We would love to hear your thoughts about our site and services, please take our survey here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksTSL.L Regulatory News (TSL)

  • There is currently no data for TSL

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results for 6 month ended 31 Dec 2019

4 Mar 2020 07:00

RNS Number : 9132E
ThinkSmart Limited
04 March 2020
 

4 March 2020

 

ThinkSmart Limited

 

("ThinkSmart" or "the Company" which together with its subsidiaries is the "Group")

 

Interim Results for the six month period ended 31 December 2019

 

 

ThinkSmart Limited (AIM: TSL), a specialist digital payments platform operator and investor, today announces its interim results for the six months ended 31 December 2019.

 

Highlights

 

Holding in Clearpay drives ongoing value accretion and capital returns

 

· Profit after tax up 121% to £15.9 million (H1 FY19 restated(1): £7.2 million) driven by £16.4 million(2) non-cash fair value gain on independent valuation of the Group's retained shareholding in ClearPay Finance Ltd.

· Net assets are £29.1 million at 31 December 2019, equivalent to 27.32 pence per share (30 June 2019 restated(1): £16.5 million/15.47 pence per share).

· Special dividend and capital return of A$5.96 million (5.6 cents per share) equivalent to £3.2 million paid in December 2019 reflects sale of remaining holding of 125,000 shares in Afterpay Touch Group Ltd, received as part consideration in Clearpay sale.

· Cash and cash equivalents of £8.5 million at 31 December 2019.

· Investment of 10%(3) holding in ClearPay Finance Limited revalued to £16.5m(2) at 31 December 2019 (H1 FY19 £0.1m).

 

· Sale of Clearpay subsidiary has now generated cumulative profit of £26.1 million (including £16.4(2) million non-cash fair value gain) and £7.6 million of capital returns and special dividends, with the 10%(3) stake offering further upside potential.

 

Cashflow positive operating business with IP

 

· Operating business built on investment in proprietary digital payments platform and credit decision-making engine, SmartCheck.

 

· Optimised cash management with £0.99 million net cash generated from operating activities (H1 FY19 £1.49 million).

· Continuation of managed volume reduction yields revenue of £3.3 million, down 28% versus same period last year.

 

· Operating costs further reduced to £2.2 million (H1 FY19 restated(1): £2.3 million) and remain controlled, aligned to current volume performance.

 

· Legal proceedings by the Group against Carphone Warehouse for damages for losses estimated at £20 million for its breaches under the Flexible Leasing contract, and its predecessor Upgrade Everytime contract, as announced on 29 November 2019, remain ongoing.

 

(1) Restated for the adoption of AASB 15 and 16 in the current year applying the full retrospective transition approach with the date of initial application being 1 July 2018 for AASB 15 and 1 July 2019 for AASB 16.

(2) The Group engaged a third party global professional services firm to independently value its retained shareholding in Clearpay at 31 December 2019 for accounting purposes under AASB 9 in accordance with AASB 13 (Fair Value Measurement). This valuation has been undertaken based on publicly available information, reflecting the Afterpay call option (exercisable from 23 August 2023) and ThinkSmart put option (exercisable from 23 February 2024) and including a discount for the lack of marketability of Clearpay as a privately owned company, and has produced a range of values for the Group's 10%(3) shareholding in Clearpay from which the Group has taken 10% below the mid-point. Under either the call or put option, the sale of the Clearpay shares to Afterpay will be at a price calculated on agreed valuation principles at the time. Further detail is provided in Note 11(ii) to the 31 December 2019 Group interim financial report below.

(3) A proportion of the 10% retained shareholding (up to 3.5% of the total share capital of Clearpay) will be made available to employees of Clearpay under an employee share ownership plan.

 

 

Commenting on the results, Ned Montarello, Executive Chairman of ThinkSmart, said:

 

"ThinkSmart's successful sale of 90% of its Clearpay subsidiary to Afterpay in 2018 continues to generate considerable value for shareholders as evidenced by the £3.2 million December 2019 special dividend/capital return and £16.4 million revaluation gain in the value of its retained shareholding in Clearpay.

 

"The operating performance of the Clearpay business since its launch in the UK in May 2019 on the Afterpay platform has been highly impressive. This momentum has a direct read through to the value of our Clearpay holding and we see significant future valuation upside potential.

"Within our wider core leasing business, we continue to review our diversification strategy and work to maximise our relationship with Dixons Carphone as we look to improve volume performance. The business continues to generate positive cashflow while rightsizing its operations to current volumes.

 

"ThinkSmart's legal claim against Carphone Warehouse for breaches of contract with regard to the Upgrade Everytime and Flexible Leasing products is ongoing."

 

 

For further information please contact:

 

ThinkSmart Limited

Via Buchanan

Ned Montarello

 

 

 

Canaccord Genuity Ltd (Nominated Adviser and Broker)

Sunil Duggal

David Tyrrell

Tom Diehl

 

+44 (0)20 7523 8350

 

 

 

 

Buchanan

Giles Stewart

Victoria Hayns

Toto Berger

 

+44 20 7466 5000

Notes to Editors

 

About ThinkSmart Limited

 

ThinkSmart Limited is a specialist digital payments platform operator and investor. In 2018 ThinkSmart sold 90% of its Clearpay subsidiary to Afterpay Ltd and retains the 10% holding. ThinkSmart's operating business provides retail finance solutions for both consumers and businesses, underpinned by its innovative and scalable proprietary technology platform, 'SmartCheck'. Since it commenced operations in the UK in 2003, the Group has processed in excess of 350,000 individual applications.

 

The information contained within this announcement is deemed to constitute inside information as stipulated under the Market Abuse Regulations (EU) No. 596/2014.

 

Chairman's Statement

Introduction

A business transformed

Our business has undergone a rapid evolution in recent periods. Our deep knowledge of and long standing presence in the UK retail finance market enabled us to take first mover advantage in the burgeoning "buy now, pay later" market via Clearpay. With the sale of 90% of these operations to Afterpay in 2018 our balance sheet has been transformed by the carrying value of our remaining stake and our NAV at period end was £29.1m, even after cumulative dividends/capital returns of some £7.6m since the sale. I compare this to our restated NAV at 30 June 2018 of £12.2m to demonstrate clearly the value creation we have delivered for our shareholders. My expectation is that our holding in Clearpay will be the primary driver of value for shareholders in the near term.

That said, our core digital leasing operating business benefits from a number of positive value factors not least our long term association with Dixons Carphone, our proven expertise in point of sale finance and our significant investment in our proprietary digital payments platform and credit decision-making engine, SmartCheck. We remain focused on maintaining our standing in this market as we look to leverage these factors.

 

Summary

The interim period saw the revaluation of the Group's retained stake in Clearpay deliver an uplift in the value of its holding to £16.5m and a Profit After Tax for the period of £15.9m increasing the Group's net assets to £29.1m at 31 December 2019, equivalent to 27.32 pence per share.

The performance of the Clearpay business since its launch in May 2019 on the Afterpay platform has been impressive and by retaining a minority holding in Clearpay we see significant future upside potential through the call option for Afterpay to purchase ThinkSmart's remaining holding in Clearpay any time after 23 August 2023 at a price calculated on agreed principles based on market valuations at that time, with ThinkSmart's reciprocal put option 6 months later.

 

Within our wider core leasing business, we continue to review our diversification strategy and work to maximise our relationship with Dixons Carphone as we look to improve volume performance. The business continues to generate positive cashflow while rightsizing its operations to current volumes.

 

ThinkSmart's legal claim against Carphone Warehouse for breaches of contract with regard to the Upgrade Everytime and Flexible Leasing products is ongoing.

 

The Group has a robust financing position, with net cash of £8.5m at 31 December 2019 (after payment of £3.2m special dividend/capital return in December 2019).

 

 

Performance

 

As expected, leasing volumes fell 52% to £1.3m (H1 FY19: £2.7m) over the period, with the majority of this reduction experienced within our lower margin Flexible Leasing product. As announced on 29 November 2019, our discussions with our retail partner for this product, Carphone Warehouse ("CPW"), have proved unsuccessful which left us with no alternative but to issue formal legal proceedings for CPW's breaches in respect of its obligation to market and promote the Flexible Leasing product, and its predecessor Upgrade Everytime. This legal claim is ongoing and in the meantime we continue to fulfil our obligations under all of our contracts.

 

Revenues were 28% lower for the period at £3.3m (HY19 restated: £4.6m) as the lower volumes in the period are partially offset by the majority of revenue for the period being derived from higher volumes in previous years.

 

The Group continues to have a good mix of consumer and business customers, in addition to being diversified by region and demography. The quality of the Group's underwriting procedures, as well as the small value of debt per customer and its high-quality credit customer portfolio continues to mitigate the risk to any adverse impact on its existing customers' financial position.

 

Operating costs decreased further to £2.2m (H1 FY19 restated £2.3m) over the period and remain controlled, aligned to current volume performance.

 

Profit after tax increased to £15.9 million (H1 FY19 restated £7.2 million), driven by the £16.4 million fair value gain on revaluation of the retained shareholding in ClearPay Finance Ltd

Statutory earnings per share of 14.95 pence (H1 FY19 restated 6.82 pence) is largely due to the fair value gain on the revaluation of the retained shareholding in Clearpay.

 

 

 

Position

 

As at 31 December 2019, lease receivables under management were £10.4m, with approximately 24,500 active customer contracts.

 

The Group held cash and cash equivalents of £8.5m at 31 December 2019, after the £3.2m payment of the special dividend/capital return in December 2019, up from £7.1m at 30 June 2019.

 

The Group has sufficient headroom available to support its current business volume.

 

 

Dividend/Capital Return

 

The Group paid a special dividend/capital return of £3.2m in December 2019.

 

 

Current Trading Update

 

Post the period end, business volumes have continued broadly in line with the performance reported for the interim period.

 

Looking ahead, the business is well positioned to further benefit from future growth in the value of its shareholding in Clearpay, and to create value for shareholders.

 

 

 

 

 

 

 

 

 

 

 

Key Performance Indicators:

 

 

 

6 Months to

31 December 2019

 

 

Restated 6 Months to

31 December 2018

 

 

Business Volumes (ex VAT cost of equipment acquired in period and leased to customers)

 

 

 

 

· SmartPlan

£1.0m

£1.6m

-38%

· Upgrade Anytime

£0.2m

£0.4m

-50%

· Flexible Leasing

£0.1m

£0.7m

-86%

 

 

 

 

Total

£1.3m

£2.7m

-52%

 

 

 

 

Revenue (Total)

£3.3m

£4.6m

-28%

 

 

 

 

Net profit/(loss) after tax from continuing operations

£15.9m

£(0.6)m

n/a

 

 

 

 

Statutory Profit After Tax

£15.9m

£7.2m

+121%

 

 

 

 

Basic EPS in pence

14.95

6.82

+119%

 

 

 

 

 

 

As at

31 December 2019

Restated as at

30 June 2019

 

 

Lease Receivables Under Management (Closing)

£10.4m

£13.3m

-22%

 

 

 

 

Active Customer Contracts (000)

24.5

29.6

-17%

 

 

 

 

ATV (Average Transaction Value)

£1,167

£982

+19%

 

 

 

 

Cash and Cash Equivalents

£8.5m

£7.1m

+20%

 

 

 

 

Net Assets

£29.1m

£16.5m

+76%

 

 

 

 

 

 

 

 

 

Consolidated Statement of Profit or Loss and Other Comprehensive Income

for the six months ended 31 December 2019

 

 

 

 

31 December 2019

Restated

31 December 2018

 

Notes

£,000

£,000

 

 

 

 

Revenue

6(a)

3,052

4,052

Other revenue

6(b)

272

518

Total revenue

 

3,324

4,570

 

 

 

 

Customer acquisition costs

6(c)

(384)

(511)

Cost of inertia asset sold

6(d)

(345)

(505)

Other operating expenses

6(e)

(2,188)

(2,319)

Depreciation and amortisation

6(f)

(1,006)

(1,222)

Impairment gains/(losses)

6(g)

4

(195)

Gains/(Losses) on financial instruments

6(h)

16,555

(271)

Profit/(Loss) before tax

 

15,960

(453)

Income tax (cost)/benefit

7

(35)

(98)

Net Profit/(Loss) after tax from continuing operations

 

15,925

(551)

Profit/(Loss) after tax from discontinued operations

8

-

7,714

Net Profit/(Loss) after tax - attributable to owners of the Company

 

15,925

7,163

 

 

 

 

 

 

 

 

Other comprehensive profit/(loss)

 

 

 

Items that may be reclassified subsequently to profit or loss (net of income tax):

 

 

 

Foreign currency translation differences for foreign operations

 

(105)

(102)

Total items that may be reclassified subsequently to profit/(loss), net of income tax

 

(105)

(102)

Other comprehensive (loss) for the period, net of income tax

 

(105)

(102)

Total comprehensive profit for the period, net of income tax

 

15,820

7,061

 

 

 

 

 

 

 

 

Profit/(Loss) per share (pence)

 

 

 

Basic (pence per share)

26

14.95

6.82

Diluted (pence per share)

26

14.95

6.82

 

 

 

 

 

The attached notes form an integral part of these consolidated financial statements.

 

 

Consolidated Statement of Financial Position

as at 31 December 2019

 

 

31 December 2019

Restated

30 June

2019

 

Notes

£,000

£,000

Current Assets

 

 

 

Cash and cash equivalents

 

8,505

7,099

Trade receivables

 

76

82

Finance lease receivables

9

1,559

2,640

Tax receivable

 

-

540

Other current assets

10

760

2,721

Total Current Assets

 

10,900

13,082

Non-Current Assets

 

 

 

Finance lease receivables

9

97

805

Plant and equipment

 14

518

539

Intangible assets

 15

1,603

2,183

Financial assets at fair value through profit and loss

11

16,453

1,795

Contract assets

12

1,718

2,032

Other non-current assets

 13

2,168

2,403

Total Non-Current Assets

 

22,557

9,757

Total Assets

 

33,457

22,839

Current Liabilities

 

 

 

Trade and other payables

 16 

1,285

1,279

Lease liabilities

17

90

86

Contract liabilities

18

720

772

Other interest bearing liabilities

19

902

1,907

Provisions

16

243

252

Total Current Liabilities

 

3,240

4,296

Non-Current Liabilities

 

 

 

Lease liabilities

17

198

244

Contract liabilities

18

920

1,221

Other interest bearing liabilities

19

-

603

Total Non-Current Liabilities

 

1,118

2,068

Total Liabilities

 

4,358

6,364

Net Assets

 

29,099

16,475

 

Equity

 

 

 

Issued Capital

20

13,164

15,211

Reserves

 

(3,083)

(2,978)

Accumulated profits

 

19,018

4,242

 

 

29,099

16,475

 

The attached notes form an integral part of these consolidated financial statements.

 

 

Consolidated Statement of Changes in Equity

for the six months ended 31 December 2019

 

 

 

Fully paid ordinary shares

Foreign currency translation reserve

Accumulated

 Profit

Attributable to equity holders of the parent

 

 

£,000

£,000

£,000

£,000

Restated Balance at 1 July 2018

 

17,397

(2,843)

(2,400)

12,154

Profit/(loss) for the period

 

-

-

7,163

7,163

Exchange differences arising on translation of foreign operations, net of tax

 

-

(102)

-

(102)

Total comprehensive loss for the period

 

-

(102)

7,163

7,061

Transactions with owners of the Company, recognised directly in equity

 

 

 

 

 

Contributions by and distributions to owners of the Company

 

-

-

-

-

Employee loan-funded shares exercised

 

-

-

-

-

Recognition of share-based payments

 

-

-

162

162

Restated Balance at 31 December 2018

 

17,397

(2,945)

4,925

19,377

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restated Balance at 1 July 2019

 

15,211

(2,978)

4,242

16,475

Profit/(loss) for the period

 

-

-

15,925

15,925

Exchange differences arising on translation of foreign operations, net of tax

 

-

(105)

-

(105)

Total comprehensive profit/(loss) for the period

 

-

(105)

15,925

15,820

Transactions with owners of the Company, recognised directly in equity

 

 

 

 

 

Distributions to owners of the Company

 

(2,047)

-

(1,158)

(3,205)

Recognition of share-based payments

 

-

-

9

9

Balance at 31 December 2019

 

13,164

(3,083)

19,018

29,099

 

The attached notes form an integral part of these consolidated financial statements.

 

 

Consolidated Statement of Cash Flows

for the six months ended 31 December 2019

 

 

 

 

 

 

31 December 2019

 

Restated 31 December 2018

 

 

£,000

£,000

Cash Flows from Operating Activities

 

 

 

Receipts from customers

 

2,746

2,582

Payments to suppliers and employees

 

(2,353)

(2,559)

Receipts in respect of lease receivables

 

1,867

1,786

(Payments)/proceeds from other interest bearing liabilities, inclusive of related costs

 

(1,608)

(1,092)

Interest received

 

65

71

Interest and finance charges

 

(215)

(182)

(Payments)/Receipts from security guarantee

 

(17)

332

Income tax repayment

 

506

550

Net cash provided by operating activities

 

991

1,488

 

 

 

 

Cash Flows from Investing Activities

 

 

 

Proceeds/(Payments) for plant and equipment

 

3

(39)

Payments for intangible assets - software

 

(61)

(366)

Payments for intangible assets - contract rights

 

-

(13)

Receipts from sale of financial instruments

 

3,806

-

Disposal of discontinued operations net of tax

 

-

7,714

Net cash from investing activities

 

3,748

7,296

 

 

 

 

Cash Flows from Financing Activities

 

 

 

Payment of lease liabilities

 

(42)

(38)

Dividends paid

 

(1,158)

-

Return of capital net of costs

 

(2,047)

-

Net cash used in financing activities

 

(3,247)

(38)

 

 

 

 

Net increase/(decrease) in cash and cash equivalents

 

1,492

8,746

Effect of exchange rate fluctuations on cash held

 

(86)

(28)

Cash and cash equivalents from continuing operations at beginning of the financial period

 

7,099

2,523

Cash and cash equivalents from discontinued operations at beginning of the financial period

 

-

87

Total cash and cash equivalents at the end of the financial period

 

8,505

11,328

Restricted cash and cash equivalents at the end of the financial period

 

(58)

(56)

Net available cash and cash equivalents at the end of the financial period

 

8,447

11,272

 

 

The attached notes form an integral part of these consolidated financial statements.

 

 

 

 

 

 

1. General Information

 

ThinkSmart Limited (the "Company" or "ThinkSmart") is a limited liability company incorporated in Australia. These consolidated interim financial statements ("interim financial statements") as at and for the six months ended 31 December 2019 comprise the Company and its subsidiaries (the "Group"). The Group is a for profit entity and its principal activity during the period was the provision of lease and rental financing services in the UK. The consolidated annual financial statements of the Group as and for the year ended 30 June 2019 are available upon request from the Company's registered offices at Suite 5, 531 Hay Street Subiaco, West Perth, WA 6008 or at www.thinksmartworld.com.

 

2. Basis of Preparation

 

(a) Statement of compliance

The Company is listed on the Alternative Investment Market ("AIM"), a sub-market of the London Stock Exchange. The financial information has been prepared in accordance with the AIM Rules for Companies and in accordance with this basis of preparation, including the significant accounting policies set out below.

 

The consolidated financial statements are general purpose financial statements which have been prepared and approved by the Directors in accordance with Australian Accounting Standards (AASBs) adopted by the Australian Accounting Standards Board (AASB) and the Corporations Act 2001. The consolidated financial statements comply with International Financial Reporting Standards (AASB) adopted by the International Accounting Standards Board (AASB) as well as International Financial Reporting Standards as adopted by the EU (''Adopted AASBs'').

 

The consolidated financial statements were authorised for issue by the Board of Directors on 3 March 2020.

 

This interim report does not include all the notes of the type normally included in annual financial statements. Accordingly, these statements should be read in conjunction with the most recent annual financial report, but additional notes have been included where such notes are deemed relevant to the understanding of the half-year financial report.

 

(b) Basis of measurement

The financial report has been prepared on the basis of historical cost, except for financial instruments measured at fair value. Cost is based on the fair values of the consideration given in exchange for assets. All amounts are presented in British Pounds ("GBP") unless otherwise noted.

 

(c) Functional and presentation currency

These consolidated financial statements are presented in British Pounds, which is the Group's functional currency. The Group is of a kind referred to in ASIC Corporations (Rounding in Financial/ Directors' Reports) Instrument 2016/191b and in accordance with that instrument, amounts in the consolidated financial statements and directors' report have been rounded off to the nearest thousand pounds, unless otherwise stated.

 

(d) Going Concern

The consolidated interim financial statements are prepared on a going concern basis, as the Directors are satisfied that the Group has the resources to continue in business for the foreseeable future (which has been taken as 12 months from the date of approval of these consolidated interim financial statements). In making this assessment, the Directors have considered a wide range of information relating to present and future conditions, including the current state of the statement of financial position, future projections of profitability, cash flows and resources and the longer term strategy of the business.

 

3. Significant accounting policies

 

The accounting policies applied by the consolidated entity in this interim financial report are consistent with those disclosed in the consolidated annual financial report for the year ended 30 June 2019 other than as detailed below.

 

New accounting policies adopted in the financial year

The Group has adopted all new or amended Australian Accounting Standards that are mandatory for adoption in the current reporting period. Any new or amended Accounting Standards or Interpretations that are not yet mandatory have not been early adopted.

 

AASB 16 Leases

 

The Group has adopted AASB 16 in the current year applying the full retrospective transition approach with the date of initial application being 1 July 2019. The standard introduces a single lessee accounting model and requires a lessee to recognise assets and liabilities for all leases with a term of more than 12 months, unless the underlying asset is of low value. A lessee is required to recognise a right-of-use asset representing its right to use the underlying leased asset and a lease liability representing its obligation to make lease payments. The only operating lease held by the Group which is relevant to AASB 16 is for its office space at Oakland House, Manchester.

 

Under the full retrospective transition approach the Group has restated the prior year statement of financial position to recognise a right of use asset equal to the value of the lease liability at the inception of the lease, plus the initial direct costs incurred and the estimated costs for restoring the property to its original condition. The Group has simultaneously recognised accumulated depreciation on the right of use asset from the inception of the lease through to the reporting date. Depreciation on the right of use asset is charged on a straight-line basis over the ten year period of the lease.

 

In addition to the right of use asset AASB 16 also requires the Group to recognise a lease liability in respect of the lease payments due to the lessor. Again, the prior year financial statements have been restated to reflect the position as if AASB 16 had always been in effect. The lease liability has been recognised at the present value of all future lease payments due. As the interest rate implicit in the lease is not readily determinable the discount rate of 9.14% used is the Group's incremental borrowing rate being the STB cost of funds using an estimated 10 year interest rate swap at February 2013.

 

As at 31 December 2019 the effect of the adoption of AASB 16 is that the Group now holds a right of use lease asset with a value of £218,514 and a corresponding lease liability with a value of £287,417. Including the elimination of accruals and prepayments held under AASB 117 the overall impact as at the reporting date is a reduction to Net Assets of £96,694. Right of use assets are detailed in note 14 and lease liabilities are detailed in note 17 below. The interest and depreciation charged on the lease are included in the Consolidated Statement of Profit or Loss with the interest charged disclosed in note 6 and the depreciation charge disclosed in note 14 below.

 

Reconciliation of operating lease commitments: £,000

Operating lease commitments disclosed as at 30 June 2019 359

Add: release of initial rent free period benefit deferred under AASB 117 29

Less: discount using Group's incremental borrowing rate of 9.14% at lease inception (58)

Lease liabilities recognised at 1 July 2019 (Note 17) 330

 

4. Critical accounting estimates and judgements

 

The preparation of interim financial reports requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates. In preparing the consolidated interim financial report, the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those disclosed in the consolidated annual financial report for the year ended 30 June 2019 except for the following additions or changes.

 

Fair Value of Investments

The valuation of the Group's retained holding in ClearPay Finance Limited ("Clearpay"), following the sale of 90% of Clearpay to ASX listed Afterpay Ltd (formerly Afterpay Touch Group Ltd)("Afterpay") on 23 August 2018, is based on the agreed valuation principles for the purpose of the Afterpay call option to purchase and the Group's put option to sell the Group's holding in Clearpay to Afterpay at any time after 23 August 2023 and 23 February 2024 respectively. The key judgements that are critical to the valuation are the interpretation of the agreed valuation principles, market valuation of Afterpay Ltd and the relevant proportion of this that relates to Clearpay, and the discount to be applied for minority holding and lack of marketability of Clearpay as a standalone entity. In order to support these judgements, management have appointed independent valuation experts to advise on this matter.

 

 

Right of use lease asset and lease liability - AASB 16

The Group has adopted AASB 16 - Leases in the current accounting period with the date of adoption being 1 July 2019. The Group has implemented the full retrospective transition approach. The adoption of AASB 16 has introduced related estimates and judgements in respect of the term of the lease and the discount rate used where it is not possible to determine the interest rate implicit in the lease. At the reporting date it is reasonably certain that the Group will not terminate the lease before the minimum term while there is also no indication that it is reasonably certain that the lease will be extended beyond that date. As it is not possible to determine the interest rate implicit in the lease management have estimated the discount rate equivalent to the borrowing rate available to the business over the same period as the lease term.

 

5. Financial risk management

 

The consolidated entity's financial risk management objectives and policies are consistent with those disclosed in the consolidated annual financial report for the year ended 30 June 2019. 

 

6. Consolidated Statement of Profit or Loss

 

 

 

 

Profit/(loss) is arrived at after crediting/(charging) the following items:

 

 

 

 

 

 

6 months to

31 December 2019

Restated

6 months to

31 December 2018

 

 

£,000

£,000

a) Revenue

 

 

 

Services revenue - insurance commission

 

198

309

Interest revenue - other entities

 

65

72

Income earned from sale of inertia equipment

 

363

398

Extended rental income

 

1,102

1,267

Fee revenue - customers

 

40

56

Commission income

 

1,284

1,950

 

 

3,052

4,052

 

b) Other revenue

 

 

 

Finance lease income

 

74

489

Other revenue

 

198

29

 

 

272

518

Total Revenue

 

3,324

4,570

All revenue is generated in the UK from the following products:

 

 

 

SmartPlan

 

2,618

3,477

Upgrade Anytime

 

334

579

Flexible Leasing

 

108

414

Other/non-product specific

 

264

100

 

 

3,324

4,570

 

c) Customer acquisition costs

 

 

 

 Customer acquisition costs relate to commissions payable to our retail partners together with sales and marketing expenses incurred during the ongoing promotional activity of the finance contracts to new and existing customers.

 

d) Cost of inertia asset sold

 Cost of inertia assets sold is the write-off of inventory, including that transferred from PPE Operating Lease when end customer terminates their lease agreement during secondary period, upon sale of inertia equipment.

 

e) Other operating expenses

 

 

 

 

 

 

 

Employee benefits expense

 

 

 

 

 

 

 

- Payments to employees

 

(921)

(1,033)

- Employee superannuation costs

 

(43)

(70)

- Share-based payment expense

 

(9)

(9)

 

 

(973)

(1,112)

 

 

 

 

Occupancy costs

 

(88)

(82)

Lease interest charge

 

(15)

(18)

Professional services

 

(355)

(313)

Finance charges

 

(215)

(180)

Credit losses arising from financial guarantee contract

 

(183)

(190)

Other costs

 

(359)

(424)

 

 

 

 

 

 

(2,188)

(2,319)

 

 

 

 

f) Depreciation and amortisation

 

 

 

 

 

 

 

Depreciation

 

(383)

(586)

Amortisation

 

(623)

(636)

 

 

 

 

 

 

(1,006)

(1,222)

 

g) Impairment gains/(losses)

 

 

 

 

 

 

 

Impairment gains/(losses) on finance leases and receivables

 

4

(195)

 

 

 

 

 

 

4

(195)

h) Gains/(Losses) on financial instruments

 

 

 

 

 

 

 

Realised gains

 

162

631

Unrealised gains/(losses)

 

16,393

(902)

 

 

 

 

 

 

16,555

(271)

 

 

In the period to 31 December 2019 realised gains arose on disposal of the remaining holding of 125,000 shares in APT at a share price of AUD $27.73 per share. Unrealised gains arose from the revaluation of the Group's investment in 10% of ClearPay Finance Limited (see note 11(ii)). In the period to 31 December 2018 realised gains arose on disposal of the full tranche 1 of 750,000 Afterpay Touch Group Limited (APT) shares on 24 August 2018. Unrealised losses arose on revaluation of 250,000 shares in APT as at 31 December 2018 to a share price of AUD $12.40 per share. These amounts are shown above.

 

7. Income tax expense

 

The consolidated entity's consolidated effective tax rate in respect of continuing operations for the six months ended 31 December 2019 was 0.22% (31 December 2018: 21.63%).

 

 

 

6 months to

31 December 2019

Restated 6 months to

31 December 2018

 

 

£,000

£,000

Current income tax expense

 

 

 

 

Current income tax credit/(charge)

 

(35)

(27)

Adjustment for prior period

 

-

(71)

 

 

 

 

Total income tax credit/(charge)

 

(35)

(98)

 

 

 

 

 

 

 

 

Accounting profit/(loss) before tax

 

15,960

(453)

Statutory corporation rate

 

30%

30%

 

 

 

 

Tax (charge)/credit at the statutory income tax rate

 

(4,788)

136

Effect of tax rates in foreign jurisdictions

 

1,756

(50)

Non-deductible expenses/(allowances)

 

(161)

(8)

Non-taxable gain (Substantial Shareholding Exemption)

 

3,113

-

Deferred tax asset not recognised

 

45

(83)

Unrealised loss on fair value movement of deferred consideration for which no deferred tax asset has been recognised

 

-

(271)

Withholding tax

 

-

(27)

Adjustments in respect of prior periods

 

-

(13)

Use of brought forward losses (for which no deferred tax asset was recognised) against realised capital gains on disposal of Afterpay shares

 

-

218

 

 

 

 

Total income tax (charge)/credit

 

(35)

(98)

 

 

 

 

 

 

 

 

ThinkSmart Limited offset the chargeable gain arising on the sale of tranche 1 of Afterpay shares in the current period against carried forward non-trading deficits.

 

 

 

8. Profit/(Loss) after tax from discontinued operations

 

In June 2018, management committed to a plan to sell one of the subsidiary companies, ClearPay Finance Limited. The sale was completed on 23 August 2018. ClearPay Finance Limited has previously been classified as held for sale or as a discontinued operation. The comparative consolidated statement of profit and loss shows the discontinued operation separately from continuing operations.

 

 

6 months to

31 December 2019

Restated 6 months to

31 December 2018

 

 

£,000

£,000

Revenue

 

-

11

Customer acquisition costs

 

-

(62)

Other operating expenses

 

-

(52)

Depreciation and amortisation

 

-

(49)

Impairment losses

 

-

(8)

Loss before tax - discontinued operation

 

-

(160)

Income tax expense

 

-

-

Loss after tax - discontinued operation

 

-

(160)

 

 

 

 

Consideration for sale of discontinued operation

 

-

10,510

Net assets sold

 

-

(1,727)

Costs associated with sale of discontinued operation

 

-

(909)

Tax on profit on sale of discontinued operation

 

-

-

Profit on sale of discontinued operation net of tax

 

-

7,874

 

 

 

 

Profit/(Loss) after tax from discontinued operations

 

-

7,714

 

 

 

 

The sale of ClearPay Finance Limited did not result in a tax charge for ThinkSmart Limited by virtue of the Substantial Shareholding Exemption. ThinkSmart Limited are exempt from the charge to tax gains or losses accruing on the disposal by companies of shares as they meet the conditions of this exemption.

 

At 31 December 2019 the disposal group was stated at fair value and comprised £nil assets and liabilities (30 June 2019 £nil).

 

9. Finance lease receivables

 

 

31 December 2019

30 June 2019

 

 

£,000

£,000

Current (no later than 1 year)

 

 

 

Gross investment in finance lease receivables

 

916

2,721

Unguaranteed residuals

 

126

390

Unearned future finance lease income on finance leases

 

640

(283)

Net lease receivable

 

1,682

2,828

Allowance for losses

 

(123)

(188)

 

 

1,559

2,640

Non-current (later than 1 year, no later than 5 years)

 

 

 

Gross investment in finance lease receivables

 

57

556

Unguaranteed residuals

 

5

430

Unearned future finance lease income on finance leases

 

42

(122)

Net lease receivable

 

104

864

Allowance for losses

 

(7)

(59)

 

 

97

805

All finance leases detailed above have a minimum lease term at inception of the lease of 2 years.

 

 

10. Other current assets

 

 

31 December

2019

 

Restated 30 June 2019

 2019

 

 

£,000

£,000

Prepayments

 

274

290

Insurance prepayments

 

111

137

Accrued income - insurance commission (i)

 

325

321

Other debtors (ii)

 

-

1,909

Sundry debtors

 

50

64

 

 

760

2,721

 

i) Accrued income reflects brokerage commission earned from making insurance arrangements on behalf of leaseholders and is net of a clawback provision.

ii) In the year ended 30 June 2019 other debtors includes the realised sale of 125,000 Afterpay (APT) shares on 27 June 2019. The cash of £1.909m for this sale was received on 01 July 2019.

 

 

11. Financial assets at fair value through profit or loss

 

 

31 December

2019

 

30 June

 2019

 

 

£,000

£,000

125,000 APT shares held at fair value (i)

 

-

1,735

Investment in ClearPay Finance Ltd (ii)

 

16,453

60

 

 

16,453

1,795

 

 

i) The remaining 125,000 Afterpay Touch Group Ltd (APT) shares held at 30 June 2019 are at fair value. APT are listed on the Australian Stock Exchange (ASX) and are a level 1 financial instrument held at fair value through profit or loss under AASB 9. At 30 June 2019, the APT shares closed at AUD 25.07 per share. The remaining 125,000 APT shares held were sold on 28 August 2019 at AUD 27.73 per share.

ii) On 23 August 2018 the Group sold 90% of ClearPay Finance Ltd to Afterpay Ltd (formerly Afterpay Touch Group Ltd)(ASX:APT). The Group retains a 10% shareholding in Clearpay which is held as an investment at fair value through profit or loss under AASB 9. A proportion of the 10% shareholding (up to 35%) will be made available by the Group to employees of Clearpay under an employee share ownership plan ("ESOP"). Afterpay has a call option to purchase the remaining shares held by the Group, exercisable at any time after 23 August 2023. The Group has a reciprocal put option to sell the remaining shares held by the Group to Afterpay, exercisable after 23 February 2024. Under either the call or put option, the sale of the Clearpay shares to Afterpay will be at a price calculated on agreed valuation principles. The Group engaged a third party global professional services firm to value its retained shareholding in Clearpay at 31 December 2019 for accounting purposes under AASB 9 in accordance with AASB 13 (Fair Value Measurement). This valuation has been undertaken based on publicly available information, reflecting the above and including a discount for the lack of marketability of Clearpay as a privately owned company, and has produced a range of values for the Group's 10% shareholding in Clearpay. As the Group has limited control over the setting of the price that it will receive for the transfer of the ESOP shares to the Clearpay employees, the Group has further discounted the valuation by 35% and then taken 10% below the mid-point of the discounted valuation range to determine the accounting fair value of its retained shareholding in Clearpay to be £16.453m at 31 December 2019. The investment in Clearpay is a level 3 financial instrument.

 

 

12. Contract assets

 

 

31 December

2019

30 June

 2019

 

 

£,000

£,000

Brought forward

 

2,032

2,739

 

 

 

 

Recognised as revenue in period (i)

 

464

1,208

 

 

 

 

Recognised as customer acquisition cost (ii)

 

(67)

(135)

 

 

 

 

Transferred to Plant & Equipment Operating lease additions

 

(711)

(1,780)

 

 

1,718

2,032

 

 

(i) A contract asset is recognised where the Group act as agent for the lessor (STB) during the minimum lease term and have a contractual right to the inertia asset at the end of the minimum lease term. Contract assets are recognised as revenue accruing over the minimum lease term building up inertia asset (non-cash consideration) over the minimum lease term.

 

 

(ii) Customer acquisition costs are capitalised as an asset where such costs are incremental to obtaining a contract between the funder and the end customer, for which the Group receives commission under the funder contract, and are expected to be recovered. Customer acquisition costs are amortised on a straight line basis over the term of the contract.

 

13. Other non-current assets

 

 

31 December

2019

 

30 June

 2019

 

 

£,000

£,000

Insurance prepayments

 

21

100

 

 

 

 

Accrued income - insurance commission (i)

 

103

276

 

 

 

 

Deposits held by funders (ii)

 

2,044

2,027

 

 

2,168

2,403

 

 

 

 

 (i) Accrued income reflects brokerage commission earned from making insurance arrangements on behalf of lessee's and is net of a clawback provision. The clawback provision for each reporting period has been estimated to be 30% based on historical experience and is calculated on the gross commission receivable.

 

(ii) Deposits held by funders for the servicing and management of their portfolios in the event of default. The deposits earn interest at market rates of return for similar instruments. See note 21 for further information.

 

 

14. Plant and Equipment

 

Plant & Equipment (Australia)

£,000

Plant & Equipment (UK)

£,000

Plant & Equipment Right of Use Lease Asset

£,000

Plant & Equipment Operating Lease

£,000

Total

£,000

Gross Carrying Amount

 

 

 

 

 

Cost or deemed cost

 

 

 

 

 

Restated Balance at 30 June 2019

77

2,601

690

3,023

6,391

Effect of movement in exchange rate

(2)

-

-

-

(2)

Transferred from contract assets

-

-

-

711

711

Transferred to inventory/cost of inertia assets sold

-

-

-

(345)

(345)

Additions

-

-

-

(4)

(4)

Balance at 31 December 2019

75

2,601

690

3,385

6,751

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

 

Restated Balance at 30 June 2019

(76)

(2,511)

(437)

(2,828)

(5,852)

Effect of movement in exchange rate

2

-

-

-

2

Depreciation expense

(1)

(32)

(34)

(316)

(383)

Balance at 31 December 2019

(75)

(2,543)

(471)

(3,144)

(6,233)

 

 

 

 

 

 

Net Book Value

 

 

 

 

 

Restated at 30 June 2019

1

90

253

195

539

At 31 December 2019

-

58

219

241

518

 

15. Intangible Assets

 

Contract rights

£,000

Software

 

£,000

Distribution network

£,000

Intellectual Property

£,000

Total

 

£,000

Gross carrying amount

 

 

 

 

 

At cost

 

 

 

 

 

Balance at 30 June 2019

1,456

5,697

270

356

7,779

Effect of movement in exchange rate

-

-

-

(13)

(13)

Additions

2

58

-

-

60

Disposals/transfer to inventory

-

-

-

-

-

Balance at 31 December 2019

1,458

5,755

270

343

7,826

 

 

 

 

 

 

 

 

Contract rights

£,000

Software

 

£,000

Distribution network

£,000

Intellectual Property

£,000

Total

 

£,000

Accumulated amortisation and impairment

 

 

 

 

 

Balance at 30 June 2019

(1,418)

(3,587)

(270)

(321)

(5,596)

Effect of movement in exchange rate

-

-

-

(4)

(4)

Amortisation expense

(13)

(601)

-

(9)

(623)

Balance at 31 December 2019

(1,431)

(4,188)

(270)

(334)

(6,223)

 

 

Net book value

 

 

 

 

 

At 30 June 2019

38

2,110

-

35

2,183

At 31 December 2019

27

1,567

-

9

1,603

 

 

 

16. Trade, other payables and provisions

 

31 December 2019

Restated 30 June

 2019

 

£,000

£,000

Trade and other payables

143

219

VAT/GST payable

443

350

Other accrued expenses

699

710

 

1,285

1,279

Provisions

 

 

Annual leave

144

136

Long service leave

81

82

Risk Transfer cancellation and claims

18

34

 

243

252

 

 

17. Lease liabilities

 

31 December 2019

Restated 30 June

 2019

 

£,000

£,000

Balance brought forward

330

408

Rental paid in period

(56)

(112)

Interest charged

14

34

 

288

330

 

 

 

Lease liabilities due within 12 months

90

86

Lease liabilities due greater than 12 months

198

244

 

288

330

 

 

18. Contract liabilities

 

31 December 2019

30 June

 2019

 

£,000

£,000

Balance brought forward

1,993

2,667

Recognised as revenue in period

(353)

(674)

 

1,640

1,993

 

 

 

Contract liabilities due within 12 months

720

772

Contract liabilities due greater than 12 months

920

1,221

 

 

1,640

1,993

 

19. Other interest bearing liabilities

 

31 December 2019

30 June

 2019

 

£,000

£,000

Current - Loan advances net of deferred costs of raising facility (i)

902

1,907

Non-current - Loan advances net of deferred costs of raising facility (i)

-

603

 

 

 

Customer financing facilities

 

 

- Amount used

902

2,510

- Amount unused

9,098

17,490

Total Facility (i)

10,000

20,000

 

 

 

(i) The loan is a £10 million (option to extend to £20 million) minimum 3 year revolving credit facility provided by STB dated 2 October 2017.

 

 

 

20. Issued capital

Fully Paid Ordinary Shares

31 December

 2019

30 June

2019

 

Number

£,000

Number

£,000

Balance at beginning of financial period

106,509,994

15,211

104,728,744

17,397

Issue of ordinary shares*

-

-

1,781,250

-

Return of capital to shareholders

-

(2,047)

-

(2,186)

Balance at end of the financial period

106,509,994

13,164

106,509,994

15,211

 

 

 

 

 

 

 

 

 

* 1,781,250 shares of the Company were granted to Ned Montarello as remuneration.

 

 

 

21. Commitments and contingent liabilities

 

 

31 December

2019

 

30 June

 2019

 

 

£,000

£,000

Leases where Group acts as agent (off statement of financial position)

 

8,607

9,588

Deposits held by funder

 

2,044

2,027

 

 

Under the terms of the UK current funding agreement with Secure Trust Bank (STB), the Group is obliged to purchase delinquent leases (contracts in arrears for 91 days) from the funder at the funded amount. The Group has entered into a financial guarantee contract with STB for which the Group has provided a deposit to support future delinquent leases.

 

The deposit held by funders is recognised as an asset on the Group's statement of financial position within other non-current assets (see note 13).

 

 

 

22. Fair value of financial instruments

 

The carrying amounts of financial assets and financial liabilities recorded in the financial statements are not materially different to their fair values.

 

Fair value hierarchy

The financial instruments carried at fair value have been classified by valuation method.

 

The different levels have been defined as follows:

 

- Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities

- Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e., as prices) or indirectly (i.e., derived from prices)

- Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs)

 

Key assumptions in the valuation of the instruments were limited to interpolating interest rates for certain future periods where there was no observable market data. The majority of the financial instruments are measured at amortised cost. At 31 December 2019 the Group held one financial instrument at fair value through profit or loss:

 

· 10% holding in ClearPay Finance Limited with a fair value of £16,453,125 (2018: £60,000). The holding in Clearpay is a Level 3 financial instrument. See Note 11(ii).

 

 

23. Segmental information

 

The Group currently has one reportable segment which comprise the Group's core business unit (UK). Head office and other unallocated corporate functions are shown separately. For the segment, the Board and the CEO review internal management reports on a monthly basis. The composition of the reportable segment is as follows:

 

UK:

- ThinkSmart Europe Ltd

- RentSmart Ltd

- ThinkSmart Insurance Services Administration Ltd

- ThinkSmart Financial Services Ltd

- ThinkSmart UK Ltd

 

Corporate and unallocated:

- ThinkSmart Limited

- ThinkSmart Finance Group Limited

- SmartCheck Finance Spain SL

- ThinkSmart Inc

 

Operating Segments

 

 

 

 

 

Information about reportable segments

 

 

UK

Corporate and unallocated

Total

For the six months ended:

December

2019

 

Restated

December

2018

December

2019

Restated December

2018

December

2019

Restated

December

2018

 

£,000

£,000

£,000

£,000

£,000

£,000

 

 

 

 

 

 

 

Revenue

3,032

4,015

20

37

3,052

4,052

Other revenue

272

518

-

-

272

518

Total revenue

3,304

4,533

20

37

3,324

4,570

Customer acquisition cost

(384)

(509)

-

(2)

(384)

(511)

Cost of inertia assets sold

(345)

(505)

-

-

(345)

(505)

Other operating expenses

(1,800)

(1,969)

(388)

(350)

(2,188)

(2,319)

Depreciation and amortisation

(1,006)

(1,231)

-

-

(1,006)

(1,231)

Impairment losses

4

(195)

-

-

4

(195)

Gain/(Loss) on Financial Instruments

16,555

(271)

-

-

16,555

(271)

Profit/(Loss) from discontinued operations

-

7,714

-

-

-

7,714

Reportable segment profit/(loss) before income tax

16,328

7,567

(368)

(315)

15,960

7,252

 

 

 

 

 

 

 

 

December

2019

 

Restated

June

2019

December

2019

Restated June

2019

December

2019

Restated

June

2019

 

£,000

£,000

£,000

£,000

£,000

£,000

Reportable segment current assets

10,486

8,445

414

4,637

10,900

13,082

Reportable segment non-current assets

22,557

9,756

-

1

22,557

9,757

Reportable segment liabilities

4,114

6,067

244

297

4,358

6,364

Capital expenditure

424

382

-

-

424

382

 

 

 

24. Related party disclosures

 

As at 31 December 2019 the following were Key Management Personnel of the Group:

 

Executive Chairman

N Montarello

 

Executive Directors

G Halton (Chief Financial Officer)

 

Non-Executive Directors

P Gammell

D Adams

R McDowell

 

The Key Management Personnel remuneration included in 'employee benefits expense' in Note 6(e) is as follows:

 

 

31 December 2019

31 December

 2018

 

£,000

£,000

Short-term employee benefits

220

356

Post-employment benefits

8

11

Other long-term benefits

-

-

Share-based payments

6

6

 

234

373

 

25. Events occurring after the reporting date

 

There has not arisen, in the interval between the end of the financial period and the date of this report, any other item, transaction or event of a material and unusual nature likely, in the opinion of the directors of the Company, to affect significantly the operations of the Group, the results of those operations, or the state of affairs of the Group, in future financial years.

 

26. Earnings per share

 

 

31 December 2019

Restated

31 December 2018

 

 

£,000

£,000

Profit after tax attributable to ordinary shareholders

 

15,925

7,163

 

 

 

 

 

 

31 December 2019

Number

31 December 2018

Number

Weighted average number of ordinary shares (basic)

 

106,509,994

105,058,662

Weighted average number of ordinary shares (diluted)

 

106,509,994

105,058,662

 

 

 

 

Earnings per share

 

31 December 2019

Restated

31 December 2018

Basic earnings/(loss) per share (pence)

 

14.95

6.82

Basic earnings/(loss) per share (pence) - continuing operation

 

14.95

(0.52)

Basic earnings/(loss) per share (pence) - discontinued operations

 

-

7.34

Diluted earnings/(loss) per share (pence) - continuing operations

 

14.95

(0.52)

Diluted earnings/(loss) per share (pence) - discontinued operations

 

-

7.34

 

 

 

27. Effects of changes in accounting policies

 

The Group adopted AASB 15 in the financial year ended 30 June 2019 applying the full retrospective transition approach with the date of adoption being 1 July 2018. The main changes have arisen in respect of the accounting for the revenue, and related assets and liabilities, under the operating agreement with STB Leasing Limited (STBL) where the Group act as agent for STBL in the brokering and servicing of lease agreements where STBL is the lessor. In return, the Group receives an upfront cash transaction fee from STBL together with the non-cash consideration between STBL and the end customer (for the contract or inertia asset) which is allocated under AASB 15 between the inception/brokerage of the lease arrangement, a financial guarantee contract premium over the lease term, a contract liability reflecting the reversal constraint for the potential refund of the transaction fee, and the non-cash consideration contract asset accruing over the lease term. This has the following impact:

 

a. The recognition of the contract asset non-cash consideration means that it is no longer appropriate to recognise an inertia intangible asset and related deferred service income together with inventory of inertia stock.

 

b. The recognition of the financial guarantee contract premium eliminates the need for an additional loss pool provision.

 

c. A contract liability is recognised reflecting the reversal constraint for the potential refund of the transaction fee in the event that an end customer lessee defaults on their lease.

 

d. The cost of acquiring new end customer lease contracts is capitalised and spread over the term of the end customer lease.

 

e. At the end of the minimum term of the end customer lease, the Group becomes the lessor of an operating lease at which point the contract asset is transferred to plant & equipment and depreciated over the expected secondary term. Once the lessee terminates the lease the equipment is transferred to inventory at book value and expensed as a cost of inertia asset sold against the income earned from the sale of the inertia equipment.

 

This has resulted in the following restatement of comparatives for the statement of profit or loss and other comprehensive income for the six months ended 31 December 2018, and the statement of financial position as at 30 June 2018:

 

· Restatement of the 30 June 2018 financial position, which is the restated opening position for the six months to 31 December 2018, results in a reduction to net assets and accumulated profit at 30 June 2018 of £1,122,000.

 

· The restatement of the profit or loss for the six months ended 31 December 2018 (H1FY19) results in a £303,000 lower loss for that period resulting in a cumulative reduction to net assets and accumulated profit at 31 December 2018 of £819,000 as follows:

 

o Inertia intangible assets of £2,814,000, inventories of inertia stock of £287,000, deferred service income liabilities of £1,276,000 and accrued inertia rental income of £107,000 were derecognised resulting in a reduced H1FY19 loss of £228,000 (after allowing for the 30 June 2018 restatement of financial position impact of £2,160,000 reduction).

 

o Loss pool bad debt provisions of £679,000 were derecognised resulting in an increased H1FY19 loss of £47,000 (after allowing for the 30 June 2018 restatement of financial position impact of £726,000 increase).

 

o Contract assets (non-cash consideration) of £2,351,000 were recognised resulting in an increased H1FY19 loss of £388,000 (after allowing for the 30 June 2018 restatement of financial position impact of £2,739,000 increase).

 

o Contract liabilities in respect of the financial guarantee and refundable transaction fee reversal constraint of £2,263,000 were recognised resulting in a reduced H1FY19 loss of £404,000 (after allowing for the 30 June 2018 restatement of financial position impact of £2,667,000 reduction).

 

o Plant and equipment in respect of operating leased equipment has been recognised with an NBV of £346,000 resulting in a reduced H1FY19 loss of £106,000 (after allowing for the 30 June 2018 restatement of financial position impact of £240,000 increase).

 

 

 

27. Effects of changes in accounting policies (continued)

 

In addition, the Group adopted AASB 16 in the current year applying full retrospective transition approach with the date of initial adoption being 1 July 2019 (see Note 3 above for an explanation of the main changes resulting from this). This has resulted in the following restatement of comparatives for the statement of profit or loss and other comprehensive income for the six months to 31 December 2018, and the statement of financial position as at 30 June 2018 and as at 30 June 2019.

 

The following tables show the adjustments recognised for each line item of the financial statements affected.

 

 

 

Original

31 December 2018

AASB 16

AASB 15

Restated*

31 December 2018

 

£,000

£,000

£,000

£,000

 

 

 

 

 

Revenue

3,439

-

613

4,052

Other revenue

338

-

180

518

Total revenue

3,777

-

793

4,570

 

 

 

 

 

Customer acquisition costs

(443)

-

(68)

(511)

Cost of inertia asset sold

(659)

-

154

(505)

Other operating expenses

(2,158)

31

(192)

(2,319)

Depreciation and amortisation

(681)

(35)

(506)

(1,222)

Impairment losses

(317)

-

122

(195)

Gains/(Losses) on financial instruments

(271)

-

-

(271)

Loss before tax

(752)

(4)

303

(453)

Income tax (cost)/benefit

(98)

-

-

(98)

Net Loss after tax from continuing operations

(850)

(4)

303

(551)

Profit/(Loss) after tax from discontinued operations

7,714

-

-

7,714

Net Profit/(Loss) after tax - attributable to owners of the Company

6,864

(4)

303

7,163

 

 

 

 

 

 

 

 

 

 

Other comprehensive (loss)

 

 

 

 

Items that may be reclassified subsequently to profit or loss (net of income tax):

 

 

 

 

Foreign currency translation differences for foreign operations

(103)

-

1

(102)

Total items that may be reclassified subsequently to loss, net of income tax

(103)

-

1

(102)

Other comprehensive (loss) for the period, net of income tax

(103)

-

1

(102)

Total comprehensive profit/(loss) for the period, net of income tax

6,761

(4)

304

7,061

 

 

 

27. Effects of changes in accounting policies (continued)

 

 

Original

30 June 2018

AASB 16

AASB 15

Restated*

30 June 2018

 

£,000

£,000

£,000

£,000

Current Assets

 

 

 

 

Cash and cash equivalents

2,523

-

-

2,523

Trade receivables

180

(103)

-

77

Finance lease receivables

3,399

-

-

3,399

Tax receivable

578

-

-

578

Other current assets

1,807

98

(482)

1,423

Assets held for sale

1,528

-

-

1,528

Total Current Assets

10,015

(5)

(482)

9,528

Non-Current Assets

 

 

 

 

Finance lease receivables

3,420

-

-

3,420

Plant and equipment

133

322

240

695

Intangible assets

6,335

-

(3,219)

3,116

Deferred tax assets

71

-

-

71

Contract Assets

-

-

2,739

2,739

Other non-current assets

2,135

-

726

2,861

Total Non-Current Assets

12,094

322

486

12,902

Total Assets

22,109

317

4

22,430

Current Liabilities

 

 

 

 

Trade and other payables

1,617

2

(57)

1,562

Lease liabilities

-

78

-

78

Deferred service income

863

-

(863)

-

Contract liabilities

-

-

1,029

1,029

Other interest bearing liabilities

2,510

-

-

2,510

Provisions

283

-

-

283

Liabilities held for sale

141

-

-

141

Total Current Liabilities

5,414

80

109

5,603

Non-Current Liabilities

 

 

 

 

Lease liabilities

-

328

-

328

Deferred service income

621

-

(621)

-

Contract liabilities

-

-

1,638

1,638

Other interest bearing liabilities

2,708

-

-

2,708

Total Non-Current Liabilities

3,329

328

1,017

4,674

Total Liabilities

8,743

408

1,126

10,277

Net Assets

13,366

(91)

(1,122)

12,153

 

Equity

 

 

 

 

Issued Capital

17,397

-

-

17,397

Reserves

(2,843)

-

-

(2,843)

Accumulated profits

(1,188)

(91)

(1,122)

(2,401)

 

13,366

(91)

(1,122)

12,153

 

 

 

 

 

27. Effects of changes in accounting policies (continued)

 

Original

30 June 2019

AASB 16

Restated*

30 June 2019

 

£,000

£,000

£,000

 

 

 

 

Revenue

7,240

-

7,240

Other revenue

897

-

897

Total revenue

8,137

-

8,137

 

 

 

 

Customer acquisition costs

(965)

-

(965)

Cost of inertia asset sold

(901)

(1)

(902)

Other operating expenses

(4,813)

60

(4,753)

Depreciation and amortisation

(2,299)

(69)

(2,368)

Impairment losses

(272)

-

(272)

Gains/(Losses) on financial instruments

1,647

-

1,647

Profit/(loss) before tax

534

(10)

524

Income tax benefit

404

-

404

Net Loss after tax from continuing operations

938

(10)

928

Profit/(Loss) after tax from discontinued operations

7,731

-

7,731

Net Profit/(Loss) after tax - attributable to owners of the Company

8,669

(10)

8,659

 

 

 

 

 

 

 

 

Other comprehensive (loss)

 

 

 

Items that may be reclassified subsequently to profit or loss (net of income tax):

 

 

 

Foreign currency translation differences for foreign operations

(134)

-

(134)

Total items that may be reclassified subsequently to loss, net of income tax

(134)

-

(134)

Other comprehensive (loss) for the period, net of income tax

(134)

-

(134)

Total comprehensive profit/(loss) for the period, net of income tax

8,535

(10)

8,525

 

 

 

 

 

27. Effects of changes in accounting policies (continued)

 

 

Original

30 June 2019

AASB 16

Restated*

30 June 2019

 

£,000

£,000

£,000

Current Assets

 

 

 

Cash and cash equivalents

7,099

-

7,099

Trade receivables

82

-

82

Finance lease receivables

2,640

-

2,640

Tax receivable

540

 

540

Other current assets

2,729

(8)

2,721

Total Current Assets

13,090

(8)

13,082

Non-Current Assets

 

 

 

Finance lease receivables

805

-

805

Plant and equipment

286

253

539

Intangible assets

2,183

-

2,183

Financial assets at fair value through profit and loss

1,795

-

1,795

Contract assets

2,032

-

2,032

Other non-current assets

2,403

-

2,403

Total Non-Current Assets

9,504

253

9,757

Total Assets

22,594

245

22,839

Current Liabilities

 

 

 

Trade and other payables

1,265

14

1,279

Lease liabilities

-

86

86

Contract liabilities

772

-

772

Other interest bearing liabilities

1,907

-

1,907

Provisions

252

-

252

Total Current Liabilities

4,196

100

4,296

Non-Current Liabilities

 

 

 

Lease liabilities

-

244

244

Contract liabilities

1,221

-

1,221

Other interest bearing liabilities

603

-

603

Total Non-Current Liabilities

1,824

244

2,068

Total Liabilities

6,020

344

6,364

Net Assets

16,574

(99)

16,475

 

Equity

 

 

 

Issued Capital

15,211

-

15,211

Reserves

(2,977)

(1)

(2,978)

Accumulated profits

4,340

(98)

4,242

 

16,574

(99)

16,475

 

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
 
END
 
 
IR SSAFADESSESD
Date   Source Headline
5th Dec 20227:00 amRNSCancellation - ThinkSmart Limited
2nd Dec 202210:38 amRNSImplementation of Scheme of Arrangement
23rd Nov 20228:05 amRNSScheme of arrangement effective
23rd Nov 20227:30 amRNSSuspension - ThinkSmart Limited
22nd Nov 20228:15 amRNSScheme of arrangement approved by Court
16th Nov 20225:30 pmRNSThinkSmart
16th Nov 20222:00 pmRNSResults of Scheme Meetings and AGM
15th Nov 20227:00 amRNSUpdate on Scheme – Excluded Shareholder Elections
8th Nov 20227:00 amRNSExercise of options, PDMR notification & TVR
4th Nov 20229:20 amRNSExercise of options, PDMR notification & TVR
4th Nov 20229:02 amRNSBlock, Inc Q3 results
27th Oct 20229:55 amRNSUpdate on Scheme - FCA approval obtained
24th Oct 20227:00 amRNSAnnual Report and Notice of AGM
24th Oct 20227:00 amRNSScheme Booklet and Notice of Meetings
21st Oct 202210:10 amRNSCourt approves convening of Scheme Meeting
19th Oct 202212:05 pmRNSBroker Agreement
12th Oct 20229:35 amRNSBlock listing Interim Review
15th Sep 20227:00 amRNSFinal results for the year ended 30 June 2022
3rd Aug 20227:00 amRNSClarifications RE: Scheme Implementation Deed
29th Jul 20224:40 pmRNSSecond Price Monitoring Extn
29th Jul 20224:36 pmRNSPrice Monitoring Extension
29th Jul 20222:06 pmRNSSecond Price Monitoring Extn
29th Jul 20222:00 pmRNSPrice Monitoring Extension
29th Jul 202211:05 amRNSSecond Price Monitoring Extn
29th Jul 202211:00 amRNSPrice Monitoring Extension
29th Jul 20227:00 amRNSThinkSmart enters Scheme Implementation Deed
19th Jul 20229:20 amRNSShareholder Return
29th Jun 20222:15 pmRNSGM Statement
29th Jun 202211:15 amRNSHolding(s) in Company
1st Jun 202210:40 amRNSCapital Return and Notice of General Meeting
13th May 20227:00 amRNSBusiness update
12th May 20222:05 pmRNSSecond Price Monitoring Extn
12th May 20222:00 pmRNSPrice Monitoring Extension
12th May 202211:06 amRNSSecond Price Monitoring Extn
12th May 202211:01 amRNSPrice Monitoring Extension
1st Apr 20227:00 amRNSBlock Listing Six Monthly Return
29th Mar 20222:00 pmRNSCapital Return and Dividend Block shareholding
11th Mar 20224:16 pmRNSHolding(s) in Company
9th Mar 20224:41 pmRNSSecond Price Monitoring Extn
9th Mar 20224:37 pmRNSPrice Monitoring Extension
9th Mar 20227:00 amRNSInterim Results
25th Feb 20222:05 pmRNSSecond Price Monitoring Extn
25th Feb 20222:01 pmRNSPrice Monitoring Extension
25th Feb 20229:50 amRNSUpdate RE: Block, Inc and Notice of Results
25th Feb 20229:05 amRNSSecond Price Monitoring Extn
25th Feb 20229:00 amRNSPrice Monitoring Extension
4th Feb 20223:15 pmRNSHolding(s) in Company
3rd Feb 20221:31 pmRNSBusiness Update
1st Feb 20222:12 pmRNSBlock Shares
21st Jan 20223:19 pmRNSHolding(s) in Company

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.