialisation strategy, with manufacturing capability coming online in the near term
and leveraging the relationships and networks across the US. This is expected to result in a product mix with a greater
proportion of high value soldier solutions, which should see XTEK capture increasing gross margins.
Major expected events to look forward to in FY20 are:
• Completion of factory in Adelaide
• Completion of US acquisition with factory in USA
•
Further sales of Small Unmanned Aerial Systems (SUAS)
• Entry into maintenance contract for whole SUAS fleet
•
•
Increased profitability
Increased gross margins
• Maintaining a strong cash balance
I would like to take this opportunity to thank our shareholders for their continued support of the Company and I look forward
to sharing XTEK’s journey in the coming year.
Sincerely,
Uwe Boettcher
Chairman
Dated this 25th day of September 2019
3
Managing Director’s Operations Report
Dear Shareholders,
I am pleased to present XTEK’s Annual Report for FY19. XTEK demonstrated strong financial
and operational performance with record results, including a record revenue of A$37.8m, up
119% (FY18: A$17.3m). This represents a significant increase to XTEK’s initial FY19 revenue
guidance of between A$20m and A$26m.
The FY19 revenue was underpinned by the delivery of SUAS during the year. With the recent
completion of the Canberra SUAS maintenance facility, XTEK now has the capability to provide
higher margin repair and maintenance services and also provide value added solutions. Further,
the existing distribution agreements enable XTEK to leverage global networks for the sale of
other market leading soldier solutions and services.
I am proud of what we have achieved in FY19 and look forward to sharing more significant operational milestones with you
in FY20.
Principal Activities
During FY19, XTEK focused on the following key activities:
• Continued development and commercialisation of XTclave enabled ballistic solutions, and XTatlas actionable
intelligence software – with potential customers progressing through comprehensive evaluation and testing
phases on both technologies
• Professionalisation of XTEK workforce, adding engineering (software, hardware and system), manufacturing and
management skills necessary to address the development and manufacture of new products as well as growth of
the organisation
• Supply of SUAS to the ADF and strengthening XTEK’s full service solution by building the capability to provide
ongoing repair, maintenance, training and high value services
• Supply of a range of market leading products and services to government, defence and law enforcement agencies
throughout Australasia
Operating Results
In FY19, the XTEK Group achieved record revenue of A$37.8m, gross profit of A$6.9m and net profit of A$168k. FY19
performance was underpinned by a very strong second half performance. The strong result was achieved as XTEK
expensed A$1.6m in research and design activities, illustrating a higher underlying profit (A$1.8m) than reported profit.
XTEK achieved strong operational cash flow and held A$5.3m cash as at 30 June 2019 – and has no debt. Following the
recent placement and SPP that raised ~A$3.6m in August 2019, XTEK remains well funded to execute on its
commercialisation strategy and entrance into the US market.
Operations Report (continued)
The simplified Income Statement for the financial year ended 30 June 2019 is outlined below:
4
1st Half
Dec-18
$’000
Dec-17 Change
$’000
%
2nd Half
Full Year
Jun-19
$’000
Jun-18 Change
$’000
%
Jun-19
$’000
Jun-18 Change
$’000
%
Total Revenue–goods and
services
8,413 5,284 3,129
59% 29,448 11,983 17,465 146% 37,861 17,267 20,594 119%
Gross profit
Gross profit %
Other oncome
Total expenses
Profit / (loss) before tax (1,773)
-
Income Tax
(1,773)
Total profit / (loss) after tax
21%
32
1,765 1,708
32%
351
(3,570) (2,718)
57
3% 5,087 3,021 2,066
(91%)
25%
17%
245
23
31% (3,169) (2,468)
(319)
(852)
18%
55
68% 6,852 4,729 2,123 45%
27%
(541) (91%)
596
28% (6,739) (5,186) (1,553) 30%
139
29 21%
-
139
168
-
168
29 21%
(91%)
(222)
(701)
798 1,143 143%
-
798 1,143 143%
(659) (1,114) 169% 1,941
-
(659) (1,114) 169% 1,941
-
Financial Position
The FY19 gross margin was impacted by a significant proportion of SUAS sales during the year. Increasing margin trends
are expected in FY20 underpinned by higher margin revenue streams. The recent acquisition of the HighCom business
provides a material portion of proprietary product sales. Commercialisation of high value soldier solutions and increased
repair and maintenance services will also contribute to high margin sales.
A table highlighting the Group’s overarching business trends from financial year 2017 to 2019 is shown below:
Performance Indicators
Financial Year
Revenue from sale of goods and services $'000
Gross profit from sales of goods and services $'000
Gross profit %
Net profit $'000
Market Capitalisation @ 30 June $'000
2017
9,023
3,497
39%
61
8,871
2018
17,267
4,729
27%
139
17,976
2019
37,861
6,852
18%
168
17,449
XTEK focused on the commercialisation of its high value soldier solutions
Ballistic solutions: accelerating commercialisation strategy for XTclave enabled
products
XTEK continues to advance the commercialisation of its advanced XTclave enabled
ballistic solutions, primarily the Small Arms Protective Insert (SAPI) plates and combat
ballistic helmets. In addition, XTEK has been progressing the evaluation of the
Company’s helmet shells’ performance, in conjunction with the US Government’s
Combating Terrorism Technical Support Office (CTTSO). XTEK’s new commercial-
scale XTclave manufacturing facility has been fitted out with a number of machines and
is on track to be completed in the second half of calendar year 2019. It will feed products
to the US Law Enforcement market immediately after commissioning and generate
revenue in FY20.
Actionable intelligence: XTatlas commercialisation, underpinned by SUAS business activities
In October 2018, XTEK received its first commercial order from the ADF for its proprietary XTatlas SUAS technology. In
5
May 2019, XTEK received its first international order for XTatlas, validating
the growing commercialisation of XTEK’s technology in global markets.
The commercialisation of the XTatlas application is supported by XTEK’s
existing SUAS distribution business and global networks. XTEK is the
exclusive distributor for AeroVironment in Australia and New Zealand and has
completed large deliveries of SUAS to the ADF representing in excess of
$22m. XTEK also received additional purchase orders totaling A$6.3m for
spare parts and maintenance to support the ADF SUAS fleet under the Land
129 Phase 4a Contract. Further, the installation of the state-of-the-art SUAS
repair and maintenance facility in Canberra has been completed during the
year, positioning XTEK as a full-service SUAS solutions and services provider.
Other products and services
The XTEK business covers a range of other distribution products, solutions and maintenance services. Key assets under
development include:
• Other soldier solutions
Lightweight systems and components
o
o Exclusive value-added reseller for Heckler & Koch in Australia
o Tactical and protective equipment
• Explosive ordnance disposal equipment and robots
•
•
Forensics equipment and products
Logistics engineering and maintenance
o Services, repairs and training
• Advanced composite solutions
o Carbon fibre composites
o Parts for spacecraft satellite and launcher systems
6
Advanced composite solutions
applications
for space
In June 2019, XTEK announced that it had entered into
a memorandum of understanding with Skykraft Pty
Limited
for
the co-engineering and potential
manufacture of small spacecraft and
launcher
systems. XTEK’s XTclave technology has unique
advantages in space applications and presents an
interesting opportunity
to capture other market
segments and diversify product development.
Significant changes in the state of affairs
Matters subsequent to the end of the financial year
On 17 July 2019, the Company announced the strategic acquisition of HighCom, a US based
provider of body armour and personal protective equipment, for ~A$3.6m. XTEK
concurrently announced an oversubscribed placement of ~A$2.7m, and a share purchase
plan which closed on 5 August 2019, raising ~A$0.85m
In July 2019, XTEK entered into a Joint Statement of Strategic Intent with the Australian
Space Agency to develop and produce advanced composite materials with unique
advantages for applications in space.
Outlook
The FY19 gross margin was impacted by a product mix heavily weighted to SUAS distribution. Looking forward, XTEK
expects increasing margins, underpinned by a shift towards higher margin proprietary product sales, supported by the
recent acquisition of the HighCom business and the associated higher proportion of ballistic solution sales in the new
financial year.
A key focus in the near term is finalising and integrating the HighCom acquisition. The acquisition enables XTEK to enter
the US market while leveraging existing business, capabilities, relationships and networks already in place across the US.
XTEK is targeting quick orders on the US Law Enforcement side with Highcom and later, large and high value orders with
the US and European military for XTclave enabled products, with major customers nearing the end of the comprehensive
evaluation and testing cycle. XTEK is currently actively engaged in discussions with selected distributors and partners in
USA and in Europe to offer XTclave produced armour products within these markets. This increasing interest combined
with the Company’s commercial-scale XTclave manufacturing facility, which is expected to be completed by the end of this
calendar year, ensures XTEK is well positioned to expand sales of its high value ballistic products. Domestic and export
orders are expected in FY20, which will support XTEK’s expansion into the US and global markets. XTatlas continues to
attract attention from leading SUAS manufacturers and operators, specifically among first responder teams in both the
military and commercial sectors.
Philippe Odouard
Managing Director
Dated this 25th day of September 2019
7
XTEK Limited and Controlled Entities
Directors’ Report
Your Directors present their report on the consolidated entity consisting of XTEK Limited and its controlled entity for
financial year ended 30 June 2019. The information in the preceding operating and financial review forms part of this
Directors’ report for the financial year ended 30 June 2019 and is to be read in conjunction with the following information:
Directors
The following persons were Directors of XTEK Limited during the financial year ending 30 June 2019:
-
-
-
-
-
Mr. Uwe Boettcher
Mr. Philippe Odouard
Mr. Robert Quodling
Mr. Ivan Slavich
Mr. Christopher Fullerton
Particulars of each Director’s experience and qualifications are set out later in this report.
Indemnifying Officers or Auditor
During the financial year, the Company has given an indemnity or entered into an agreement to indemnify, or paid or
agreed to pay insurance premiums as follows:
•
The Company has paid a premium of $25,000 to insure the Directors and Officers of the Company. The liabilities
insured are legal costs that may be incurred in defending civil or criminal proceedings that may be brought against
the officers in their capacity as officers of entities in the Company, and any other payments arising from liabilities
incurred by the officers in connection with such proceedings. This does not include such liabilities that arise from
conduct involving a willful breach of duty by the officers or the improper use by the officers of their position or of
information to gain advantage for themselves or someone else or to cause detriment to the Company. It is not
possible to apportion the premium between amounts relating to the insurance against legal costs and those relating
to other liabilities.
•
No payment has been made to indemnify Hardwickes Chartered Accountants during or since the financial year.
Proceedings on behalf of the Company
No person has applied to the Court under section 237 of the Corporations Act 2001 for leave to bring proceedings on
behalf of the Company, or to intervene in any proceedings to which the Company is a party, for the purpose of taking
responsibility on behalf of the Company for all or part of those proceedings.
No proceedings have been brought or intervened in on behalf of the Company with leave of the Court under section 237
of the Corporations Act 2001.
Non-audit Services
The Company may decide to employ the auditor on assignments additional to their statutory audit duties where the auditor's
expertise and experience with the Company is important but has not done so during this reporting period.
8
Directors’ Report (continued)
During the year the following fees were paid or payable for services provided by the auditor of the Company, Hardwickes
Chartered Accountants in 2019 (2018 Hardwickes Chartered Accountants):
Assurance services
Audit and review of financial reports and other audit work under the
Corporations Act 2001
Auditors Independence Declaration
2019
$
2018
$
54,000
59,400
The lead auditor’s independence declaration for the year ended 30 June 2019 has been received and can be found on
page 12 of the financial report.
Information relating to the Directors and Company Secretary during the reporting period
Mr. Uwe Boettcher
Experience
Interest in Shares
Director (Non-Executive & Chairman)
Mr. Boettcher is the Principal of the law firm, Boettcher Law, starting his career at the firm
now known as King & Wood Mallesons. He is a Fellow of the Australian and New Zealand
College of Notaries. In 2011 he was appointed as a Foundation Fellow of the Australian
Association of Angel Investors. In 2005 he was appointed a Fellow of the Australian
Institute of Banking and Finance. In 1996/97 he was the Treasurer of the ACT Law Society.
Mr. Boettcher has a special interest in commercialising new and innovative technologies,
investing in them and bringing them to market.
5,360,261 ordinary shares at 30 June 2019
Special Responsibilities
Chairman of the Nomination Committee
Other Directorships
Chairman of the Kord Defence Group of Companies, and Health-Innovate Pty Limited,
Director of Lava Blue Limited, Greenmag Group Pty Ltd, Deputy Chairman of Capital
Angels Pty Limited and Manuka Corporate Pty Limited, and a Director of Mineral
Carbonation International Pty Limited.
Director (Executive)
Mr. Philippe Odouard
Experience Mr. Odouard has over 27 years in general management of Defence related companies in
Australia and overseas. He developed Quickstep, an innovative ASX listed company from
a start up to a leader in composite manufacture and technology with $50m revenue. He
specialises in developing and commercialising new technology in a Defence environment.
420,517 ordinary shares at 30 June 2019
Interest in Shares
Special Responsibilities
Managing Director
Other Directorships
None
Mr. Robert Quodling
Experience
Director (Executive)
Mr. Quodling has extensive experience as a leader and motivator of high performance
commerce teams in the defence and aerospace sectors at the operational and executive
level. His skills have been gained in a diverse range of activities including corporate
governance, corporate planning, financial planning, project management, marketing,
sales and business development. Mr. Quodling as a former Army Officer held a range of
command and operational appointments in the Australian Army between 1975 and 1994.
He was awarded a Conspicuous Service Medal (CSM) for conspicuous service with the
Special Air Service Regiment.
Interest in Shares
362,907 ordinary shares at 30 June 2019
Special Responsibilities
Chief Operating Officer
Other Directorships
Director of Simmersion Holdings Pty Ltd and Asura Marketing Pty Ltd
9
Mr. Ivan Slavich
Experience
Director (Non-Executive)
Mr. Slavich has over 30 years of senior management and executive experience in the
energy, banking, telecommunications and business consulting arena. He has a proven
track record over numerous years of being an exceptional leader and motivator in
developing and implementing strategic innovations, business process re-engineering and
integration, resulting in substantial improvement of business sales and profitability. He has
held an officers rank in the Australian Army Reserve and is a Graduate and Fellow of the
Australian Institute of Company Directors.
Interest in Shares
645,694 ordinary shares at 30 June 2019
Special Responsibilities
Chairman of Human Resources and Remuneration Committee
Other Directorships
Director of Service One Members Banking.
Mr. Christopher Fullerton
Director (Non-Executive)
Experience
Interest in Shares
Mr. Fullerton has extensive experience in investment, management and investment
banking and is a qualified chartered accountant. He worked in Hong Kong and Singapore
for 15 years before returning to Australia in 1992. He is an investor in listed equities and
private equity and has been a non-executive director of a number of ASX listed companies.
He is currently a non-executive director of ASX listed Paradigm Biopharmaceuticals
Limited and his unlisted company directorships cover companies in the property
investment and agriculture sectors.
50,000 ordinary shares at 30 June 2019
Special Responsibilities
Chairman of Finance, Audit and Risk Management Committee, effective 1 July 2018
Other Directorships
Director of Kador Group Holdings Ltd, and Director of Paradigm Biopharmaceuticals Ltd
Mr. Lawrence Gardiner
Experience
Company Secretary (Resigned as Executive Director on 1 August 2016)
Mr. Gardiner served with the Australian Army and specialised in the fields of logistic
management and explosive ordnance disposal operations. In addition to his military
service, Mr. Gardiner also served with the Australian Federal Police (AFP), performing
senior executive roles in the areas of counter terrorist first response and protective
security operations. Mr. Gardiner is a current member of the Australian Institute of
Company Directors.
Interest in Shares
87,154 ordinary shares at 30 June 2019
Special Responsibilities
Corporate Governance
Other Directorships
None
Meetings of
Directors
Directors’ meetings
Number
eligible to
attend
Number
attended
Finance, Audit and
Risk Management
Committee
Number
eligible to
attend
Number
attended
Nomination
Committee
Remuneration
Committee
Number
eligible to
attend
Number
attended
Number
eligible to
attend
Number
attended
Mr Uwe Boettcher
Mr Philippe Odouard
Mr Robert Quodling
Mr Ivan Slavich
Mr Christopher
Fullerton
12
12
12
12
12
12
12
12
11
12
5
5
5
5
5
5
5
5
5
5
2
2
2
2
2
2
2
2
2
2
3
-
-
3
3
3
-
-
3
3
10
Remuneration Report
Table 1: Benefits and Payments for the Year Ended 30 June 2019
Key
Management
Personnel
Short-term Benefits
Post-Employment
Benefits
Long-
term
Benefits
Salary,
Fees and
Leave *1
Bonus
Non-
monetary
Benefits
Share-
based
Pmts
Super-
annuation
Other
LSL *2
Total
% Perf.
Related
$
$
$
$
$
$
$
$
%
Mr Uwe
Boettcher
2019
2018
130,000
90,000
-
-
-
-
-
-
-
-
-
-
-
-
130,000
90,000
Mr Philippe
Odouard
2019
2018
331,296 22,455
24,806
22,455
25,000
4,041
591
430,643
10%
295,905
24,750
10,336 158,282
25,000
5,851
1,016
521,140
Mr Robert
Quodling
2019
2018
179,801
7,356
146,688
13,489
Mr Ivan
Slavich
Mr Chris
Fullerton
Mr
Lawrence
Gardiner
2019
2018
2019
2018
65,000
45,000
65,000
6,514
2019
136,948
-
-
-
-
-
2018
134,675
3,562
Mr David
Brooking
2019
2018
161,755
7,984
141,566
3,987
-
-
-
-
-
-
-
-
-
-
14,712
15,541
17,575
7,356
358
227,158
13%
14,888 13,489
2,808
206,903
-
-
-
-
6,586
4,104
7,984
4,598
-
-
-
-
-
-
-
-
-
-
-
-
65,000
45,000
65,000
6,514
12,538
6,586
1,277
163,935
8%
13,132
3,562
2,510
161,545
15,200
13,828
-
-
2,472
195,395
8%
980
164,959
Total KMP
2019 1,069,800
37,795
24,806
51,737
70,313 17,983
4,698 1,277,131
2018
860,348
45,788
10,336 182,525
66,848 22,902
7,314 1,196,061
* Notes
1.
2.
Salary, fees and leave are per payroll summary or actual invoices received. These payments may vary to contract
due to employee benefits, voluntary salary reductions, additional pay, back pay and annual leave. Amounts included
for leave are movements in the accrued annual leave entitlements for the relevant twelve-month period.
Amounts included above for long service leave are movements in accrued entitlements for the relevant twelve-month
period.
a)
Options Rights Granted as Remuneration
There were no new issues of share options or share performance rights during the 2018-19 FY or the
2017-18 FY. Any share options or share performance rights issued by the parent company have lapsed.
During the year no shares were issued as a result of the exercise of options or share performance rights by
staff.
b)
Service Agreements
Remuneration and other terms of employment for the Managing Director, Chief Operating Officer, Company
Secretary and the other specified executives employed during the reporting period are formalised in
individual service agreements. The major provisions relating to remuneration are set out below:
11
Mr Philippe Odouard - Managing Director
• A written employment agreement is in place, salary level effective 1 July 2019.
• Base salary, exclusive of superannuation, to the value of $355,700 per annum.
• Rental Allowance, to the value of $288 per week.
• Eligibility for Company Long Term Incentive Plan.
• Eligibility for Company Short Term Incentive Plan.
Mr Robert Quodling - Chief Operating Officer
• A written employment agreement is in place, salary level effective 1 July 2019.
• Base salary, exclusive of superannuation, to the value of $200,000 per annum.
• Eligibility for Company Long Term Incentive Plan.
• Eligibility for Company Short Term Incentive Plan.
Mr Lawrence Gardiner - Company Secretary
• A written employment agreement is in place, salary level effective 1 July 2019.
• Base salary, exclusive of superannuation, to the value of $140,000 per annum.
• Eligibility for Company Long Term Incentive Plan
• Eligibility for Company Short Term Incentive Plan
Mr David Brooking - Chief Financial Officer
• A written employment agreement is in place, effective 1 July 2019.
• Base salary, exclusive of superannuation, to the value of $180,000 per annum.
• Eligibility for Company Long Term Incentive Plan.
• Eligibility for Company Short Term Incentive Plan.
This Directors’ Report and Remuneration Report is signed in accordance with a resolution of the Board of Directors.
Uwe Boettcher Chairman
Dated this 25th day of September 2019
Auditor’s independence Declaration
12
The accompanying notes form part of these financial statements.
13
Consolidated Statement of Profit or Loss and Other
Comprehensive Income for the Year Ended 30 June 2019
Notes
2019
$
2018
$
Changes in inventories of finished goods and work in progress
(31,008,759)
(12,537,561)
Gross profit
6,852,089
4,729,331
Revenue
5(a)
37,860,848
17,266,892
Other income
5(b)
54,647
596,661
Corporate and administrative expenses
Research and development expenses
6
6
Profit/(loss) from operations before income tax
Income tax expenses
Total comprehensive income/(loss) for the period
(5,123,699)
(3,957,872)
(1,614,604)
(1,228,896)
168,433
139,224
-
-
168,433
139,224
The accompanying notes form part of these financial statements.
14
Consolidated Statement of Financial Position
as at 30 June 2019
Notes
2019
$
2018
$
ASSETS
Current assets
Cash and cash equivalents
Trade and other receivables
Inventories
Other
Total current assets
Non-current assets
Property, plant and equipment
Intangible assets
Total non-current assets
12
13
14
15
16
17
5,349,874
19,858,111
1,750,673
989,543
27,948,201
2,308,194
155,891
2,464,085
5,944,620
5,979,880
1,466,734
347,841
13,739,075
512,646
96,614
609,260
TOTAL ASSETS
30,412,286
14,348,335
LIABILITIES
Current liabilities
Trade and other payables
Provisions
Deferred income
Total current liabilities
Non-current liabilities
Trade and other payables
Provisions
Deferred income
Total non-current liabilities
TOTAL LIABILITIES
NET ASSETS
EQUITY
Contributed equity
Reserves
Accumulated losses
TOTAL EQUITY
18
19
20
18
19
20
22
30(a)
30(b)
18,773,301
348,035
1,963,855
21,085,191
1,077,931
31,857
521,366
1,631,154
22,716,345
7,695,941
27,312,482
8,775
(19,625,316)
7,695,941
5,785,405
287,459
544,613
6,617,477
15,859
44,551
102,794
163,204
6,780,681
7,567,654
27,196,530
516,110
(20,144,986)
7,567,654
The accompanying notes form part of these financial statements.
15
Consolidated Statement of Changes in Equity for the
Year Ended 30 June 2019
Balance at 1 July 2017
25,378,045
516,110
(20,284,210)
5,609,945
Issued
capital
$
Equity-based
payments
reserve
$
Accumulated
losses
$
Total Equity
$
Profit for the year
Total income and expense for the period
Issues of ordinary shares during the year:
Issue of share capital
Transaction costs associated with share capital
-
-
1,985,730
(167,245)
-
-
-
-
139,224
139,224
139,224
139,224
Balance at 30 June 2018
27,196,530
516,110
(20,144,986)
Balance at 1 July 2018
27,196,530
516,110
(20,144,986)
Restatement due to adoption of AASB 16
-
-
(162,991)
Balance at 1 July 2018 restated
27,196,530
516,110
(20,307,977)
Profit for the year
Total income and expense for the period
Issues of ordinary shares during the year:
Transferred to retained earnings
Issue of share capital
-
-
-
-
168,433
168,433
(514,228)
514,228
Transaction costs associated with share capital
(133,784)
Share based payment reserve
-
6,893
249,736
-
-
-
-
-
-
-
1,985,730
(167,245)
7,567,654
7,567,654
(162,991)
7,404,663
168,433
168,433
-
249,736
(133,784)
6,893
Balance at 30 June 2019
27,312,482
8,775
(19,625,316)
7,695,941
The Group has not restated comparatives when initially applying AASB 9 and AASB 16.
The accompanying notes form part of these financial statements.
16
Statement of Cash Flows for the Year Ended 30 June 2019
Note
2019
$
2018
$
Cash flows from/(used in) operating activities
Receipts from customers
28,395,763
16,292,504
Payments to suppliers and employees
(27,850,955)
(14,512,779)
544,808
1,779,725
Interest received
Finance costs
Net cash flows from operating activities
25
Cash flows (used in)/from investing activities
Proceed from sale of property plant and equipment
Payments for property plant and equipment
16,17
Net cash flows (used in) investing activities
Cash flows from financing activities
Proceeds from issue of ordinary shares
Payment of transaction costs associated with issued share capital
22(a)
Net cash flows (used in)/from financing activities
Repayment of Lease liabilities
Net increase (decrease) in cash and cash equivalents
Cash and cash equivalents at beginning financial year
Cash and cash equivalents at end of year
12
52,252
(2)
597,058
-
(994,207)
(994,207)
180,000
(133,784)
(243,813)
(197,597)
(594,746)
5,944,620
5,349,874
46,187
(3,839)
1,822,073
1,609
(294,634)
(293,025)
1,761,201
(167,245)
1,593,956
3,123,004
2,821,616
5,944,620
The accompanying notes form part of these financial statements.
17
Notes to the Financial Statements for the
Year Ended 30 June 2019
The financial report covers XTEK Limited and the Controlled Entity ('the Group'). XTEK Limited and the Controlled Entity
is a for-profit Company limited by shares, incorporated and domiciled in Australia.
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
Australian dollars which is the parent entity’s functional and presentation currency.
The financial report was authorised for issue by the Directors on 25 September 2019.
Comparatives are consistent with prior years, unless otherwise stated.
1
Basis of Preparation
The financial statements are general purpose financial statements that have been prepared in accordance with the
Australian Accounting Standards and the Corporations Act 2001. Material accounting policies adopted in the
preparation of these financial statements are presented below and have been consistently applied.
These financial statements comply with International Financial Reporting Standards as issued by the International
Accounting Standards Board.
2
Change in Accounting Policy
a.
Financial Instruments - Adoption of AASB 9
The Group has adopted AASB 9 Financial Instruments for the first time in the current year with a date of initial
adoption of 1 July 2018.
As part of the adoption of AASB 9, the Group adopted consequential amendments to other accounting standards
arising from the issue of AASB 9 as follows:
• AASB 101 Presentation of Financial Statements requires the impairment of financial assets to be presented in
a separate line item in the statement of profit or loss and other comprehensive income. In the comparative year,
this information was presented as part of other expenses.
• AASB 7 Financial Instruments: Disclosures requires amended disclosures due to changes arising from AASB
9, these disclosures have been provided for the current year.
The key changes to the Group's accounting policy and the impact on these financial statements from applying AASB
9 are described below.
Changes in accounting policies resulting from the adoption of AASB 9 have been applied retrospectively except the
Group has not restated any amounts relating to classification and measurement requirements including impairment
which have been applied from 1 July 2018.
Classification of financial assets
The financial assets of the Group have been reclassified into one of the following categories on adoption of AASB
9 based on primarily the business model in which a financial asset is managed and its contractual cash flow
characteristics:
• Measured at amortised cost
•
•
Fair value through profit or loss (FVTPL)
Fair value through other comprehensive income - equity instruments (FVOCI - equity).
The accompanying notes form part of these financial statements.
18
Notes to the Financial Statements (continued)
Impairment of financial assets
The incurred loss model from AASB 139 has been replaced with an expected credit loss model in AASB 9 for assets
measured at amortised cost, contract assets and fair value through other comprehensive income. This has resulted
in the earlier recognition of credit loss (bad debt provisions).
Classification of financial assets and financial liabilities
The table below illustrates the classification and measurement of financial assets and liabilities under AASB 9 and
AASB 139 at the date of initial application.
Classification
under
AASB 139
Classification
under
AASB 9
Carrying amount
under
AASB 139
$
Carrying amount
under
AASB 9
$
Financial assets
Trade and other receivables
Cash and cash equivalents
Total financial assets
Financial liabilities
Trade payables
Total financial liabilities
Loans and receivables Amortised cost
Loans and receivables Amortised cost
5,979,880
5,944,620
5,979,880
5,944,620
11,924,500
11,924,500
Other financial liabilities Other financial liabilities
5,745,335
5,745,335
5,745,335
5,745,335
b.
Revenue from contract with customers
The Group has adopted AASB 15 Revenue from Contracts with Customers for the first time in the current year with
a date of initial application of 1 July 2018.
The key changes to the Group's accounting policies and the impact on these financial statements from applying
AASB 15 are described below.
The Group has applied AASB 15 using the cumulative effect method which means the comparative information has
not been restated and continues to be reported under AASB 111, AASB 118 and related interpretations. All
adjustments on adoption of AASB 15 have been taken to retained earnings at 1 July 2018.
Timing of revenue recognition based on transfer of control of performance obligations
Prior to the adoption of AASB 15, the Group recognised revenue when the risks and rewards associated with the
transfer of goods had transferred to the buyer which was when there was an unconditionally exchanged contract
and the product was practically complete.
AASB 15 requires revenue from these products to be recognised when the performance obligations to transfer
goods and services have been satisfied. The Group considers that performance obligations are satisfied when the
physical transfer of the goods has occurred as this is when control transfers to the customer.
Consequently, the timing of revenue recognition and profit has changed and revenue previously recognised in prior
years (in accordance with the previous standards) has now been recognized in the current year (in accordance with
AASB 15).
This change in timing of revenue has a consequential impact on a number of other financial statement line items
including inventories, receivables and taxation.
The accompanying notes form part of these financial statements.
19
Transfer of control to a customer - over time or at a point in time
AASB 15 has specific criteria regarding whether control is transferred over time or at a point in time. The Group has
reviewed its contracts and concluded that the criteria for recognition over time is not met in some circumstances. In
such cases, revenue and related production costs will be recognised at the delivery of each separate performance
obligation instead of over the contract using a single margin.
(c)
Leases – Adoption of AASB 16
The Group has early adopted AASB 16 Leases for the first time in the current period with a date of initial
adoption of 1 July 2018.
The adoption of this new Standard has resulted in the Company recognising a right-of-use asset and related
lease liability in connection with all former operating leases except for those identified as low-value or having
a remaining lease term of less than 12 months from the date of initial application.
The new Standard has been applied using the modified retrospective approach, with the cumulative effect of
adopting AASB 16 being recognised in equity as an adjustment to the opening balance of retained earnings
for the current period. Prior periods have not been restated.
The following is a reconciliation of the financial statement line items from AASB 117 to AASB 16 at 1 July 2018:
Carrying
amount as at
30 June 2018
$
-
-
-
Remeasurement
$
1,170,300
(1,333,290)
Carrying
amount as at
1 July 2018
$
1,170,300
(1,333,290)
162,991
162,991
Right to use
Lease liabilities
Impact on Opening Retained Earnings
3
Summary of Significant Accounting Policies
(a)
Basis for consolidation
The consolidated financial statements incorporate all of the assets, liabilities and results of XTEK Limited
and its 100% owned subsidiary – Simmersion Holdings Pty Limited. Subsidiaries are entities the parent
controls. The parent controls an entity when it 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 over the entity.
The assets, liabilities and results of all subsidiaries are fully consolidated into the financial statements of the
Group from the date on which control is obtained by the Group. The consolidation of a subsidiary is
discontinued from the date that control ceases. Intercompany transactions, balances and unrealised gains
or losses on transactions between group entities are fully eliminated on consolidation. Accounting policies
of subsidiaries have been changed and adjustments made where necessary to ensure uniformity of the
accounting policies adopted by the Group.
(b)
Income Tax
The income tax expense on revenue for the period is the tax payable on the current period’s taxable income
based on the national income tax rate for each jurisdiction adjusted by changes in deferred tax assets and
liabilities attributable to temporary differences between the tax bases of assets and liabilities and their
carrying amounts in the financial statements, and to unused tax losses. Deferred income tax is provided on
all temporary differences at the statement of financial position date between the tax bases of assets and
liabilities and their carrying amounts for financial reporting purposes. Deferred income tax liabilities are
recognised for all taxable differences:
The accompanying notes form part of these financial statements.
20
Notes to the Financial Statements (continued)
•
•
except where the deferred income tax liability arises from 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 the accounting
profit nor taxable profit or loss; and
in respect of taxable temporary differences associated with investments in subsidiaries, associates and interests
in joint ventures, except where the timing of the reversal of the temporary differences can be controlled and it is
probable that the temporary differences will not reverse in the foreseeable future.
(b)
Income Tax
Deferred income tax assets are recognised for all deductible temporary differences, carry forward of unused
tax assets and unused tax losses, to the extent that it is probable that taxable profit will be available against
which the deductible temporary differences, and the carry forward of unused tax assets and unused tax
losses can be utilised;
•
•
except where the deferred income tax asset relating to the deductible temporary differences arises from
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 the accounting profit nor taxable profit or loss; and
in respect of deductible temporary differences associated with investments in subsidiaries, associates and
interests in joint ventures, deferred tax assets are only recognised to the extent that it is probable that the
temporary differences will reverse in the foreseeable future and taxable profit will be available against which
the temporary differences can be utilised.
The carrying amount of deferred income tax assets is reviewed at each reporting date and reduced to the
extent that it is no longer probable that sufficient taxable profit will be available to allow all or part of the
deferred income tax asset to be utilised.
Deferred income tax assets and liabilities are measured at all tax rates that are expected to apply to the year
when the asset is realised or the liability is settled, based on tax rates (and tax laws) that have been enacted
or substantially enacted at the statement of financial position date.
Income taxes relating to items directly in equity are recognised in equity and not in the Statement of
Comprehensive Income.
(c)
Leases
For comparative year
The determination of whether an arrangement is or contains a lease is based on the substance of the
arrangement and requires an assessment of whether the fulfilment of the arrangement is dependent on the
use of a specific asset or assets and the arrangement conveys a right to use the asset.
Company as a lessee
Finance leases, which transfer to the Group substantially all the risks and benefits incidental to ownership
of the leased item, are capitalised at the inception of the lease at the fair value of the leased property or, if
lower, at the present value of the minimum lease payments. Lease payments are apportioned between the
finance charges and reduction of the lease liability so as to achieve a constant rate of interest on the
remaining balance of the liability. Finance charges are recognised as an expense in profit or loss.
Capitalised leased assets are depreciated over the shorter of the estimated useful life of the asset and the
lease term if there is no reasonable certainty that the Group will obtain ownership by the end of the lease
term.
The accompanying notes form part of these financial statements.
21
Operating lease payments are recognised as an expense in the statement of comprehensive income on a
straight-line basis over the lease term. Lease incentives are recognised in the Statement of Comprehensive
Income as an integral part of the total lease expense.
Company as a lessor
Leases in which the Group retains substantially all the risks and benefits of ownership of the leased asset
are classified as operating leases. Initial direct costs incurred in negotiating an operating lease are added
to the carrying amount of the leased asset and recognised as an expense over the lease term on the same
basis as rental income. Income from leases relates only to property which is sub-let by the Group.
For current year
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.
For any new contracts entered into on or after 1 July 2018, the Entity considers whether a contract is, or
contains a lease. A lease is defined as ‘a contract, or part of a contract, that conveys the right to use an
asset (the underlying asset) for a period of time in exchange for consideration’. To apply this definition the
Entity assesses whether the contract meets three key evaluations which are whether:
•
•
•
the contract contains an identified asset, which is either explicitly identified in the contract or implicitly
specified by being identified at the time the asset is made available to the Entity
the Entity has the right to obtain substantially all of the economic benefits from use of the identified asset
throughout the period of use, considering its rights within the defined scope of the contract
the Entity has the right to direct the use of the identified asset throughout the period of use. The Entity
assesses whether it has the right to direct ‘how and for what purpose’ the asset is used throughout the
period of use.
At lease commencement date, the Entity recognises a right-of-use asset and a lease liability on the balance
sheet. The right-of-use asset is measured at cost, which is made up of the initial measurement of the lease
liability, any initial direct costs incurred by the Group, an estimate of any costs to dismantle and remove the
asset at the end of the lease, and any lease payments made in advance of the lease commencement date
(net of any incentives received).
The Entity depreciates the right-of-use assets on a straight-line basis from the lease commencement date
to the earlier of the end of the useful life of the right-of-use asset or the end of the lease term. The Entity
also assesses the right-of-use asset for impairment when such indicators exist.
At the commencement date, the Entity measures the lease liability at the present value of the lease payments
unpaid at that date, discounted using the interest rate implicit in the lease if that rate is readily available or
the Entity’s incremental borrowing rate.
Lease payments included in the measurement of the lease liability are made up of fixed payments (including
in substance fixed), variable payments based on an index or rate, amounts expected to be payable under a
residual value guarantee and payments arising from options reasonably certain to be exercised.
Subsequent to initial measurement, the liability will be reduced for payments made and increased for interest.
It is remeasured to reflect any reassessment or modification, or if there are changes in in-substance fixed
payments.
When the lease liability is remeasured, the corresponding adjustment is reflected in the right-of-use asset,
or profit and loss if the right-of-use asset is already reduced to zero.
The accompanying notes form part of these financial statements.
22
Notes to the Financial Statements (continued)
The Entity has elected to account for short-term leases and leases of low-value assets using the practical
expedients. Instead of recognising a right-of-use asset and lease liability, the payments in relation to these
are recognised as an expense in profit or loss on a straight-line basis over the lease term.
On the statement of financial position, right-of-use assets have been included in plant and equipment and
lease liabilities have been included in trade and other payables.
Lease incentives
Lease incentives under operating leases are recognised as a liability and amortised on a straight-line basis
over the life of the lease term.
(d)
Revenue and other income
For comparative year
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 Group 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.
All revenue is stated net of the amount of goods and services tax (GST).
Sale of goods
Revenue is recognised on transfer of goods to the customer as this is deemed to be the point in time when
risks and rewards are transferred and there is no longer any ownership or effective control over the goods.
Interest revenue
Revenue is recognised as interest accrues using the effective interest method. This is a method of calculating
the amortised cost of a financial asset and allocating the interest income over the relevant period using the
effective interest rate, which is the rate that exactly discounts estimated future cash receipts through the
expected life of the financial asset to the net carrying amount of the financial asset.
Rendering of services
Revenue in relation to rendering of services is recognised depending on whether the outcome of the services
can be estimated reliably. If the outcome can be estimated reliably then the stage of completion of the
services is used to determine the appropriate level of revenue to be recognised in the period.
If the outcome cannot be reliably estimated then revenue is recognised to the extent of expenses recognised
that are recoverable.
Revenue from contracts with customers - from 1 July 2018
For current year
The core principle of AASB 15 is that revenue is recognised on a basis that reflects the transfer of promised
goods or services to customers at an amount that reflects the consideration the Group expects to receive in
exchange for those goods or services. Revenue is recognised by applying a five-step model as follows:
1. Identify the contract with the customer
2. Identify the performance obligations
The accompanying notes form part of these financial statements.
23
3. Determine the transaction price
4. Allocate the transaction price to the performance obligations
5. Recognise revenue as and when control of the performance obligations is transferred
Specific revenue streams
The revenue recognition policies for the principal revenue streams of the Group are:
Timing of revenue recognition based on transfer of control of performance obligations
Prior to the adoption of AASB 15, the Group recognised revenue when the risks and rewards associated
with the transfer of goods had transferred to the buyer which was when there was an unconditionally
exchanged contract and the product was practically complete.
AASB 15 requires revenue from these products to be recognised when the performance obligations to
transfer goods and services have been satisfied. The Group considers that performance obligations are
satisfied when the physical transfer of the goods has occurred as this is when control transfers to the
customer.
Consequently, the timing of revenue recognition and profit has changed and revenue previously recognised
in prior years (in accordance with the previous standards) has now been recognised in the current year (in
accordance with AASB 15).
This change in timing of revenue has a consequential impact on a number of other financial statement line
items including inventories, receivables and taxation.
Transfer of control to a customer - over time or at a point in time
AASB 15 has specific criteria regarding whether control is transferred over time or at a point in time. The
Group has reviewed its contracts and concluded that the criteria for recognition over time is not met in some
circumstances. In such cases, revenue and related production costs will be recognised at the delivery of
each separate performance obligation instead of over the contract using a single margin.
Deferred Income
Deferred income consists of customer deposits received and government grants. Deferred income relating
to customer deposits is not recognised as revenue until such time as the ownership of the goods is
transferred to the customer. In the case of Government grants, grants are recognised in accordance with
the accounting policy outlined in note 3 (u).
(e)
Finance costs
Finance cost includes all interest-related expenses, other than those arising from financial assets at fair
value through profit or loss.
The accompanying notes form part of these financial statements.
Notes to the Financial Statements (continued)
(f)
Borrowing costs
24
Borrowing costs directly attributable to the acquisition, construction or production of a qualifying asset (i.e.
an asset that necessarily takes a substantial period of time to get ready for its intended use or sale) are
capitalised as part of the cost of the asset. All other borrowing costs are expensed in the period they occur.
Borrowing costs consist of interest and other costs that an entity incurs in connection with the borrowing of
funds. XTEK does not currently hold any qualifying assets but, if it did, the borrowing costs directly associated
with this asset would be capitalised (including any other associated costs directly attributable to the
borrowing and temporary investment income earned on the borrowing).
(g)
Goods and services tax (GST)
Revenue, expenses and assets are recognised net of the amount of goods and services tax (GST), except
where the amount of GST incurred is not recoverable from the Australian Taxation Office (ATO).
Receivables and payables are stated inclusive of GST.
The net amount of GST recoverable from, or payable to, the ATO is included as part of receivables or
payables in the statement of financial position.
Cash flows in the statement of cash flows are included on a gross basis and the GST component of cash
flows arising from investing and financing activities which is recoverable from, or payable to, the taxation
authority is classified as operating cash flows.
(h)
Inventories
Inventories are valued at the lower of cost and net realisable value. Costs incurred in bringing each product
to its present location and condition are accounted for as follows:
• Raw materials - purchase cost on a first in, first out basis; and
•
Finished goods and work-in-progress cost of direct materials and labour and a proportion of
manufacturing overheads based on normal operating capacity but excluding borrowing costs.
Net realisable value is the estimated selling price in the ordinary course of business, less estimated costs
of completion and the estimated costs necessary to make the sale.
(i)
Property, plant and equipment
Cost and valuation
Property, plant and equipment are stated at cost less accumulated depreciation and any impairment in value.
Depreciation
Depreciation is calculated on a straight-line basis over the estimated useful life of the asset as follows.
Major depreciation periods are:
•
plant and equipment 3 - 15 years
Impairment
The carrying values of plant and equipment are reviewed for impairment when events or changes in the
circumstances indicate the carrying value may not be recoverable. If any such indication exists and where
the carrying values exceed the estimated recoverable amount, the assets are written down to their
The accompanying notes form part of these financial statements.
25
recoverable amount. The recoverable amount of plant and equipment is the greater of fair value less costs
to sell and value in use.
Gains and losses on disposals are determined by comparing proceeds with carrying amount. These are
included in the Statement of Comprehensive Income.
(j) Financial instruments
For comparative year
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
Financial assets are divided into the following categories which are described in detail below:
•
•
•
•
loans and receivables;
financial assets at fair value through profit or loss;
available-for-sale financial assets; and
held-to-maturity investments.
Financial assets are assigned to the different categories on initial recognition, depending on the
characteristics of the instrument and its purpose. A financial instrument’s category is relevant to the way it
is measured and whether any resulting income and expenses are recognised in profit or loss or in other
comprehensive income.
All income and expenses relating to financial assets are recognised in the statement of profit or loss and
other comprehensive income in the ‘finance income’ or ‘finance costs’ line item respectively.
Loans and receivables
Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not
quoted in an active market. They arise principally through the provision of goods and services to customers
but also incorporate other types of contractual monetary assets.
After initial recognition these are measured at amortised cost using the effective interest method, less
provision for impairment. Any change in their value is recognised in profit or loss.
The Group’s trade and other receivables fall into this category of financial instruments.
In some circumstances, the Group renegotiates repayment terms with customers which may lead to changes
in the timing of the payments, the Group does not necessarily consider the balance to be impaired, however
assessment is made on a case-by-case basis.
Financial assets at fair value through profit or loss
Financial assets at fair value through profit or loss include financial assets:
•
•
acquired principally for the purpose of selling in the near future
designated by the Group to be carried at fair value through profit or loss upon initial recognition or
• which are derivatives not qualifying for hedge accounting.
The accompanying notes form part of these financial statements.
Notes to the Financial Statements (continued)
26
The Group has some derivatives which are designated as financial assets at fair value through profit or loss.
Assets included within this category are carried in the statement of financial position at fair value with
changes in fair value recognised in finance income or expenses in profit or loss.
Any gain or loss arising from financial instruments is based on changes in fair value, which is determined by
direct reference to active market transactions or using a valuation technique where no active market
existsHeld-to-maturity investments
Held-to-maturity investments are non-derivative financial assets with fixed or determinable payments and
fixed maturity. Investments are classified as held-to-maturity if it is the intention of the Group's management
to hold them until maturity.
Held-to-maturity investments are subsequently measured at amortised cost using the effective interest
method, with revenue recognised on an effective yield basis. In addition, if there is objective evidence that
the investment has been impaired, the financial asset is measured at the present value of estimated cash
flows. Any changes to the carrying amount of the investment are recognised in profit or loss.
Available-for-sale financial assets
Available-for-sale financial assets are non-derivative financial assets that do not qualify for inclusion in any
of the other categories of financial assets or which have been designated in this category.
All available-for-sale financial assets are measured at fair value, with subsequent changes in value
recognised in other comprehensive income.
Gains and losses arising from financial instruments classified as available-for-sale are only recognised in
profit or loss when they are sold or when the investment is impaired.
In the case of impairment or sale, any gain or loss previously recognised in equity is transferred to the profit
or loss.
Losses recognised in the prior period consolidated statement of profit or loss and other comprehensive
income resulting from the impairment of debt securities are reversed through the statement of profit or loss
and other comprehensive income, if the subsequent increase can be objectively related to an event occurring
after the impairment loss was recognised 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.
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.
Impairment of Financial Assets
At the end of the reporting period the Group assesses whether there is any objective evidence that a financial
asset or group of financial assets is impaired.
Financial assets at amortised cost
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.
The accompanying notes form part of these financial statements.
27
Impairment on loans and receivables is reduced through the use of an allowance account, all other
impairment losses on financial assets at amortised cost are taken directly to the asset.
Subsequent recoveries of amounts previously written off are credited against other expenses in profit or
loss.
Available-for-sale financial assets
A significant or prolonged decline in value of an available-for-sale asset below its cost is objective evidence
of impairment, in this case, the cumulative loss that has been recognised in other comprehensive income is
reclassified from equity to profit or loss as a reclassification adjustment. Any subsequent increase in the
value of the asset is taken directly to other comprehensive income.
For current year
Financial instruments are recognised initially 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
All recognised financial assets are subsequently measured in their entirety at either amortised cost or fair
value, depending on the classification of the financial assets.
Classification
On initial recognition, the Group classifies its financial assets into the following categories, those measured
at:
•
•
•
amortised cost
fair value through profit or loss - FVTPL
fair value through other comprehensive income - equity instrument (FVOCI - equity)
Financial assets are not reclassified subsequent to their initial recognition unless the Group changes its
business model for managing financial assets.
Amortised cost
Assets measured at amortised cost are financial assets where:
•
•
the business model is to hold assets to collect contractual cash flows; and
the contractual terms give rise on specified dates to cash flows that are solely payments of principal
and interest on the principal amount outstanding.
The Group's financial assets measured at amortised cost comprise trade and other receivables and cash
and cash equivalents in the statement of financial position.
Subsequent to initial recognition, these assets are carried at amortised cost using the effective interest rate
method less provision for impairment.
Interest income, foreign exchange gains or losses and impairment are recognised in profit or loss. Gain or
loss on derecognition is recognised in profit or loss.
Fair value through other comprehensive income
The accompanying notes form part of these financial statements.
Notes to the Financial Statements (continued)
Equity instruments
28
The Group has no investments in listed and unlisted entities over which are they do not have significant
influence nor control.
Financial assets through profit or loss
All financial assets not classified as measured at amortised cost or fair value through other comprehensive
income as described above are measured at FVTPL.
The Group does not hold any assets that fall into this category.
Impairment of financial assets
Impairment of financial assets is recognised on an expected credit loss (ECL) basis for the following assets:
•
financial assets measured at amortised cost
When determining whether the credit risk of a financial asset has increased significantly since initial
recognition and when estimating ECL, the Group considers reasonable and supportable information that is
relevant and available without undue cost or effort. This includes both quantitative and qualitative
information and analysis based on the Group's historical experience, informed credit assessment and
includes forward looking information.
The Group uses the presumption that an asset which is more than 30 days past due has seen a significant
increase in credit risk.
The Group uses the presumption that a financial asset is in default when:
•
the other party is unlikely to pay its credit obligations to the Group in full, without recourse of the Group
to actions such as realising security (if any is held); or
•
the financial assets are more than 90 days past due.
Credit losses are measured as the present value of the difference between the cash flows due to the Group
in accordance with the contract and the cash flows expected to be received. This is applied using a
probability weighted approach.
Trade receivables and contract assets
Impairment of trade receivables and contract assets have been determined using the simplified approach in
AASB 9 which uses an estimation of lifetime expected credit losses. The Group has determined the
probability of non-payment of the receivable and contract asset and multiplied this by the amount of the
expected loss arising from default.
The amount of the impairment is recorded in a separate allowance account with the loss being recognised
in finance expense. Once the receivable is determined to be uncollectable then the gross carrying amount
is written off against the associated allowance.
Where the Group renegotiates the terms of trade receivables due from certain customers, the new expected
cash flows are discounted at the original effective interest rate and any resulting difference to the carrying
value is recognised in profit or loss.
Other financial assets measured at amortised cost
Impairment of other financial assets measured at amortised cost are determined using the expected credit
loss model in AASB 9. On initial recognition of the asset, an estimate of the expected credit losses for the
next 12 months is recognised. Where the asset has experienced significant increase in credit risk then the
lifetime losses are estimated and recognised.
The accompanying notes form part of these financial statements.
29
Financial liabilities
The Group measures all financial liabilities initially at fair value less transaction costs, subsequently financial
liabilities are measured at amortised cost using the effective interest rate method.
The financial liabilities of the Group comprise trade payables, bank and other loans and finance lease
liabilities.
(k)
Impairment of non-financial assets
At the end of each reporting period the Group determines whether there is evidence of an impairment
indicator for 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.
(l)
Intangibles
Research and development
Development expenditure incurred on an individual project is expensed. Expenditure is only capitalised when
it is probable that future economic benefits associated with the item will flow to the entity and the costs
incurred can be reliably measured. On recognising that there is an asset with a future economic benefit to
the Group the cost model is applied requiring the asset to be carried at cost less any accumulated
amortisation and accumulated impairment losses. Any expenditure carried forward is amortised over the
period of expected future sales from the related project.
The carrying value of development costs is reviewed for impairment annually when the asset is not yet in
use, or more frequently when an indicator of impairment arises during the reporting year indicating that the
carrying value may not be recoverable. Where recognition criteria are not met, development costs are
recognised in the Statement of Comprehensive Income as incurred.
Gains or losses from de-recognition of an intangible asset are measured as the difference between the net
disposal proceeds and the carrying amount of the asset and are recognised in the Statement of
Comprehensive Income when the asset is derecognised.
(m) Cash and cash equivalents
Cash and cash equivalents in the Statement of Financial Position comprise cash at bank and in hand and
short term deposits with an original maturity of three months or less. For the purposes of the Statement of
Cash Flows, cash and cash equivalents consist of cash and equivalents as defined above, net of outstanding
bank overdrafts.
The accompanying notes form part of these financial statements.
Notes to the Financial Statements (continued)
(n) Employee benefits
30
Provision is made for employee benefits accumulated as a result of employees rendering services up to the
reporting date. These benefits include wages and salaries, annual leave and long service leave.
Liabilities arising in respect of wages and salaries, annual leave and any other employee benefits expected
to be settled within twelve months of the reporting date are measured at their nominal amounts based on
remuneration rates which are expected to be paid when the liability is settled. All other employee benefit
liabilities are measured at the present value of the estimated future cash outflow to be made in respect of
services provided by employees up to the reporting date. In determining the present value of future cash
outflows, the market yield as at the reporting date on national government bonds, which have terms to
maturity approximating the terms of the related liability, are used.
Employee benefit expenses and revenues arising in respect of the following categories:
• wages and salaries, non-monetary benefits, annual leave, long service leave and other leave
entitlements; and
•
other types of employee entitlements,
are charged against surpluses on a net basis in their respective categories.
The contributions made to superannuation funds are charged to the statement of profit or loss and other
comprehensive income.
i. Long service leave
The liability for long service leave is recognised in the provision for employee benefits and measured as the
present value of expected future payments to be made in respect of services provided by employees up to
the reporting date 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 reporting date on national government bonds with terms to maturity
and currency that match, as closely as possible, the estimated future cash outflows.
ii. Termination benefits
Termination benefits are payable when employment is terminated before the normal retirement date, or
when an employee accepts voluntary redundancy in exchange for these benefits. The Group recognises
termination benefits when it is demonstrably committed to either terminating the employment of current
employees according to a detailed formal plan without possibility of withdrawal or providing termination
benefits as a result of an offer made to encourage voluntary redundancy. Benefits falling due more than
twelve months after Statement of Financial Position date are discounted to present value.
(o)
Provisions
Provisions are recognised when the Group has a present obligation (legal or constructive) as a result of a
past event, it is probable that an outflow of resources embodying economic benefits will be required to settle
the obligation and a reliable estimate can be made of the amount of the obligation.
Where the Group expects some or all of a provision to be reimbursed, for example under an insurance
contract, the reimbursement is recognised as a separate asset but only when the reimbursement is virtually
certain. The expense relating to any provision is presented in the Statement of Comprehensive Income net
of any reimbursement.
If the effect of the time value of money is material, provisions are determined by discounting the expected
future cash flows at a pre-tax rate that reflects current market assessments of the time value of money and,
where appropriate, the risks specific to the liability. Where discounting is used, the increase in the provision
due to the passage of time is recognised as a finance cost.
The accompanying notes form part of these financial statements.
31
(p)
Earnings per share
i. Basic earnings per share
Basic EPS is calculated as net profit attributable to members, adjusted to exclude costs of servicing equity
(other than dividends) and preference share dividends, divided by the weighted average number of ordinary
shares, adjusted for any bonus element.
ii. Diluted earnings per share
Diluted EPS is calculated as net profit attributable to members, adjusted for:
•
•
•
•
costs of servicing equity (other than dividends) and preference share dividends;
the after-tax effect of dividends and interest associated with dilutive potential ordinary shares that have
been recognised as expenses; and
other non-discretionary charges in revenues or expenses during the period that would result from the
dilution of potential ordinary shares;
divided by the weighted average number of ordinary shares and dilutive potential ordinary shares,
adjusted for any bonus element.
(q) Contributed Equity
Ordinary shares are classified as equity.
Incremental costs directly attributable to the issue of new shares or options are shown in equity as a
deduction, net of tax, from the proceeds. Incremental costs directly attributable to the issue of new shares
or options for the acquisition of a business are not included in the cost of the acquisition as part of the
purchase consideration.
(r)
Foreign currency transactions 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 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.
(s)
Share Based Payment Transactions
The Group has an ability to provide benefits to employees (including key management personnel) in the
form of share-based payments, whereby employees render services in exchange for shares or rights over
shares ('equity settled transactions').
The accompanying notes form part of these financial statements.
Notes to the Financial Statements (continued)
There are currently two plans in place to provide such benefits:
32
•
•
the XTEK Long Term Incentive Performance Rights Plan (LTIPRP); and
the Employee Tax Exempt Share Plan, which provides benefits to all employees.
The cost of these equity settled transactions with employees is measured by reference to the fair value at
the date at which they are granted. The fair value is determined by reference to either the Black Scholes
valuation or by an external valuer using a binomial model.
In valuing equity settled transactions, no account is taken of any vesting conditions, other than conditions
linked to the price of the shares of XTEK ('market conditions') if applicable.
The cost of equity settled transactions is recognised, together with a corresponding increase in equity, over
the period in which the performance and/or service conditions are fulfilled (the vesting period), ending on the
date on which the relevant employees become fully entitled to the award ('vesting date').
At each subsequent reporting date until vesting, the cumulative charge to the Statement of Comprehensive
Income is the product of (i) the grant date fair value of the award, (ii) the current best estimate of the awards
that will vest, taking into account such factors as the likelihood of employee turnover during the vesting
period and the likelihood of non-market performance conditions being met; and (iii) the expired portion of the
vesting period. The charge to the Statement of Comprehensive Income for the period is the cumulative
amount as calculated above less the amounts already charged in previous periods. There is also a
corresponding credit to equity.
Until an award has vested, any amounts recorded are contingent and will be adjusted if more or fewer awards
vest than were originally anticipated to do so. Any award subject to a market condition is considered to vest
irrespective of whether or not the market condition is fulfilled, provided that all other conditions are satisfied.
If the terms of an equity-settled award are modified, as a minimum an expense is recognised as if the terms
had not been modified. An additional expense is recognised for any modification that increases the total fair
value of the share-based payment arrangement, or is otherwise beneficial to the employee, as measured at
the date of modification.
If an equity-settled award is cancelled, it is treated as if it has vested on the date of cancellation, and any
expense not yet recognised for the award is recognised immediately. However, if a new award is substituted
for the cancelled award and designated as a replacement award on the date that it is granted, the cancelled
and new award are treated as if they were a modification of the original award, as described in the previous
paragraph.
(t)
Interest Bearing Loans and Borrowings
All loans and borrowings are initially recognised at cost, being the fair value of the consideration received
net of issue costs associated with the borrowing. After initial recognition, interest bearing loans and
borrowings are subsequently measured at amortised cost using the effective interest method. Amortised
cost is calculated by taking into account any issue costs, and any discount or premium on settlement. Gains
and losses are recognised in the Statement of Comprehensive Income when the liabilities are derecognised
as well as through the amortisation process.
(u)
Government grants
Government grants are recognised when there is reasonable assurance that the grant will be received, and
all attaching conditions will be complied with.
When the grant relates to an expense item, it is recognised as income over the periods necessary to match
the grant on a systematic basis to the costs that it is intended to compensate. They are not credited directly
to shareholders equity.
The accompanying notes form part of these financial statements.
33
When the grant relates to an asset, the fair value is credited to a deferred income account and is released
to the Statement of Comprehensive Income over the expected useful life of the relevant asset by equal
annual instalments.
(v)
Loans and receivables
Loans and receivables are non-derivative financial assets with fixed and determinable payments that are not
quoted in an active market. Such assets are carried at amortised cost using the effective interest rate
method. Gains and losses are recognised in profit and loss when the loans and receivables are derecognised
or impaired, as well as through the amortisation process.
Impairment of Loans
If there is objective evidence that an impairment loss on receivables 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 estimated future cash flows (excluding future credit losses that have not been incurred)
discounted at the financial asset’s original effective interest rate (i.e. the effective interest rate computed at
initial recognition). The carrying amount of the asset is reduced either directly or through the use of an
allowance account. The amount of the loss is recognised in profit or loss.
(w) Dividends
No dividends were declared on or before or subsequent to the end of the financial year.
(x)
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 thirty days of recognition.
(y)
Trade Receivables
Trade receivables are recognised and carried at original invoice amount less a provision for any
uncollectable amounts. Receivables are non-interest bearing and are generally on thirty day terms, unless
otherwise agreed with the customer. Collectability of trade receivables is reviewed on an ongoing basis.
Debts that are known to be uncollectable are written off when identified. An allowance for doubtful debts is
raised when there is objective evidence that the Group will not be able to collect the debt.
Receivables from related parties are recognised and carried at amortised cost, with interest recognised using
the effective interest rate method.
(z) Adoption of New and Revised Accounting Standards
The Company has adopted all standards which became effective for the first time at 30 June 2019, the
adoption of these standards has not caused any material adjustments to the reported financial position,
performance or cash flow of the Company. Refer to Note 2 for details of the changes due to standards
adopted.
The accompanying notes form part of these financial statements.
34
Notes to the Financial Statements (continued)
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 - impairment of property, plant and equipment
The Group assesses impairment at the end of each reporting period by evaluating conditions specific to the Group
that may be indicative of impairment triggers. Recoverable amounts of relevant assets are reassessed using
value-in-use calculations which incorporate various key assumptions.
Key estimates - provisions
As described in the accounting policies, provisions are measured at management’s best estimate of the expenditure
required to settle the obligation at the end of the reporting period. These estimates are made taking into account a
range of possible outcomes and will vary as further information is obtained.
Key estimates - receivables
The receivables at reporting date have been reviewed to determine whether there is any objective evidence that
any of the receivables are impaired. An impairment provision is included for any receivable where the entire balance
is not considered collectible. The impairment provision is based on the best information at the reporting date.
5
Revenue and Other Income
(a)
Revenue from operations
Value added reseller products
In-house development and manufactured products
Logistic engineering maintenance
Grant and other revenue
Total Revenue
(b)
Other Income
Interest
R&D tax incentive*
Other
Total Other income
2019
$
2018
$
31,282,847
12,817,081
1,607,633
4,970,368
-
1,663,607
2,576,154
210,050
37,860,848
17,266,892
2019
$
52,252
-
2,395
54,647
2018
$
46,187
534,570
15,904
596,661
Total Revenue and Other Income
37,915,495
17,863,553
(*The Group’s revenue exceeded $20m for the first time, as such the R&D incentive will not be received as a
cashback. Consequently, the reported profit and anticipated cashflow are diminished in comparison to previous
years.)
The accompanying notes form part of these financial statements.
6
Expenses
Profit/(loss) before income tax from continuing operations includes the following specific expenses:
35
(a)
Employee Benefits
Salaries and wages
Superannuation contributions
Payroll tax
Other employee expenses
Workers compensation
Total Employee Benefits
(b)
Depreciation
Plant and machinery
Motor vehicles
Demonstration equipment
Computer software
Office furniture and equipment
Leasehold improvements
Right to use assets
Total Depreciation
(c)
Finance costs
Interest on lease liabilities
Other interest expense
Total Finance costs
2019
$
2018
$
3,005,202
2,685,116
332,274
146,635
61,580
15,557
278,193
122,912
-
30,654
3,561,248
3,116,875
2019
$
61,285
908
10,041
18,281
43,316
25,022
150,827
309,680
2019
$
122,710
2
122,712
2018
$
42,394
908
9,087
2,734
29,634
4,103
-
88,860
2018
$
-
3,839
3,839
(The “Interest on lease liabilities” refers not to borrowings but is the application of AASB16. It refers to the internal
interest component of the lease on rented properties.)
(The application of AASB16 has decreased the profit in 2018-19 by $29,723)
The accompanying notes form part of these financial statements.
Notes to the Financial Statements (continued)
Expenses
(d)
Operational expenditure
Accounting fees
Audit fees
Bank charges
Consultancy fees
Directors fees
Insurance
FBT
Legal fees
Office administrative costs
Minor operating lease
36
2018
$
41,232
63,268
6,294
394,569
135,000
142,213
9,166
-
592,769
34,754
2019
$
35,459
55,500
6,171
559,936
260,000
182,244
21,720
4,421
509,391
16,430
7
Income Tax Expense
(a)
The major components of tax expense (income) comprise
Current tax expense
Current income tax charge
Loss used not recognised
R&D tax offset
Deferred tax expense
Origination and reversal of temporary differences
Change in unrecognised deductible temporary difference
7(b)
2019
$
2018
$
528,911
-
(528,911)
(71,463)
71,463
-
192,582
(192,582)
-
(1,286)
1,286
-
The accompanying notes form part of these financial statements.
(b)
Reconciliation of income tax to accounting profit:
Profit
Tax
Add:
Tax effect of amounts which are not deductible (taxable) in calculating taxable
income
- Capital raising cost amortised
- Entertainment
- Losses brought to account
- Timing differences not brought to account
- Research and development expenditure
- Research and development offsets
Income tax expense
(c)
Recognised Deferred Tax Assets and Liabilities
Deferred tax liabilities
Accrued interest
Gross deferred tax liabilities
Deferred tax liability not recognized
Total
Deferred tax assets
Accrued expenses
Superannuation
Employee leave entitlements
Unrealised foreign exchange losses
Lease assets
Impaired assets
Potential tax losses
Potential capital tax losses
Deferred differences and losses not recognised
Net deferred tax asset
37
2018
$
139,224
27.5%
38,287
2019
$
168,433
27.5%
46,319
(35,247)
2,360
(38,666)
736
-
(192,582)
71,463
444,016
1,286
337,946
(528,911)
(147,007)
-
-
2019
$
2,681
2,681
(2,681)
-
2019
$
16,089
22,984
104,470
57,375
52,996
238,222
2018
$
-
-
-
-
2018
$
10,676
18,907
91,303
14,064
-
238,222
5,640,328
5,640,328
427,972
427,972
(6,560,437)
(6,441,472)
-
-
The accompanying notes form part of these financial statements.
38
Notes to the Financial Statements (continued)
(d)
Tax Losses
The Parent Company and subsidiary are consolidated for taxation purposes.
The Group has capital tax losses for which no deferred tax asset is recognised on the Balance Sheet that
arise in Australia of $1,556,260 (2018: $1,556,260) and are available indefinitely for offset against future
capital gains of a similar nature subject to continuing to meet relevant statutory tests.
The Group has accumulated tax losses for which no deferred tax asset has been recognised of $20,510,285
(Parent company, 2018: $20,510,285). The deferred tax asset associated with the loss will only be realisable
in the future in the event of sufficient taxable profits being available to utilise the losses, subject to loss
recoupment rules.
(e)
Unrecognised Temporary Differences
At 30 June 2019, there are no unrecognised temporary differences associated with the Parent Company's
investments in subsidiaries as the Parent has no liability for additional taxation should unremitted earnings
be remitted (2018: nil).
8
Key Management Personnel Remuneration
Refer to the remuneration report in the Directors’ report for details of remuneration paid or payable to each member
of the Group’s key management personnel (KMP) for the year ended 30 June 2019.
Key management personnel remuneration included within employee expenses for the year is shown below:
Short-term employee benefits
Post-employment benefits
Other long-term benefits
9
Auditor’s Remuneration
Remuneration of the auditor Hardwickes Chartered Accountants, for
- Audit and review of financial reports and other audit work under the
Corporations Act 2001
Total
10
Dividends
Ordinary shares
2019
$
2018
$
1,184,137
1,098,997
88,296
4,698
89,750
7,314
1,277,131
1,196,061
2019
$
2018
$
54,000
54,000
59,400
59,400
No dividends were declared on or before or subsequent to the end of the financial year.
Franking account
The franking credits available for subsequent financial years
The accompanying notes form part of these financial statements.
2019
$
2018
$
981,110
981,110
39
The above available balance is based on the dividend franking account at year-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 year end;
(c)
Franking credits that will arise from the receipt of dividends recognised as receivables at the end of the year.
The ability to use the franking credits is dependent upon the Company's future ability to declare dividends.
11
Operating Segments
Segment information
Identification of reportable segments
The Group has identified its operating segments based on the internal reports that are reviewed and used by the
Board of Directors (chief operating decision maker) in assessing performance and determining the allocation of
resources.
The Group is managed primarily on the basis of product category and service offerings as the diversification of the
Group's operations inherently have notably different risk profiles and performance assessment criteria. Operating
segments are therefore determined on the same basis.
Reportable segments
The homeland security value added reseller business remains XTEK’s major reportable segment (see note 5A) and
includes the supply of homeland security equipment and services to predominantly government customers in the
Australasian region. The CEO reviews internal management reports for the strategic business units on a monthly
basis.
Operating Segments
(a) Major customers
The Group has a number of customers to whom it provides both products and services. The Group supplies
the agencies of a number of Australian governments, which combined, account for 96% of revenue
(2018: 80%).
(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.
Australia
United States
New Zealand
Other
Total revenue
2019
$
2018
$
36,764,623
17,035,025
-
210,050
1,089,163
7,062
6,669
15,147
37,860,848
17,266,891
The accompanying notes form part of these financial statements.
Notes to the Financial Statements (continued)
12
Cash and Cash Equivalents
Cash at bank and in hand
Cash at bank earns interest at floating rates based on daily bank deposit rates.
Reconciliation of cash
40
2019
$
2018
$
5,349,874
5,944,620
5,349,874
5,944,620
Cash and Cash equivalents reported in the statement of cash flows are reconciled to the equivalent items in the
statement of financial position as follows:
Cash and cash equivalents
Balance as per statement of cash flows
13
Trade and Other Receivables
CURRENT
Trade receivables
Other receivables *
Total current trade and other receivables
Terms and conditions
2019
$
2018
$
5,349,874
5,944,620
5,349,874
5,944,620
2019
$
2018
$
2,696,230
767,537
17,161,881
5,212,343
19,858,111
5,979,880
Trade and other receivables are non-interest bearing and generally on thirty day terms.
A provision for impairment loss is recognised when there is objective evidence that an individual trade receivable
is impaired. There was no impairment loss recognised in 2019 (2018: Nil).
* “Other receivables” are significantly increased on the previous year due a provision for receivables on a major
delivery of SUAS vehicles around this time.
The accompanying notes form part of these financial statements.
41
At 30 June 2019, the ageing analysis of trade receivables is as follows:
Not impaired
Not impaired
Gross amount
$
< 30 days
$
2,696,230
2,696,230
2,424,101
2,424,101
Past due but not
impaired
(days overdue)
Past due but not
impaired
(days overdue)
Past due but not
impaired
(days overdue)
31-60
$
272,129
272,129
61-90
$
-
-
> 90
$
-
-
767,537
767,537
597,612
597,612
2,725
2,725
2,244
2,244
164,956
164,956
2019
Trade receivables
Total
2018
Trade receivables
Total
All overdue receivables at 30 June 2018 were received by August 2018.
The Group does not hold any financial assets with terms that have been renegotiated, but which would otherwise
be past due or impaired.
The other classes of receivables do not contain impaired assets.
The carrying value of trade receivables is considered a reasonable approximation of fair value due to the short-term
nature of the balances.
The maximum exposure to credit risk at the reporting date is the fair value of each class of receivables in the
financial statements.
14
Inventories
CURRENT
Work in progress
Products and spare parts
2019
$
2018
$
1,178,759
571,914
725,411
741,323
1,750,673
1,466,734
There were no inventory write downs in financial year 2019 (2018: Nil). Any expense would be included in the
changes in inventories of finished goods and work in progress in the Statement of Comprehensive Income.
15
Other Current Assets
CURRENT
Prepayments
Short term loan
2019
$
964,454
25,089
989,543
2018
$
324,365
23,476
347,841
The accompanying notes form part of these financial statements.
Notes to the Financial Statements (continued)
16
Property, plant and equipment
PROPERTY, PLANT AND EQUIPMENT
Plant and equipment
At cost
Accumulated depreciation
Total plant and equipment
Office Furniture and Equipment
At cost
Accumulated depreciation
Total office furniture and equipment
Motor vehicles
At cost
Accumulated depreciation
Total motor vehicles
Demonstration Equipment
At cost
Accumulated depreciation
Total demonstration equipment
Computer software
At cost
Accumulated depreciation
Total computer software
Leasehold Improvements
At cost
Accumulated depreciation
Total leasehold improvements
Composite plant
At cost
Total composite plant
UAS
At cost
Total UAS
Right of use, lease assets
At cost
Accumulated depreciation
Total right of use, lease assets
42
2019
$
2018
$
723,127
497,500
(249,891)
(188,606)
473,236
308,894
388,325
256,792
(209,840)
(177,163)
178,485
79,629
42,554
(37,540)
5,014
42,554
(36,633)
5,921
194,231
144,208
(134,503)
(124,461)
59,728
19,747
195,222
(87,046)
108,176
229,828
(82,127)
147,701
235,070
235,070
81,312
81,312
1,170,299
(150,827)
1,019,472
82,824
(69,848)
12,976
61,272
(57,105)
4,167
-
-
81,312
81,312
-
-
-
Total property, plant and equipment
2,308,194
512,646
The accompanying notes form part of these financial statements.
43
(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 year:
Plant and
Equipment
$
Office
Furniture and
Equipment
$
Motor
Vehicles
$
Demonstration
Equipment
$
Computer
Software
$
Year ended 30 June 2019
Balance at the beginning of year
Additions
Disposals
Depreciation expense
308,894
225,627
-
(61,285)
79,629
142,172
-
(43,316)
Balance at the end of the year
473,236
178,485
5,921
-
-
(908)
5,014
19,747
50,023
-
(10,042)
12,976
113,481
-
(18,281)
59,728
108,176
Year ended 30 June 2019
Balance at the beginning of year
Additions
Disposals
Depreciation expense
Leasehold
Improvements
$
4,167
168,556
-
(25,022)
UAS
$
81,312
-
-
-
Composite
Repair
Facility
$
Right of Use,
Lease Assets
$
Total
$
-
235,070
-
-
-
512,646
1,170,299 2,105,228
-
(309,680)
-
(150,827)
Balance at the end of the year
147,701
81,312
235,070
1,019,472 2,308,194
Plant and
Equipment
$
Office
Furniture and
Equipment
$
Motor
Vehicles
$
Demonstration
Equipment 4
$
Computer
Software
$
Year ended 30 June 2018
Balance at the beginning of year
Additions
Disposals
Depreciation expense
104,719
246,571
-
(42,396)
95,284
15,037
(1,058)
(29,634)
Balance at the end of the year
308,894
79,629
6,830
-
-
(909)
5,921
23,270
5,564
-
(9,087)
4,753
10,957
-
(2,734)
19,747
12,976
Leasehold
Improvements
$
UAS
$
Composite
Plant
$
Right of Use,
Lease Assets
$
Total
$
Year ended 30 June 2018
Balance at the beginning of year
Additions
Disposals
Depreciation expense
Balance at the end of the year
8,270
-
-
(4,103)
4,167
81,312
-
-
-
81,312
-
*
-
-
-
324,43
278,129
(1,058)
(88,863)
8
-
-
-
-
-
512,646
The accompanying notes form part of these financial statements.
Notes to the Financial Statements (continued)
17
Intangible Assets
Patents
Cost
Total Intangibles
44
2019
$
155,891
155,891
2018
$
96,614
96,614
During the full year ended 30 June 2019, the Company recognised $59,277 for patent application costs associated
with the Intellectual Property of the process for the manufacture of multilayer articles (2018: $16,505). These costs
have an indefinite useful life.
(a) Movements in carrying amounts of intangible assets
Year ended 30 June 2019
Balance at the beginning of the year
Additions
Closing value at 30 June 2019
Year ended 30 June 2018
Balance at the beginning of the year
Additions
Closing value at 30 June 2018
18
Trade and Other Payables
Current
Trade and other payables*
GST payable
Sundry payable and accrued expenses
Derivative financial liability
Lease liability: AASB16
Rent payable
Patents
$
96,614
59,277
Total
$
96,614
59,277
155,891
155,891
Patents
$
80,109
16,505
96,614
Total
$
80,109
16,505
96,614
2019
$
2018
$
16,014,663
1,363,137
216,724
349,920
208,638
1,974,293
9,063
55,929
4,306,136
51,140
-
9,063
18,773,301
5,785,405
* “Other payables” are significantly increased on the previous year due a provision for payables on a major delivery
of SUAS vehicles around this time.
The accompanying notes form part of these financial statements.
Trade and other payables are unsecured, non-interest bearing and are normally settled within 30 days. The
carrying value of trade and other payables is considered a reasonable approximation of fair value due to the
short-term nature of the balances.
45
Non-Current
Rent payable
Lease liability: AASB 16
19
Employee Benefits
Current liabilities
Long service leave
Annual leave provision
Non-current liabilities
Long service leave
Nature and timing of provisions
2019
$
2018
$
6,797
15,859
1,071,134
1,077,931
-
15,859
2019
$
161,650
186,385
348,035
2019
$
31,857
31,857
2018
$
142,597
144,862
287,459
2018
$
44,551
44,551
Refer to note 3(n) for the relevant accounting policy and discussion of the significant estimations and assumptions
applied in the measurement of this provision.
20
Deferred Income
CURRENT
Customer deposits
Total
NON-CURRENT
Customer deposits
Government grant
Total
21
Interest bearing liabilities
2019
$
1,963,855
1,963,855
2019
$
81,366
440,000
521,366
2018
$
544,613
544,613
2018
$
102,794
-
102,794
No loans were made to the Group during the course of 2018-19 (FY18 nil). The group finished the year without
borrowings.
The accompanying notes form part of these financial statements.
46
Notes to the Financial Statements (continued)
22
Issued Capital
40,579,906 (2018: 39,947,678) Ordinary shares
Total
2019
$
2018
$
27,312,482
27,196,530
27,312,482
27,196,530
There were no options on issue at 30 June 2019. 400,000 unlisted share options were on issue at 30 June 2018,
these were all exercised in July 2018.
22
Issued Capital
(a) Movement in ordinary shares
Opening balance
Shares issued
2019
No.
2019
$
2018
No.
2018
$
39,947,678
27,196,530
35,700,690
25,378,045
632,228
249,736
4,246,988
1,985,730
Transaction cost in relation to capital
-
(133,784)
-
(167,245)
Total
40,579,906
27,312,482
39,947,678
27,196,530
(b)
Expired options and share performance rights
There were no options on issue at 30 June 2019.
There were 400,000 unlisted options on issue at 30 June 2018, these share options were exercised in July
2018. There were no share performance rights exercisable at the end of any prior year.
As at 30 June 2019 there were no unissued shares nor were there any at the end of any prior year.
(c) Capital Management
When managing capital, management’s objective is to ensure the entity continues as a going concern as
well as to maintain optimal returns to shareholders and benefits for other stakeholders. Management also
aims to maintain a capital structure that ensures the lowest cost of capital available to the entity.
No dividends were declared on or before or subsequent to the end of the financial year.
23
Earnings per Share
Basic earnings per share amounts are calculated by dividing net profit for the year attributable to ordinary equity
holders of the Company (after declaring interest on the convertible redeemable preference shares) by the weighted
average number of ordinary shares outstanding during the year.
Diluted earnings per share amounts are calculated by dividing the net profit attributable to ordinary equity holders
of the Company (after deducting interest on the convertible redeemable preference shares) by the weighted average
number of ordinary shares outstanding during the year plus the weighted average number of ordinary shares that
would be issued on the conversion of all potential shares into ordinary shares.
Basic profit per share
Dilutive profit per share
2019
$
0.004
2018
$
0.004
0.004
0.004
The accompanying notes form part of these financial statements.
47
Reconciliations of earnings used in calculating basic and diluted earnings per share
(a)
Reconciliation of earnings to profit or loss from continuing operations
Profit from continuing operations
Earnings used in the calculation of dilutive EPS from continuing
operations
(b) Earnings used to calculate overall earnings per share
Earnings used to calculate overall earnings per share
2019
$
2018
$
168,433
139,224
168,433
139,224
2019
$
2018
$
168,433
139,224
(c) Weighted average number of ordinary shares outstanding during the year used in calculating basic
EPS
2019
No.
2018
No.
Weighted average number of ordinary shares outstanding during the year
used in calculating basic EPS
40,447,495
39,375,685
Weighted average number of ordinary shares outstanding during the year
used in calculating dilutive EPS
40,447,495
39,375,685
(d) Options and share performance right
Options and share performance rights granted to employees and Directors that are considered to be
potential ordinary shares have been included in the determination of diluted earnings per share to the extent
to which they are dilutive. As at reporting date, the options and share performance rights have not been
included in the determination of basic earnings per share.
(e)
Share Issuance
The issued capital of XTEK Ltd & controlled entities at 30 June 2019 comprised 40,579,906 (2018:
39,947,678) fully paid Ordinary Shares. There were no issued option as at 30 June 2019 (400,000 options
on issue at 30 June 2018).
24
Government grants
(a)
AusIndustry’s R&D tax incentive
No income was recognised in FY 2019 from the AusIndustry’s R&D Tax Incentive (2018: $534,570). The Group
spent approximately $1.6m on R&D activities in the period under review. As the Group’s revenue was greater than
$20m, however, it was no longer entitled to a cash back receipt of the corresponding incentive amount.
The accompanying notes form part of these financial statements.
48
Notes to the Financial Statements (continued)
25
Cash flow information
(a) Reconciliation of cash flow from operations with profit/(loss) after income tax
Profit for the year
Adjustments for:
Depreciation 16
Bonus issue of shares to employees
Share based payment to employee
Loss on derivative
(Gain) on sale of property, plant and equipment
Finance cost on lease
Changes in assets and liabilities
(Increase) in trade debtors
Decrease / (Increase) in inventory
(Increase) / Decrease in prepayments and other assets
Increase in trade and other payables
Increase in deferred income
Increase in employee provisions
Net cash flows from/(used in) operating activities
(b)
Non-cash Financing and investing activities
2019
$
2018
$
168,433
139,224
309,680
69,736
6,893
-
-
122,710
88,863
224,529
-
51,140
(551)
-
(13,878,231)
(3,421,356)
(284,204)
(641,702)
12,838,047
1,837,814
47,882
597,058
(580,527)
311,727
4,529,737
337,751
141,536
1,822,073
During the year ended 30 June 2019, 232,228 new ordinary shares were issue at $0.395 per share, as part
of staff incentive plans for FY 2018-19 for employees of the company (FY18 419,681 new ordinary shares
at $0.46 per share).
26
Share-based Payments
During the year ended 30 June 2019, 232,228 new ordinary shares at the issue price of $0.395 per share were
issued as part of staff incentive plans for FY 2018-19 for employees of the company (FY18 419,681 new ordinary
shares at the issue price of $0.46 per share).
Employee Share Ownership Plans
The Company provides benefits to employees (including key management personnel) in the form of share-based
payments, whereby employees render services in exchange for shares or rights over shares ('equity settled
transactions').
There are currently two approved by shareholders:
(i)
The XTEK Long Term Incentive Performance Rights Plan (LTIPRP); and
(ii)
The Employee Tax Exempt Share Plan, which provides benefits to all eligible employees.
The cost of these equity settled transactions with employees is measured by reference to the fair value at the date
at which they were granted.
Share Options and Share Performance Rights
There were no unlisted options at 30 June 2019 (2018: 400,000). There were no options or share performance
rights in the hands of staff issued at the start of financial year 2019 or the prior year. There were no options or share
performance rights in the hands of staff exercisable at the end of the year or any prior year. As at 30 June 2019,
there were no unissued shares.
The accompanying notes form part of these financial statements.
49
Employee Share Issue
The Board approved a bonus comprising cash and fully paid ordinary shares separate from the LTIP:
232,228 fully paid ordinary shares were issued in accordance with a Board resolution of 22 November 2018 (FY18
419,681 fully paid ordinary shares).
Weighted Average Share Price
The weighted average market price at 30 June 2019 was 44.8 cents (2018: 50.9 cents).
27
Events Occurring After the Reporting Date
The financial report was authorised for issue on 27 September 2019 by the Board of Directors.
No matters or circumstances have arisen since the end of the financial year which significantly affected or could
significantly affect the operations of the Group, the results of those operations, or the state of affairs of the Group
in future financial years.
28
Related Parties
(a)
The Group's main related parties are as follows:
1.
Entities
The entity is XTEK Limited and its wholly owned subsidiary Simmersion Holdings Pty Ltd. The financial
details for the Parent entity are at Note 31.
2.
Directors
Details of all Directors can be found in the Directors' Report.
3.
Key management personnel
Disclosures relating to key management personnel are set out in the remuneration report.
(b)
Transactions with related parties
Transactions between related parties are on normal commercial terms and conditions no more favourable
than those available to other parties unless otherwise stated.
The following transactions occurred with related parties:
2018-19
There were no related party transactions in the 2018-19 year.
2017-18
There were no loans made to the Group in 2017-18 year. The Group finished the year without borrowings.
29
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 accompanying notes form part of these financial statements.
50
Notes to the Financial Statements (continued)
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 instrument used by the Group are:
•
Trade receivables
• Cash at bank
•
Trade and other payables
Summary Table
Financial assets
Cash and cash equivalents
Trade and other receivables
Held at amortised cost
Cash and cash equivalents
Trade and other receivables
Total financial assets
Financial liabilities
Trade and other payables
Financial liabilities at fair value
Trade and other payables
Total financial liabilities
2019
$
2018
$
-
-
5,944,620
5,979,880
5,349,874
19,858,111
-
-
25,207,985
11,924,500
-
5,745,335
19,851,232
5,781,877
19,851,232
11,527,212
The Group has not restated comparatives when initially applying AASB 9, the comparative information has been
prepared under AASB 139 Financial Instruments: Recognition and Measurement.
Financial Risk Management
Objectives, policies and processes
The Board of Directors has 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. The Chief Financial Officer has been delegated the authority for
designing and implementing processes which follow the objectives and policies. This includes monitoring the levels
The accompanying notes form part of these financial statements.
51
of exposure to interest rate and foreign exchange rate risk and assessment of market forecasts for interest rate and
foreign exchange movements.
The Board of Directors receives monthly reports which provide details of the effectiveness of the processes and
policies in place.
The XTEK Group does not engage in the trading of financial assets for speculative purposes. 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 could 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 maintains cash and marketable securities to meet its liquidity requirements for up to 30-day
periods. Funding for long-term liquidity needs is additionally secured by an adequate amount of committed credit
facilities and the ability to sell long term financial assets.
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.
Liquidity needs are monitored in various time bands, on a day-to-day and week-to-week basis, as well as on the
basis of a rolling 30-day projection. Long-term liquidity needs for a 180-day and a 360-day period are identified
monthly.
At the reporting date, these reports indicate that the Group expected to have sufficient liquid resources to meet its
obligations under all reasonably expected circumstances and will not need to establish a financing facilities.
Financial guarantee liabilities are treated as payable on demand since the Group has no control over the timing of
any potential settlement of the liabilities.
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 statement of financial position due to the effect of discounting.
The Group’s liabilities have contractual maturities which are summarised below:
Not later than 1 month
Total
2019
$
16,135,443
2018
$
5,745,335
2019
$
16,135,443
2018
$
5,745,335
16,135,443
5,745,335
16,135,443
5,745,335
Trade payables
Total
Credit risk
Credit risk arises from the financial assets of the Group, which comprise cash and cash equivalents and trade and
other receivables. The Group’s exposure to credit risk arises from the potential default of the counter party, with a
maximum exposure being equal to the carrying amount of these instruments. Exposure at statement of financial
position date is addressed in each applicable note.
The Group trades only with recognised, creditworthy third parties, and as such collateral is not requested nor is it
the Group’s policy to securitise its trade and other receivables. The Group minimises concentrations of credit risk
in relation to trade and other receivables by undertaking transactions with a large number of government entities.
The accompanying notes form part of these financial statements.
52
Notes to the Financial Statements (continued)
The majority of customers are concentrated in Australia.
It is the Group’s policy that all non-government customers who wish to trade on credit terms are subject to credit
verification procedures including an assessment of their financial position, past experience and industry reputation.
In addition, receivables balances are monitored on an ongoing basis with the result that the Group’s exposure to
bad debts is not significant.
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
The Group has transactional currency exposures. Such exposure arises from sales or purchases by the Group in
currencies other than the Group’s functional currency. Approximately 70% (2018: 57%) of the Group’s purchases
are denominated in currencies other than the functional currency of the operating entity, whilst 52% of sales are
denominated in the Group’s functional currency (2018: 76%).
The following sensitivity analysis is based on the foreign currency risk exposures in existence at the statement of
financial position date.
At 30 June 2019, had the Australian Dollar moved, with all other variables held constant, post-tax (loss)/profit would
have been affected as follows:
-10%
$
(4,761)
2018
+10%
$
126,493
-10%
$
(154,602)
(5,613)
7,188
(11,329)
2019
+10%
$
3,895
4,592
274
(335)
153,053
(187,065)
65
-
(80)
-
USD
Net results
EUR
Net results
GBP
Net results
NZD
Net results
Market risk
(i)
Foreign exchange risk
Exposure to foreign exchange rates vary during the year depending on the volume of overseas trading transactions.
Nonetheless, the analysis table is considered to be representative of the Group’s exposure to foreign currency risk.
(ii)
Interest rate risk
The Group’s exposure to market interest rates relates primarily to the cash at bank. At reporting date, the Company
had financial assets comprising cash and cash equivalents totaling $5,349,874 (2018: $5,944,620) exposed to
Australian variable interest rate risk that are not designated in cash flow hedges.
The following sensitivity analysis is based on the interest rate risk exposures in existence at reporting date. At 30
The accompanying notes form part of these financial statements.
53
June 2019, if interest rates had moved, as illustrated in the table below, with all other variables held constant, the
post-tax net profit/(loss) for the period and equity would have been affected as below.
The calculations are based on the financial instruments held at each reporting date. All other variables are held
constant.
Net results
Equity
2019
2018
+1.00%
$
53,494
53,494
-1.00%
$
(53,494)
(53,494)
+1.00%
$
59,446
59,446
-1.00%
$
(59,446)
(59,446)
There is no exposure to market interest rates as there is no current finance.
30
Reserves and retained (losses)/profits
Equity Based Payment reserve
Equity based payments reserve consists of:
•
•
•
premium paid on the purchase of Simmersion Holdings Pty Ltd during 2016;
share performance rights granted to Executives and Management during 2008, and
options and share performance rights granted to Directors and Executives during 2007 credited against
equity during the year.
(a) Movement in reserves
Balance at the beginning of the year
Transfer to Retained Earnings
Share Premium Account
Balance at the end of the year
(b)
Accumulated Losses
Movement in accumulated profit/(losses) were as follows:
Balance at the beginning of the year
Profit/(losses) for the year
Restatement due to adoption of AASB16
Transfer to Retained Earnings
Balance at the end of the year
2019
$
2018
$
516,110
516,110
(514,228)
6,893
-
-
8,775
516,110
2019
$
2018
$
(20,144,986)
168,433
(162,991)
514,228
(20,284,210)
139,224
-
-
(19,625,316)
(20,144,986)
The accompanying notes form part of these financial statements.
54
Notes to the Financial Statements (continued)
31
Parent entity
The following information has been extracted from the books and records of the parent, XTEK Limited and has
been prepared in accordance with Accounting Standards.
The financial information for the parent entity, XTEK Limited has been prepared on the same basis as the
consolidated financial statements except as disclosed below.
Statement of Financial Position
Assets
Current assets
Non-current assets
Total Assets
Liabilities
Current liabilities
Non-current liabilities
Total Liabilities
Net Assets
Equity
Issued capital
Retained earnings
Reserves
Total Equity
Statement of Profit or Loss and Other Comprehensive Income
Total profit or loss for the year
Total comprehensive income
Contingent liabilities
2019
$
2018
$
27,999,981
2,462,660
13,827,647
606,751
30,462,641
14,434,398
21,457,535
1,191,153
22,648,688
7,813,953
6,598,403
163,203
6,761,606
7,672,792
27,312,482
(19,505,422)
6,893
27,196,530
(20,037,966)
514,228
7,813,953
7,672,792
181,306
181,306
190,936
190,936
The parent entity did not have any contingent liabilities as at 30 June 2019 or 30 June 2018.
Contractual commitments
The parent entity did not have any commitments as at 30 June 2019 or 30 June 2018.
32
Contingencies
In the opinion of the Directors, the Group did not have any contingencies at 30 June 2019 (30 June 2018: None).
33
Statutory Information
The registered office of and principal place of business, of the company and the controlled entity is:
XTEK Limited
3 Faulding Street
Symonston ACT 2609
The accompanying notes form part of these financial statements.
55
Directors’ Declaration
In accordance with a resolution of the Directors of XTEK Limited, the Directors declare that:
1.
The financial statements and notes are in accordance with the Corporations Act 2001 and:
(a)
(b)
Comply with Australian Accounting Standards, which as stated in accounting policy Note 1 to the financial
statements, constitutes compliance with International Financial Reporting Standards (IFRS) and;
Give a true and fair view of the financial position as at 30 June 2019 and of the performance for the year
ended on that date for the consolidated group;
2.
In the Directors’ opinion there are reasonable grounds to believe that the Group will be able to pay its debts as and
when they fall due; and
3.
The Directors have been given the declarations required by s 295A of the Corporations Act 2001 from the
Managing Director and Chief Financial Officer.
On behalf of the Board
Uwe Boettcher
Chairman
Dated this 25th day of September 2019
The accompanying notes form part of these financial statements.
56
The accompanying notes form part of these financial statements.
57
The accompanying notes form part of these financial statements.
58
The accompanying notes form part of these financial statements.
59
Additional Information
1.
The following information set out below was applicable as at 24 September 2019:
2. Shareholding
(a) Distribution of Shareholders
Category (size of holding)
1 – 1,000
1,001 – 5,000
5,001 – 10,000
10,001 – 100,000
100,001 and over
(b) 20 Largest Shareholders – Ordinary Shares
Number Ordinary Shares
88,478
1,009,226
1,330,879
12,555,186
33,750,973
48,734,742
Rank Name
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
UDB PTY LIMITED
Continue reading text version or see original annual report in PDF format above