THIS ANNOUNCEMENT CONTAINS INSIDE
INFORMATION FOR THE PURPOSES OF ARTICLE 7 OF EU REGULATION 596/2014
(WHICH FORMS PART OF DOMESTIC UK LAW PURSUANT TO THE EUROPEAN UNION
(WITHDRAWAL) ACT 2018) ("UK MAR").
29 November 2024
CAP-XX
Limited
("CAP-XX" or "the
Company")
Audited results for the year
ended 30 June 2024
CAP-XX Limited (AIM: CPX),
a world leader in the design and
manufacture of thin, prismatic supercapacitors and energy
management systems, is pleased to announce
its audited results for the year ended 30 June 2024 and provide an
update on current trading.
Audited results for the year ended
30 June 2024 ("FY24")
· Total
revenue of A$4.6m has increased by A$1.0m compared to FY23,
representing an increase of 26.5%.
· The
increase in revenue is made up of a A$1.3m increase in product
sales offset by a A$0.3m decrease in licence revenue which reflects
the shift in the Company's business model to product
sales.
·
The increase in product sales
of 39.7% compared to FY23 is supported by strong growth across the
Asia Pacific and Europe regions.
·
No licence revenue is
recorded in FY24 following the resolution of the legacy patent
infringement commercial dispute (FY23: A$0.3m licence fee
revenue).
· Gross
margin of 30% is down from the last financial year mainly due to
the increase in product sales which have a lower gross margin
compared to licence fee revenue.
· Adjusted EBITDA loss* of A$1.6m, is lower than the previous
year (A$1.7m).
·
Loss after tax for the year of
A$6.0m was significantly impacted by A$3.2m of non-recurring costs,
being the legal and restructuring costs incurred during the
financial year.
*
Adjusted to exclude legal expenses for patent infringement, credit
loss provision, restructuring costs and the amortisation of
share-based payment expenses.
Current Trading
·
Customer orders received, and
products shipped and invoiced for the five months to 28 November
2024 continue to track ahead of the equivalent period in
FY24.
· Backlog
as at 28 November 2024 was A$2.1m.
· Book to
bill ratio of 1.2 as at 28 November 2024.
·
R&D tax credit of $1.2m
(net) has been delayed and is now anticipated to be received by the
end of January 2025. The delay in timing of the receipt is partly
due to the delayed completion of the audited accounts and partly
due to an expected increase in the time taken by the Australian Tax
Office to review and process R&D claims lodged by Australian
corporates.
· Cash
reserves held as at 28 November 2024 are A$1.6m following receipt
of the first tranche of funds from the recent equity
fundraising.
· Following approval of the appropriate resolutions by
shareholders at the Company's general meeting on 5 December and
settlement of the second tranche of the fundraising, the Company
will have received approximately A$5.4m (net of costs) from the
equity fundraising.
Electronic copies of CAP-XX's
audited annual report and accounts for the year ended 30 June 2024
will shortly be available from the Company's
website: www.cap-xx.com
For
further information contact:
CAP-XX Limited
+61 (2) 9157 0000
Pat Elliott (Chairman)
Lars Stegmann (Chief Executive
Officer)
Allenby Capital (Nominated Adviser and
Broker)
+44 (0) 20 3328 5656
David Hart / Piers Shimwell
(Corporate Finance)
Jos Pinnington/Tony Quirke (Sales and
Corporate Broking)
About CAP-XX
CAP-XX (LSE: CPX) is a leader in the
design and manufacture of thin, flat supercapacitors and energy
management systems used in portable and small-scale electronic
devices, and to an increasing extent, in larger applications such
as automotive and renewable energy. The unique feature of CAP-XX
supercapacitors is their very high-power density and high energy
storage capacity in a space-efficient prismatic package. These
attributes are essential in power-hungry consumer and industrial
electronics and deliver similar benefits in automotive and other
transportation applications.
Chief Executive's review
As I look back on the past financial
year, I am pleased to share that despite a complex and evolving
landscape, our company has demonstrated remarkable resilience and
strong growth in the passive electronics market. In a year marked
by global economic uncertainties, supply chain disruptions and
shifting geopolitical dynamics, we have not only navigated these
challenges but have emerged stronger.
The passive electronic components
market, like many others, faced significant headwinds due to
geopolitical tensions, trade disputes, increased sanctions and
regulatory changes. These factors had a direct impact on global
supply chains and market access, while rising material costs and
logistics delays added additional pressure. Many businesses were
forced to rethink their strategies in response to these evolving
challenges.
However, we anticipated many of
these developments early on and took decisive action. By investing
strategically in research and development (R&D) and
intellectual property (IP) development, we were able to strengthen
our competitive edge. Our commitment to diversifying our supplier
relationships, expanding sourcing strategies and investing in
advanced technology enabled us to effectively mitigate disruptions.
Additionally, by focusing on regional activities, we reduced our
dependency on any single market and enhanced our ability to adapt
to local regulatory requirements.
I am proud to report that, despite
these challenges, we achieved robust sales growth and exceeded our
internal FY24 expectations of A$4.4 million, with reported sales
revenue of A$4.6 million for FY24. This success is a direct result
of the expertise, agility and commitment of our Distribution and
Representative Network, as well as our exceptional internal team.
Their ability to swiftly respond to market shifts, coupled with a
focus on operational excellence, allowed us to capitalise on the
growing demand for passive electronic components across key
industries such as electric vehicles, telecommunications,
healthcare, Industrial IoT and renewable energy.
Looking ahead to the current
financial year, we remain optimistic about our future prospects.
While geopolitical tensions and economic uncertainty continue to
present challenges, we are confident that our strategic initiatives
and talented workforce position us well to thrive in this
environment. Our focus will remain on innovation, operational
efficiency and strengthening our global Distribution Network, all
while ensuring that we continue to be a trusted partner to our
customers worldwide.
We are pleased to report that we
successfully raised a total of GBP 2.15 million in April
2024. Since the financial year end, we have conditionally
raised a further GBP 3.025 million, subject to shareholder approval
on 5 December 2024. These funds will play a crucial role in
securing the working capital necessary for our continued growth and
expansion. Further, since the financial year end, we have
successfully onboarded the Swiss manufacturer SCHURTER AG as a new
strategic partner and our vendor accreditation with DigiKey
Corporation in the USA has been upgraded from 'Marketplace' to
'Fulfilment'. With this solid backing, we are well-equipped to
accelerate our plans and drive even greater success in the months
ahead.
In closing, I would like to extend
my deepest gratitude to our employees, whose unwavering dedication
has been the driving force behind our success. I also want to thank
our shareholders for their continued trust and support. Together,
we have built a resilient and forward-looking business, poised to
seize the opportunities that lie ahead.
Lars Stegmann
Chief Executive Officer
29 November 2024
Chairman's Report
FY24 was the first full year of
CAP-XX's transformation under the leadership of our CEO, Lars
Stegman. Lars has made great strides in turning CAP-XX into a
customer-focussed designer, manufacturer and supplier of
supercapacitor products based on our proprietary technology. Key
features of these changes include the appointment of new sales and
customer support staff and recruiting a team of distributors to
provide CAP-XX with much wider market reach. It is early days in
this transformation, but we are now seeing strong growth in sales
of our current product range.
To further transform CAP-XX, in June
2024, we added three new Non-Executive Directors who each bring a
broad range of very relevant experience and knowledge. Dr Graham
Cooley, Peter Fraser and Dr. Anthony Sive were appointed in June
2024 and have in the past few months proven invaluable to the
ongoing transformation of the Company. In addition, we have
appointed Dr Alex Bilyk as Chief Technology Officer, Jo Morbey as
Company Secretary, Keith Siu as Financial Controller and Claire
Cheuh as Customer Service lead. These appointments are all about
making sure that the Company has the skills in all areas of
leadership to succeed in capitalising on the world-leading
supercapacitor intellectual property that the Company has
developed.
Revenue for FY24 was up 26%, from
A$3.6 million to A$4.6 million. The increase of A$1.0 million is
represented by a $1.3m increase in product sales and a $0.3m
decrease in licence revenue. However, our EBITDA loss
increased to A$5.0 million reflecting legal costs as well as costs
related to the restructuring of the business. These restructuring
costs are expected to be substantially reduced in FY25 and are
expensed even though they set the scene for subsequent improvements
in trading outcomes.
We had a significant set-back during
the year as we lost our legal action against Maxwell Technologies.
This action related to patents that had expired so the legal result
does not, in any way, impact our ongoing business and our current
suite of intellectual property. We have now settled all outstanding
legal matters with both Maxwell Technologies and AVX Corporation.
This enables the Board and management to be focussed on improving
the business performance via product sales.
Our over-arching immediate objective
is to get into a cash flow breakeven position. This will require
further growth in revenues. For the first quarter of FY25, revenues
grew at 36% ahead of the equivalent period in FY24. We consider
this a strong performance when compared to an overall sluggishness
in global passive electronic components markets. In particular, we
are seeing a significant growth in Europe reflecting new design-ins
and our expanded distribution network. If we can maintain this rate
of growth, then we would anticipate that the Company will start to
record a cash breakeven position towards the end of FY26. It
should be noted that all the revenue to date in FY25, relate to our
existing product set and none from the three new product groups
that we have been developing and are now releasing for customer
evaluation.
Despite the trading losses and
capital constraints, we have maintained our strong focus on
research and development. During the year, we filed two
international patents. One of these is related to the development
of the cylindrical surface mount technology ("SMT") which has the
potential to revolutionise the way supercapacitors are mounted on
printed circuit boards. These products still achieve energy and
power density levels comparable with our standard supercapacitors.
The second patent relates to a new polymer binder that enables
high-temperature stability, improved environmental attributes and
superior electrical performance. Apart from use in electric
double-layer supercapacitors, this new binder system can be applied
to manufacture and support our new SMT product to withstand the
high temperatures of any reflow oven. Further it could be used in
any battery supply.
Subsequent to the end of the
financial year, we have filed an additional two international
patents that build upon the technologies developed around the SMT
and the new polymer binder.
We consider these technology
developments as break-through, and it is important to have the IP
protected by patents.
We have also entered into a
strategic technology partnership with SCHURTER AG which has also
acquired a 4.69% shareholding in the Company. Through this
partnership SCHURTER and CAP-XX will work closely together on
technology development and co-branded supercapacitor products. By
combining their extensive knowledge and capabilities, CAP-XX and
SCHURTER aim to jointly develop innovative, competitive products
and new application-specific solutions for the industrial market.
This partnership with SCHURTER offers great potential for CAP-XX
especially in further development and the introduction of our new
product ranges.
On commercialising these
technologies, we have made excellent progress in finalising the
development of the SMT range and have produced ex-plant samples
from our Seven Hills facility for evaluation by our major
customers.
The SMT range is break-through
technology that, for the first time, allows a supercapacitor to
withstand the high temperatures of a re-flow oven. This will enable
CAP-XX supercapacitors to be included in electronic devices
manufactured by automated assembly lines, with significantly
reduced costs. We expect this to enable our SMT device to penetrate
many high-volume applications.
We are now in the process of
pursuing design wins that would lead to purchase orders and much
higher manufacturing volumes.
The second, new product range we
have been developing is the DMH range of very thin (0.4 mm)
supercapacitors. This provides a form factor suitable for numerous
IoT, medical, wearables, telecommunications, drones and other
industrial sectors. We are not aware of any competing
supercapacitors that are this thin, so believe we have a
significant competitive advantage for many potentially high-volume
applications. Customer evaluation is underway and initial feedback
is encouraging.
Our third significant new product
development is the 3V supercapacitor product which we can now
produce in volume. 3V supercapacitors offer cost-savings in
electronic manufacture as it matches 3V battery systems with a
supercapacitor for surge power requirements.
In addition to the development of
our own proprietary technologies, we continue to evaluate other
related technology developments and, where appropriate, enter into
commercial arrangements for evaluation and potential
commercialisation. In line with this approach, we have entered into
a Joint Venture with Ionic Industries to develop their graphene
technologies for supercapacitors. Post the financial year end, we
entered into a Memorandum of Understanding with National University
of Singapore's Institute for Functional Intelligent Materials ("NUS
I-FIM") for collaborative research and development efforts in the
field of new technology and substrates.
During the financial year, we raised
£2.15 million in equity capital, via a combination of a placing,
subscription and retail offer which was completed in April 2024.
The proceeds were mainly applied to settle litigation expenses,
restructuring costs and general working capital. We are grateful
for the support of our shareholders through the provision of the
necessary capital. Since the financial year end, we have
conditionally raised a further £3.025 million in equity capital in
a similar structure to further enhance the Company's financial
position and pursue its strategies. Part of the capital raise
is subject to shareholder approval on 5 December 2024
To ensure that we maximise the
benefits of our existing product range and new products, we have
also expanded our distribution network. As an integral part of our
new distribution strategy, we are ensuring that the customer and
their specific requirements are the core focus. The CAP-XX direct
sales force is being expanded to ensure that a greater geographic
reach is in place while CAP-XX representatives will have smaller
regional territories, with a significant increase in customer
communication. To ensure that cash reserves are conserved, the
additional sales representatives are being engaged on a commission
basis. This has already resulted in driving short-term sales growth
and early results are promising. New sales representatives are
currently in place in the US (four), Europe (one) and South Africa
(one).
Whilst our FY24 results remain below
break-even, we have numerous reasons to believe that CAP-XX is on a
trajectory to become profitable under Lars Stegmann's leadership.
Paramount to this is the strong team of employees we have who have
embraced and are contributing to the changes that are needed to
enable CAP-XX to perform well for its customers and shareholders
while meeting or exceeding the necessary standards of ESG. We are
indebted to all of our staff.
The Board is confident that becoming
customer-centric with much improved market knowledge, our
distribution strategy, and new product introductions will drive the
increase in revenues, so the Company achieves its positive EBITDA
goal in the shortest possible time frame.
Patrick Elliott
Chairman
29 November 2024
Business Review
Review of Operations and Activities
CAP-XX has made significant strides
in its ongoing transformation process, aimed at optimising
operations and management to ensure sustainable growth. This
strategic initiative has been designed to address both operational
efficiency and financial stability, focusing on reducing our burn
rate while maintaining the high standards of innovation that define
our brand. The adjustments we have implemented are geared towards
building a leaner, more adaptive organisation, better suited to
navigate the current market landscape and secure long-term
success.
Operational Changes
To improve operational efficiency,
we have streamlined our planning and working processes through a
series of targeted changes:
1.
Optimisation of Production Processes: We have implemented advanced
resource planning tools and automated workflows that minimise waste
and improve production timelines. This has enabled us to reduce
excess inventory and better align production capacity with market
demand.
2. Focus on
Core Competencies: By concentrating resources on high-impact
projects and deprioritising non-core activities, we have increased
our focus on areas that drive the most value. This shift has
allowed us to reallocate efforts towards product innovation and
customer-centric solutions.
3. Digital
Transformation of Workflows: Our adoption of digital tools has
automated many administrative and repetitive tasks, freeing up our
teams to focus on strategic initiatives. This transition will lead
to a significant reduction in operational costs, alongside faster
and more efficient project delivery.
Management Adjustments
As part of our transformation, we
have also made adjustments to our management structure to ensure
alignment with our strategic goals:
1. Restructuring of
Management Team: To support our streamlined operations, we have
restructured our management team, focusing on empowering key
leaders who can drive agility and innovation. This includes
redefining roles and responsibilities to ensure that
decision-making is faster and more efficient.
2. Cost-Sensitive
Budgeting Approach: Our new budgeting framework is centred on
reducing unnecessary expenditures. We have implemented more
stringent financial controls across departments, with a focus on
monitoring project budgets and prioritising initiatives that
promise the highest return on investment.
3. Enhanced Employee
Training Programs: We will introduce training programs that promote
a culture of efficiency and continuous improvement among our
workforce. This initiative will not only improve skillsets but will
also foster a mindset of ownership and accountability at all
levels.
These transformations have already
delivered measurable improvements. Our cash burn rate has decreased
by a substantial percentage over the past 12 months, aligning our
cash flow with our long-term financial targets. Moreover, the
emphasis on optimised planning and enhanced operational discipline
has resulted in faster project turnaround times and an improved
ability to respond to market shifts. The Company is now better
positioned to maintain its leadership in the technology sector
while pursuing sustainable growth in a rapidly changing
environment.
Looking ahead, we remain committed
to further refining our operational strategies and management
practices. By maintaining our focus on efficiency, innovation, and
fiscal discipline, we are confident in our ability to navigate
upcoming challenges and seize new opportunities. Our continued
investment in technology and talent will ensure that we remain at
the forefront of industry advancements, all while delivering
consistent value to our stakeholders.
In summary, the past year has been
one of transformation and progress. We are proud of the steps we
have taken to optimise our planning and working processes, and we
look forward to building on this momentum in the year to
come.
Business Environment
The current supercapacitor market,
particularly in the Electric Double-Layer Capacitor (EDLC) segment,
is characterised by rapid growth driven by increasing demand for
energy storage solutions in various applications, including
electric vehicles, renewable energy systems, IoT, medical
healthcare and industrial equipment. EDLCs are favoured for their
high-power density, long cycle life and fast charging capabilities,
making them ideal for applications requiring quick bursts of energy
and reliable performance.
Within the EDLC segment, prismatic
supercapacitors have gained traction due to their compact form
factor and ease of integration into space-constrained devices.
Prismatic designs offer higher energy density compared to
cylindrical counterparts, making them suitable for emerging
applications like automotive power systems, grid storage, IoT,
medical healthcare and advanced electronics.
Despite growing market
opportunities, the competitive landscape remains intense with
pressure on pricing due to the influx of new manufacturers and the
pursuit of economies of scale. However, innovations in materials
and improvements in energy density present significant
opportunities for differentiation. Companies that can balance
cost-efficiency with high-performance characteristics are
well-positioned to capture market share and drive growth in this
expanding industry.
Opportunities
The supercapacitor market continues
to present significant opportunities for growth, driven by the
increasing demand for high-efficiency energy storage solutions
across automotive, renewable energy, IoT, healthcare and industrial
electronic sectors. Our expanded product portfolio, including DMH
(smallest formfactor with 0.4mm), DMV (3 Volt version), and SMT
(Surface-Mount Technology) supercapacitors, positions us to capture
emerging market opportunities and meet diverse customer
needs.
The DMH and DMV models are designed
to offer superior energy density and enhanced power capabilities,
ideal for applications such as wearables, industrial power systems
and advanced energy storage. These products align with the market's
shift towards electrification and the need for efficient,
fast-charging solutions.
The SMT line, offering compact,
surface-mounted supercapacitors, caters to miniaturised devices in
consumer electronics and IoT applications, where space and power
efficiency are critical. This product range enables us to serve new
markets and diversify our revenue streams while maintaining our
competitive edge through advanced design and integration
capabilities.
By strategically expanding into
these segments, we aim to leverage our innovation capabilities and
secure a strong foothold in the high-growth areas of the
supercapacitor market, ensuring long-term profitability and market
leadership.
Research and Development
The markets in which the Company
operates are competitive and are characterised by rapid
technological change. CAP-XX has a strong competitive position in
prismatic supercapacitors in all of its target markets as a result
of its capability to produce supercapacitors with a high energy and
power density in a small, conveniently sized, flat package.
CAP-XX's devices are also lightweight, work over a broad
temperature range and have an operating lifetime measured in
years.
The Company's success depends on its
ability to protect and prevent any infringements of its
intellectual property. To protect this important asset, the Company
has considerable intellectual property embodied in its patents
covering the design, manufacture and use of its high-performance
supercapacitors. The CAP-XX patent portfolio currently consists of
seven patent families, with seven granted national patents with an
additional two patent applications pending in various
jurisdictions. The Company's intellectual property strategy has
been to build value by focusing on opportunities to capture market
share and exclude competition, with an IP portfolio capable of
generating licensing revenue. The Directors believe that
comprehensive embodiments and interlocking patent groups, combined
with a 'quick to file, quick to abandon' policy, have given the
Company a strong and focused IP portfolio.
Outlook
The major focus for CAP-XX continues
to be towards becoming profitable and cashflow positive in
FY26. This will be achieved by the transformation process to
increase efficiency and lower costs, through an increased focus on
the customer supported with a stabilised distribution network,
supplemented by the newly launched product families and the
intellectual property which the Company is continuously
developing.
Financial performance
A reconciliation of the loss
attributable to the owners of CAP-XX Limited as reported in the
consolidated statement of profit or loss through to EBITDA and
Adjusted EBITDA is tabled below:
EBITDA and Adjusted EBITDA Calculation
|
|
Consolidated
|
|
|
2024
|
2023
|
|
|
AUD
|
AUD
|
Loss attributable to owners of CAP-XX
Limited
|
|
(5,987,297)
|
(5,559,127)
|
Depreciation /
Amortisation
|
|
734,726
|
741,552
|
Interest Expense
|
|
307,268
|
287,208
|
Interest Income
|
|
(4,929)
|
(664)
|
|
|
|
|
EBITDA
|
|
(4,950,232)
|
(4,531,031)
|
|
|
|
|
Share Based payments
|
|
131,399
|
613,980
|
|
|
|
|
Add back: Non-recurring
costs
|
|
|
|
Legal costs incurred in resolving
licence fee disputes
|
|
2,218,388
|
1,472,664
|
Credit loss associated with licence
fee disputes
|
|
75,652
|
189,491
|
Restructuring costs
|
|
954,338
|
-
|
CEO transition costs
|
|
-
|
872,122
|
|
|
|
|
Deduct: Non-recurring
income
|
|
|
|
Licence fees and royalties recognised
in the year
|
|
-
|
(342,998)
|
|
|
|
|
Adjusted EBITDA
|
|
(1,570,455)
|
(1,725,772)
|
The Company reported an EBITDA loss
of A$5.0 million in FY24. The EBITDA loss increased by $0.4m
from FY23 mainly due to the increase in costs associated with
resolving the legacy licence fee disputes.
Adjusted EBITDA for FY24 excludes
non-recurring transactions associated with resolving the licence
fee disputes and the costs incurred in FY24 from restructuring the
business. Adjusted EBITDA for FY23 excludes non-recurring
transactions associated with resolving the licence fee disputes,
the CEO transition costs and excludes non-recurring income
following the settlement of the licence fee disputes.
Adjusted EBITDA loss has decreased by $0.2m when comparing FY23
performance to FY24.
Certain financial information in the
Chairman's Report and Business Review reference Earnings Before
Interest, Tax, Depreciation and Amortisation (EBITDA) and adjusted
EBITDA have been derived from the audited financial
statements.
EBITDA and adjusted EBITDA positions
are non-IFRS financial information used by the Directors and
Management to assess the underlying performance of the business and
as such have not been audited.
CAP-XX Limited
Consolidated statement of profit or
loss
For the year ended 30 June 2024
|
|
Consolidated
|
|
|
|
|
|
|
2024
|
2023
|
Currency: Australian
Dollars
|
Notes
|
$
|
$
|
|
|
|
|
Revenue from contracts with customers
|
1
|
4,593,490
|
3,631,690
|
Cost of sales
|
2
|
(3,214,710)
|
(2,060,527)
|
Gross Profit
|
|
1,378,780
|
1,571,163
|
|
|
|
|
Other income
|
3
|
1,950,780
|
2,165,429
|
|
|
|
|
General and administrative
expenses
|
|
(2,423,857)
|
(2,407,328)
|
Process and engineering
expenses
|
|
(1,320,762)
|
(1,357,516)
|
Selling and marketing
expenses
|
|
(691,090)
|
(846,536)
|
Research and development
expenses
|
|
(1,264,491)
|
(1,377,519)
|
Legal expenses
|
|
(2,255,213)
|
(1,472,664)
|
Share based payment
expense
|
2
|
(131,399)
|
(613,980)
|
Other expenses
|
2
|
(192,980)
|
(192,080)
|
Depreciation and
Amortisation
|
2
|
(734,726)
|
(741,552)
|
Interest expense
|
2
|
(307,268)
|
(287,208)
|
Interest income
|
|
4,929
|
664
|
|
|
|
|
Loss before income tax
|
|
(5,987,297)
|
(5,559,127)
|
|
|
|
|
Income tax benefit
|
|
-
|
-
|
|
|
|
|
Net
loss for the year
|
|
(5,987,297)
|
(5,559,127)
|
|
|
|
|
Loss attributable to owners of CAP-XX
Limited
|
|
(5,987,297)
|
(5,559,127)
|
|
|
|
|
Earnings per share for loss attributable to the ordinary
equity holders of the Company
|
|
Cents
|
Cents
|
|
Basic loss per share
|
4
|
(0.54)
|
(1.05)
|
|
Diluted loss per share
|
4
|
(0.54)
|
(1.05)
|
|
|
|
|
|
|
|
The above consolidated statement of profit or loss should be
read in conjunction with the accompanying notes.
CAP-XX Limited
Consolidated statement of comprehensive
income
For the year ended 30 June 2024
|
Consolidated
|
|
|
|
|
|
|
2024
|
2023
|
Currency: Australian Dollars
|
Notes
|
$
|
$
|
Loss for the year
|
|
(5,987,297)
|
(5,559,127)
|
Other comprehensive
income/(loss)
|
|
|
|
Items that may be reclassified subsequently to profit or
loss
|
|
|
|
Exchange differences on translation
of foreign operations
|
|
(43,068)
|
(27,433)
|
Other comprehensive income for the
year, net of tax
|
|
(43,068)
|
(27,433)
|
Total comprehensive (loss)/income
for the year attributable to owners of CAP-XX Limited
|
|
(6,030,365)
|
(5,586,560)
|
The above consolidated statement of comprehensive income
should be read in conjunction with the accompanying
notes.
CAP-XX Limited
Consolidated statement of financial
position
As at 30 June 2024
|
|
Consolidated
|
|
|
|
|
|
|
2024
|
2023
|
Currency: Australian
Dollars
|
Notes
|
$
|
$
|
|
|
|
|
ASSETS
|
|
|
|
Current assets
|
|
|
|
Cash and cash equivalents
|
|
1,916,995
|
2,643,810
|
Receivables
|
|
686,065
|
959,515
|
Inventories
|
|
1,678,616
|
2,201,906
|
Other
|
|
1,993,015
|
2,429,946
|
Total current assets
|
|
6,274,691
|
8,235,177
|
|
|
|
|
Non-current assets
|
|
|
|
Property, plant and
equipment
|
|
2,043,449
|
2,428,233
|
Right of use assets
|
|
1,847,504
|
2,193,777
|
Other
|
|
204,808
|
204,808
|
Total non-current assets
|
|
4,095,761
|
4,826,818
|
|
|
|
|
Total assets
|
|
10,370,452
|
13,061,995
|
|
|
|
|
LIABILITIES
|
|
|
|
Current liabilities
|
|
|
|
Payables
|
|
1,658,885
|
1,833,557
|
Lease liabilities
|
|
261,521
|
194,888
|
Provisions
|
|
456,124
|
632,655
|
Interest bearing
liabilities
|
|
768,174
|
1,038,054
|
Total current liabilities
|
|
3,144,704
|
3,699,154
|
|
|
|
|
Non-current liabilities
|
|
|
|
Lease liabilities
|
|
1,746,642
|
2,024,584
|
Provisions
|
|
869,730
|
803,910
|
Total non-current
liabilities
|
|
2,616,372
|
2,828,494
|
|
|
|
|
Total liabilities
|
|
5,761,076
|
6,527,648
|
|
|
|
|
Net
assets
|
|
4,609,376
|
6,534,347
|
|
|
|
|
EQUITY
|
|
|
|
Contributed equity
|
|
122,900,813
|
119,175,769
|
Reserves
|
|
8,437,602
|
8,100,320
|
Accumulated losses
|
|
(126,729,039)
|
(120,741,742)
|
TOTAL EQUITY
|
|
4,609,376
|
6,534,347
|
The
above consolidated statement of financial position should be read
in conjunction with the accompanying notes.
CAP-XX Limited
Consolidated statement of changes in
equity
For the year ended 30 June 2024
|
Consolidated
|
|
|
Currency: Australian
Dollars
|
Notes
|
Contributed
Equity
$
|
Reserves
$
|
Accumulated
losses
$
|
Total
$
|
Balance at
30 June 2022
|
|
114,511,790
|
7,513,773
|
(115,182,615)
|
6,842,948
|
Loss for
the year
|
|
-
|
-
|
(5,559,127)
|
(5,559,127)
|
Other
comprehensive income
|
|
-
|
(27,433)
|
-
|
(27,433)
|
Transactions with owners in their capacity as
owners:
|
|
|
|
|
|
Contributions of equity, net of transaction costs and
tax
|
|
4,663,979
|
-
|
-
|
4,663,979
|
Employee
share options ‑ value of employee services
|
|
-
|
613,980
|
-
|
613,980
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 June
2023
|
|
119,175,769
|
8,100,320
|
(120,741,742)
|
6,534,347
|
Loss for the
year
|
|
-
|
-
|
(5,987,297)
|
(5,987,297)
|
Other comprehensive
income
|
|
-
|
(43,068)
|
-
|
(43,068)
|
Transactions with owners in
their capacity as owners:
|
|
|
|
|
|
Contributions of equity, net of transaction costs and
tax
|
|
3,725,044
|
-
|
-
|
3,725,044
|
Share
warrants issued
|
|
-
|
249,016
|
-
|
249,016
|
Employee
share options ‑ value of employee services
|
|
-
|
131,334
|
-
|
131,334
|
|
|
|
|
|
|
Balance at 30 June
2024
|
|
122,900,813
|
8,437,602
|
(126,729,039)
|
4,609,376
|
|
|
|
|
|
|
|
The
above consolidated statement of changes in equity should be read in
conjunction with the accompanying notes.
|
CAP-XX Limited
Consolidated statement of cash flows
For the year ended 30 June 2024
|
|
Consolidated
|
|
|
|
|
|
|
2024
|
2023
|
Currency: Australian
Dollars
|
Notes
|
$
|
$
|
|
|
|
|
Cash
flows from operating activities
|
|
|
|
Receipts from customers (inclusive of
goods and services tax)
|
|
4,958,534
|
3,806,845
|
Payments to suppliers and employees
(inclusive of goods and services tax)
|
|
(10,891,212)
|
(9,976,681)
|
|
|
(5,932,678)
|
(6,169,836)
|
R&D Tax incentive
received
|
|
2,078,779
|
2,043,384
|
Interest paid
|
|
(188,465)
|
(207,787)
|
Interest received
|
|
4,929
|
664
|
Net
cash (outflow) from operating activities
|
|
(4,037,435)
|
(4,333,575)
|
|
|
|
|
Cash
flows from investing activities
|
|
|
|
Payments for property, plant and
equipment (net)
|
|
(20,381)
|
(118,166)
|
Net
cash (outflow) from investing activities
|
|
(20,381)
|
(118,166)
|
|
|
|
|
Cash
flows from financing activities
|
|
|
|
Proceeds from issue of
shares
|
|
4,321,723
|
5,074,950
|
Costs associated with the issue of
shares
|
|
(347,662)
|
(410,971)
|
Repayment of borrowings
|
|
(1,111,934)
|
-
|
Proceeds from borrowings
|
|
723,251
|
1,038,054
|
Principal repayments for lease
liabilities
|
|
(211,309)
|
(193,763)
|
Net
cash inflow from financing activities
|
|
3,374,069
|
5,508,270
|
|
|
|
|
Net increase/(decrease) in cash and cash
equivalents
|
|
(683,747)
|
1,056,529
|
Cash and cash equivalents at the
beginning of the financial year
|
|
2,643,810
|
1,614,714
|
Effects of exchange rate changes on cash and cash
equivalents
|
|
(43,068)
|
(27,433)
|
Cash
and cash equivalents at the end of the financial
year
|
|
1,916,995
|
2,643,810
|
|
|
|
|
The above consolidated statement of cash flows should be read
in conjunction with the accompanying notes.
Notes to the financial statements
Basis of preparation
The financial information included
in this announcement does not constitute statutory accounts within
the meaning of the Australian Corporations Act 2001. Whilst
the financial information has been computed in accordance with
Australian equivalents to International Financial Reporting
standards and other authoritative pronouncements of the Australian
Accounting Standards Board, Urgent Issues Group Interpretations and
the Corporations Act 2001, this announcement does not itself
contain sufficient information to comply with those
requirements.
Note
1 Revenue
|
|
Consolidated
|
|
|
2024
|
2023
|
|
|
$
|
$
|
Sales revenue
|
|
|
|
Sale of goods (recognised at a point
in time)
|
|
4,593,490
|
3,288,692
|
Licence Fees & Royalties
(recognised at a point in time)
|
|
-
|
342,998
|
|
|
4,593,490
|
3,631,690
|
|
|
|
|
Other revenue
|
|
|
|
Interest
|
|
4,929
|
664
|
Note 2
Expenses
|
|
Consolidated
|
|
|
2024
|
2023
|
|
|
$
|
$
|
|
|
Loss before income tax includes the
following specific expenses:
|
|
|
|
|
Cost of sale of goods
|
|
|
|
Direct materials and
labour
|
|
2,722,251
|
1,805,749
|
Movement in stock
provision
|
|
95,892
|
(19,033)
|
Indirect manufacturing
expenses
|
|
396,567
|
273,811
|
Total cost of sale of
goods
|
|
3,214,710
|
2,060,527
|
|
|
|
|
Depreciation
|
|
|
|
Plant and
equipment
|
|
387,354
|
384,635
|
Furniture and
fittings
|
|
262
|
294
|
Leasehold
improvements
|
|
837
|
1,124
|
Right of use
Assets
|
|
346,273
|
355,499
|
Total depreciation
|
|
734,726
|
741,552
|
|
|
|
|
Other expenses - movement in provisions
|
|
|
|
Allowance for expected
credit loss
|
|
75,652
|
189,491
|
Provision for make good
on premises
|
|
52,086
|
40,999
|
Provision for
Withholding Tax Diminution
|
|
-
|
18,274
|
|
|
127,738
|
248,764
|
Finance costs
|
|
|
|
Interest - lease
liabilities
|
|
188,465
|
206,663
|
Interest - R&D
Advance
|
|
118,803
|
80,545
|
|
|
307,268
|
287,208
|
|
|
|
|
Employee benefits expense
|
|
3,551,320
|
4,161,394
|
Superannuation expense
|
|
379,701
|
397,130
|
Share based payments
|
|
131,334
|
613,980
|
|
|
|
|
Note 3 Other
income
|
|
Consolidated
|
|
|
2024
|
2023
|
|
|
$
|
$
|
|
|
|
|
Foreign Exchange Gains -
(net)
|
|
-
|
22,045
|
R&D Tax Incentive
|
|
1,950,780
|
2,143,384
|
|
|
1,950,780
|
2,165,429
|
|
|
|
|
Note 4 Earnings per
share
Earnings per share for (loss)
attributable to the ordinary equity holders of the
Group.
|
Consolidated
|
|
2024
|
2023
|
|
Cents
|
Cents
|
(a) Basic earnings
per share
|
|
|
(Loss) attributable to the ordinary
equity holders of the Company
|
(0.54)
|
(1.05)
|
|
|
|
(b) Diluted earnings
per share
|
|
|
(Loss) attributable to the ordinary
equity holders of the Company
|
(0.54)
|
(1.05)
|
|
|
|
|
Consolidated
|
|
2024
|
2023
|
|
Number
|
Number
|
(c)
Weighted average number of shares used as the
denominator
|
|
|
Weighted average number of ordinary
shares used as the denominator in calculating basic earnings per
share
|
1,118,079,098
|
529,010,650
|
|
|
|
Weighted average number of ordinary
shares and potential ordinary shares used as the denominator in
calculating diluted earnings per share
|
1,118,079,098
|
529,010,650
|
Options are considered to be
potential ordinary shares. The options are not included in the
calculation of diluted earnings per share because they are
anti-dilutive. These options could potentially dilute basic
earnings per share in the future.