Announcement PDF ASX Market Announcements Australian Securities Exchange 20 Bridge Street Sydney NSW 2000 ASX Release MGM Wireless Ltd Monday, 31 August 2015 MGM Wireless announces 46% growth in net profit, increased dividend       Record and sixth successive increase in profit Net profit after tax up to record $1.04 million Revenue up 19% to $3.87 million Organic growth with message traffic up 6% New products: MGM School Events and All My Tribe Increased dividend declared of 1.3 cents per share (2014: 1.1c) Mobile technology specialist MGM Wireless (ASX: MWR) has reported record profit, increased cash balances and an increased dividend in its 2015 financial results announced today. The Company reported net profit after tax of $1,041,780 up 46% on the 2014 result of $717,541. The 2015 profit is the sixth successive increase in earnings by the Company. Earnings per share rose 44% to be 12.16 cents. The Company has announced an increased final dividend of 1.3 cents per share, up from 1.1 cents (unfranked, as the Company has been advised that franking is not available to it while tax paid is exceeded by refundable R&D tax offsets). Shareholders will be eligible to participate in a dividend reinvestment scheme (refer details in Appendix 4E). 2015 Key results twelve months ended 30 June $ million unless otherwise specified 2015 2014 Change Revenue 3.87 3.27 + 19% EBITDA 2.00 1.15 + 74% EBIT 1.31 0.98 + 35% Net Profit 1.04 0.72 + 46% Dividend per share (cents) 1.3 1.1 + 19% EBITDA margin 52% 36% + 16% Net cash from operating activities 1.69 1.06 + 60% Cash balance 1.53 1.08 + 42% Net cash/(debt) 1.38 0.88 + 57% Earnings per share (basic) cents 12.16 8.49 + 44% Contracted Schools & Early Learning Centres 1,165 1,088 + 7% Appendix 4E Preliminary final report Year ending 30 June 2015 The increase in profit featured improvements in operating margin on top of ongoing base-line growth in MGM Wireless’ contracted school customer base. Revenue grew by 19% to be $3,867,822, while EBITDA rose 74% to be $1,995,654. “The results for 2015 are a very pleasing outcome from the work put in by our team to grow the business, develop new products and improve our efficiency” said MGM Wireless Managing Director Mark Fortunatow. “Their efforts have translated into what is probably our strongest financial performance yet with exceptionally strong growth in revenue, earnings, operating margin and cash”. Mr Fortunatow said that the revenue and scale generated by new products such as Outreach+ and RollMarker had enabled the Company to accelerate revenue growth beyond the base line growth in contracted schools. Message traffic rose by 6% in 2015 compared with the previous year. MGM Wireless had 1,165 contracted schools at 30 June, 7% higher than the 1,088 contracted at the start of the year. “The traction gained by our new products saw our traffic and yield per customer really take off in 2015” said Mr Fortunatow. “Our investment in Outreach+ and RollMarker has delivered products that give users increased convenience by using smartphones for tasks previously paper based or time intensive. “For schools and users, this translates into savings in cost and time; for MGM Wireless it means more users using MGM products more often and for higher value applications. As a result, our revenue growth outstripped our customer growth, and our yield per customer rose” he said. Improved operating efficiency was reflected in an 11% cut to cost of sales achieved through the streamlining of business processes and cost reduction. The Company continued its commitment to research and development, with MGM School Events successfully completing a trial release, and the Company’s child safety and welfare smartphone and Apple Watch app released on the App Store in the final quarter of the year. AllMyTribe replaces MGM Pinpoint, with a refreshed brand and new features. “AllMyTribe has had an encouraging start, receiving a very good reception and achieving solid initial traction,” said Mr Fortunatow. “Based on feedback from parents who have downloaded and are using the app, the Company is rapidly developing and releasing improvements and enhancements to accelerate traction rates. Pleasingly, the Company is seeing daily growth in the number of parents who use the app to ensure their children have arrived safely at school or have returned home. The Android version of AllMyTribe is expected to be released this week. MGM School Events has had a very enthusiastic response from existing users, and will proceed to full release this year, adding to our revenue product range The strong earnings result was reflected in cash generation, with cashflow from operating activities of $1,691,926 up 60% on the 2014 comparative of $1,055,371. Cash balances rose from $1,077,840 to $1,526,754. Generation of free cash flow continued to be a feature of the business. MGM Wireless was able to record a 42% increase in cash balances after funding an 88% increase in research and development expenditure (up $501,850 to $1,069,569) and paying down borrowings of $50,000. Mr Fortunatow said MGM Wireless would continue to invest in research and development. “The results announced today showcase the value of successful product innovation in adding scale and lifting margins,” said Mr Fortunatow. “Our team is clearly capable of identifying opportunities and then developing the products that win customer acceptance and add to shareholder returns. “This is an ongoing discipline, and it is critical our investment in research and development keeps pace with the opportunities that technology presents for new business and the challenges it throws to Appendix 4E – Page 2 Appendix 4E Preliminary final report Year ending 30 June 2015 existing business. For this reason we are planning to increase our research and development significantly in 2016” said Mr Fortunatow. The total of 1,165 schools and early learning centres contracted at 30 June was 4.7% higher than at the beginning of the year and slightly higher than the corresponding figure of 1,154 at the 2015 half year. “The last six months in particular has seen increased market activity by new providers utilising app based mobile messaging services that do not offer attendance management or personalised messaging capability. We are well advanced in our own app based mobile messaging products, notwithstanding our firm belief that SMS messaging will remain the bedrock platform for school mobile communications for the foreseeable future. SMS messaging remains the sole channel that can always be relied upon to access every mobile device regardless of phone type or the social media and messaging preferences of individual users” said Mr Fortunatow. Mr Fortunatow said that after several years of strong growth, the current expectations were for 2016 to be a year of consolidation and a transition to the next phase of the Company’s development through the release of new products in existing and new markets. “Contracted revenue for the New Year is comparable with the position 12 months ago and we expect to be in a position to make an informed judgement on the full year outlook with the half year results”. About MGM Wireless Ltd and Messageyou, LLC MGM Wireless is recognized in Australia and internationally as a pioneer of socially responsible technology-enabled school communications with a proven track record to design, develop and successfully commercialise innovative world class technology products. The Company’s patented SMS School communication solutions empower schools to effectively communicate to parents and caregivers using SMS text messaging to improve student attendance, welfare, safety and parent engagement. Measurable benefits for schools include reduced operating costs, increased productivity and improved parent and community engagement which ultimately improve student learning and social outcomes. Schools in Australia and New Zealand use messageyou software in their day to day operations. For further information contact: MGM Wireless Ltd. - (ASX:MWR) Mark Fortunatow, CEO Web: www.mgmwireless.com Appendix 4E – Page 3 Mobile: +61 421 328 984 Phone: +61 8 8431 2300 Email: mfortunatow@mgmwireless.com Appendix 4E Preliminary final report Year ending 30 June 2015 Appendix 4E Preliminary Final Report Under Listing Rule 4.3A MGM Wireless Limited (ABN 93 091 351 530) Year Ending 30 June 2015 (Previous corresponding period – Year ending 30 June 2014) Appendix 4E – Page 4 Appendix 4E Preliminary final report Year ending 30 June 2015 Appendix 4E Preliminary Final Report MGM Wireless Limited (ABN 93 091 351 530) Year Ending 30 June 2015 (Previous corresponding period – Year ending 30 June 2014) Results for announcement to the market $ Revenue from ordinary activities Up 19% to 3,867,822 Profit/(loss) from ordinary activities after tax attributable to members Up 46% to 1,041,780 Net Profit/(loss) for period attributable to members Up 46% to 1,041,780 Dividends (distributions) Amount per security Franked amount per security Final dividend 1.3¢ Nil¢ Previous corresponding period 1.1¢ Nil¢ Record date for determining entitlements to dividends 23 September 2015 Payment date 4 November 2015 Net tangible asset backing Net tangible asset backing per ordinary security 30 June 2015 $0.24 30 June 2014 $0.17 Control gained or lost over entities during the period Name of entity Not applicable Date of gaining or losing control Not applicable Dividend or distribution reinvestment plan details The Company’s Board has resolved to establish a dividend reinvestment plan (DRP). The DRP is in operation in respect of the final dividend. The last date for lodgement of election notices under the DRP is 24 September 2015. Shares issued under the DRP will be priced at a discount of 5% to the average of the volume of the volume weighted average price of MWR shares between 24 September and 8 October 2015. There is no conduit foreign income for this dividend. Joint venture and associate details Not applicable Foreign entities' accounting standards used Not applicable Status of Audit The statutory financial statements of the consolidated entity are in the process of being audited. Appendix 4E – Page 5 Appendix 4E Preliminary final report Year ending 30 June 2015 MGM Wireless Limited Commentary on Results For the Year Ended 30 June 2015 The directors of MGM Wireless Ltd are pleased to report the Company’s financial results for the 12 months to 30 June 2015. Review of operations Description of operations MGM Wireless generates revenue and income through the provision of technology solutions that assist schools to improve communication within their communities and for cost effective management and improvement of student attendance and engagement. Through research and development, the Company has developed a range of products to meet school needs which are supplied and supported under long term contracts. The Company’s strategy to increase earnings and returns to shareholders involves:    expansion of the number of schools using MGM Wireless products innovation, development and sale of new products that provide additional revenue streams and increase yield per user optimisation of business operations to improve efficiency and operating margins. At 30 June 2015 MGM Wireless had 1,165 contracted schools and early learning centres compared to 1,088 at the beginning of the year Profit MGM Wireless recorded a net profit after tax of $1,041,780 for the 2015 financial year, 46% higher than the previous year’s profit after tax of $717,541. Earnings per share were 12.16 cents, up 44% on the previous corresponding figure of 8.49 cents. EBITDA of $1,995,654 was 74% higher than the 2014 figure of $1,154,144. EBIT of $1,313,997 was 35% above the 2014 comparative of $965,846. Operating margin (EBITDA/Revenue) improved significantly, rising from 36% to 52% Key elements in the profit result were:  revenue rising by 19% from $3,267,253 million to $3,867,822. Growth in licence fees and SMS revenue accounted for the large majority of the increase, reflecting growth in contracted schools and the increase in message traffic and value brought by new products. R& D grants received rose 25%.  Expenses rose 10% after: o an 11% reduction to cost of sales due to operating efficiencies and savings o an increase in amortisation from $144,503 to $638,356 attributable to additional charges associated with development expenditure capitalised in 2015. o a $150,000 increase in doubtful debts provision o reduced interest expense following debt reduction in the second half-year. The 2015 financial statements incorporate a change in the crediting of expenditure associated with capitalised development expenditure which has no impact on the total expenses and therefore no impact on profit but affects allocation between expense categories. Under the change, credit for capitalised expenditure is made against specific relevant expense categories. In 2014 and prior, a general credit for capitalised expenditure was made against corporate and administration costs. As a result, the final charge for corporate and administration costs was significantly lower than the 2015 comparative. On a like-for-like basis corporate and administration costs declined in 2015. Appendix 4E – Page 6 Appendix 4E Preliminary final report Year ending 30 June 2015 Cash flows Strong cash generation continues to be a feature of MGM Wireless. Cash generated by operating activities for 2015 of $1,691,926 represents EBITDA cash conversion of 85% and a 60% increase on the previous year’s $1,055,371. This cash flow was more than sufficient to fund research and development, debt reduction and increase year-end cash balances. Dividend payments of $94,241 were made during the year. Statement of financial position The Company maintains a strong statement of financial position with net cash of $1,376,754 after borrowings of $150,000. Total cash balance at 30 June of $1,526,754 was 42% higher than the opening figure of $1,077,840. Property plant and equipment reduced from $201,485 to $183,214 principally due to the reclassification of capitalised costs associated with website development to intangible assets. Intangible assets increased from $1,570,456 to $2,016,176; with capitalisation of development expenditure being the principal factor in the movement. Borrowings were reduced by $50,000 during the year. Total equity increased 34%, rising from $3,057,006 to $4,093,277. Appendix 4E – Page 7 Appendix 4E Preliminary final report Year ending 30 June 2015 Consolidated statement of profit or loss and other comprehensive income Group Year Ended Note Continuing Operations Revenue 30/06/2015 30/06/2014 $ $ 3,867,822 3,267,253 Corporate and administration Employee costs (261,728) (150,000) (15,174) (666,483) (93,571) (47,655) (365,963) (953,251) (293,969) (713) (16,719) (172,119) (99,537) (349,668) (1,368,682) Profit before tax 1,313,997 965,846 (272,217) (248,305) 1,041,780 717,541 foreign operations (4,839) - Other comprehensive income net of tax (4,839) - 1,036,941 717,541 1,041,780 717,541 1,036,941 717,541 2 Cost of sales Doubtful debts Borrowing costs Amortisation & depreciation Option issue costs Consulting fees Income tax expense 3 Profit for the year Other comprehensive income Exchange differences on translating Total comprehensive income for the year Profit attributable to: Owners of the Company Total comprehensive income attributable to: Owners of the Company Earnings per share From continuing and discontinued operations: Basic (cents per share) 4 12.16 8.49 Diluted (cents per share) 4 11.96 8.33 Appendix 4E – Page 8 Appendix 4E Preliminary final report Year ending 30 June 2015 Consolidated statement of financial position Group As At Note ASSETS Current Assets Cash and cash equivalents Trade and other receivables Other current assets 5 6 7 30/06/2015 $ 30/06/2014 $ 1,526,754 787,592 636,264 1,077,840 685,763 574,186 2,950,610 2,337,789 183,214 2,016,176 201,485 1,570,456 Total Non-Current Assets 2,199,390 1,771,941 Total Assets 5,150,000 4,109,730 508,773 221,611 176,339 451,812 190,301 210,611 906,723 852,724 150,000 200,000 150,000 200,000 Total Liabilities 1,056,723 1,052,724 Net Assets 4,093,277 3,057,006 7,376,993 396,467 (3,680,183) 7,376,993 307,735 (4,627,722) 4,093,277 3,057,006 Total Current Assets Non-Current Assets Property, plant and equipment Intangible assets LIABILITIES Current Liabilities Trade and other payables Provisions Current Tax Liabilities 9 10 11 13 Total Current Liabilities Non-Current Liabilities Borrowings EQUITY Parent entity interest: Issued capital Reserves Accumulated losses Total Equity Appendix 4E – Page 9 12 14 15 Appendix 4E Preliminary final report Year ending 30 June 2015 Consolidated statement of changes in equity Accumulate d Losses Issued Capital Option Issue Foreign Currency Translatio n Reserve $ Reserve Consolidated $ $ At 30 June 2013 7,195,825 (5,263,000) 219,402 5,973 2,158,200 Profit attributable to members - 717,541 - - 717,541 Payment of dividends - (83,691) - - (83,691) Shares issued to directors 159,968 - - - 159,968 Share issue costs (10,500) - - - (10,500) - - 107,340 - 107,340 31,700 - - - 31,700 Options exercised by directors - - (30,737) - (30,737) Currency translation differences - 1,428 5,757 - 7,185 7,376,993 (4,627,722) 301,762 5,973 3,057,006 Profit attributable to members - 1,041,780 - - 1,041,780 Payment of dividends - (94,241) - - (94,241) Options issued to directors - - 93,571 - 93,571 Currency translation differences - - - (4,839) (4,839) 7,376,993 (3,680,183) 395,333 1,134 4,093,277 Options issued to directors Shares issued in acquisition of intangible assets At 30 June 2014 At 30 June 2015 Appendix 4E – Page 10 $ Total Equity $ Appendix 4E Preliminary final report Year ending 30 June 2015 Consolidated statement of cash flows Group Year Ended 30/06/2015 30/06/2014 $ $ Note Cash flows from operating activities Profit (loss) for the year 1,041,780 717,541 666,483 93,571 150,000 (34,272) 1,917,562 172,119 713 167,618 1,057,991 (251,829) (62,078) 56,961 31,310 (203,144) 77,081 21,506 101,937 1,691,926 1,055,371 (24,571) (1,069,361) (1,093,932) (34,572) (44,000) (567,719) (646,291) (94,241) (50,000) (144,421) 159,967 (10,500) (83,691) 64,347 30,737 160,860 Net increase / decrease in cash held 453,753 569,940 Cash at the beginning of the year Effect of exchange rate changes Cash at the end of the year 1,077,840 (4,839) 1,526,754 526,854 (18,954) 1,077,840 Amortisation and depreciation Share based payments Doubtful debts provision Income tax expense recognised Movements in working capital: (Increase) / decrease in trade and other receivables (Increase) / decrease in other assets Increase / (decrease) in trade and other payables Increase / (decrease) in provisions Net cash generated from / (used in) operations Cash flows from investing activities Payments for plant and equipment Payments for intangible assets Payment for research and development Net cash provided / (used) by investing activities Cash flows from financing activities Proceeds from issue of shares Costs associated with the issue of shares Payment of dividends Repayment of borrowing Non cash movement of Retained Earnings Proceeds from options exercised Net cash provided / (used) by financing activities Appendix 4E – Page 11 6 Appendix 4E Preliminary final report Year ending 30 June 2015 MGM Wireless Limited Notes to the Financial Statements for the Year Ended 30 June 2015 1. Significant Accounting Policies Statement of Compliance The Appendix 4E preliminary final report has been prepared in accordance with ASX listing rules and the recognition and measurement criteria of Accounting Standards and interpretations. Accounting Standards include Australian equivalents to International Financial Reporting Standards. Basis of Preparation The Appendix 4E has been prepared on the basis of historical cost. The accounting policies and methods of computation adopted in the preparation of the Appendix 4E are consistent with those adopted and disclosed in the Company’s 2014 annual financial report. Group Year Ended 30/06/2015 30/06/2014 $ $ 2. Revenue The following is an analysis of the Group's revenue for the year. Revenue Sales revenue 3,157,199 2,698,473 R&D tax incentive revenue 710,623 568,780 Total revenue 3,867,822 3,267,253 Profit / loss for the year Prima facie tax benefit at 30% (2014: 30%) Non-assessable items Non-deductible items Utilisation of tax losses Adjustments recognised in the current year in relation to the current tax of prior years 1,313,997 394,199 (214,107) 344,691 (275,816) 965,846 289,754 (247,366) 395,726 (227,322) 23,250 37,513 Total income tax expense 272,217 248,305 3. Income Tax 3.1 Income tax expense The income tax expense for the year differs from the prima facie tax as follows: Appendix 4E – Page 12 Appendix 4E Preliminary final report Year ending 30 June 2015 Group Year Ended 30/06/2015 30/06/2014 $ $ 3.2 Deferred tax asset Deferred tax assets not brought to account arising from tax losses, the benefits of which will only be realised if the conditions for deductibility occur: - 275,816 12.16 8.49 From discontinued operations (cents per share) - - Total basic earnings per share (cents per share) 12.16 8.49 11.96 8.33 - - 11.96 8.33 Net profit / (loss) for the year attributable to owners of the Company 1,041,780 717,541 Earnings used in the calculation of total basic earnings per share 1,041,780 717,541 - - 1,041,780 717,541 8,567,414 8,451,465 4. Earnings per share Basic earnings per share From continuing operations (cents per share) Diluted earnings per share From continuing operations (cents per share) From discontinued operations (cents per share) Total diluted earnings per share (cents per share) 4.1 Basic earnings per share The earnings and weighted average number of ordinary shares used in the calculation of basic earnings per share are as follows. Profit for the year from discontinued operations used in the calculation of basic earnings per share from discontinued operations Earnings used in the calculation of basic earnings per share from continuing operations Weighted average number of ordinary shares for the purposes of basic earnings per share (all measures) Appendix 4E – Page 13 Appendix 4E Preliminary final report Year ending 30 June 2015 Group Year Ended 30/06/2015 30/06/2014 $ $ Net profit / (loss) for the year attributable to owners of the Company 1,041,780 717,541 Earnings used in the calculation of total diluted earnings per share 1,041,780 717,541 - - 1,041,780 717,541 8,794,623 8,615,353 4.2 Diluted earnings per share The earnings and weighted average number of ordinary shares used in the calculation of diluted earnings per share are as follows. Profit for the year from discontinued operations used in the calculation of diluted earnings per share from discontinued operations Earnings used in the calculation of diluted earnings per share from continuing operations Weighted average number of ordinary shares for the purposes of diluted earnings per share (all measures) 5. Cash and Cash Equivalents For the purposes of the statement of cash flows, cash and cash equivalents include cash on hand and in banks and investments in money market instruments, net of outstanding bank overdrafts. Cash and cash equivalents at the end of the reporting period as shown in the statement of cash flows can be reconciled to the related items in the statement of financial position as follows: Group 30/06/2015 30/06/2014 $ $ Cash and bank balances 1,526,754 6. Trade and Other Receivables 1,077,840 Group 30/06/2015 30/06/2014 $ $ Current Trade receivables 957,179 705,350 Provision for doubtful debts (169,587) 787,592 (19,587) 685,763 7. Other Current Assets R&D tax incentive Prepayments Sundry debtors Group 30/06/2015 $ 623,301 12,963 636,264 Appendix 4E – Page 14 30/06/2014 $ 568,221 5,715 250 574,186 Appendix 4E Preliminary final report Year ending 30 June 2015 8. Other Financial Assets Unlisted Controlled Entity MGM Wireless Holdings Pty Ltd Message You LLC MGM Wireless (NZ) Pty Ltd Date of Acquisition 8/10/2003 11/09/2006 18/05/2010 Country of Incorporation Australia USA Australia Class of Shares Ordinary Ordinary Ordinary Cost of Parent Entity's Investment 30/06/2015 $ 767,000 124,440 80 Cost of Parent Entity's Investment 30/06/2014 $ 767,000 124,440 80 891,520 891,520 The equity holding in all companies is 100% 9. Plant, Equipment and Leasehold Improvements Plant and Equipment $ Leasehold Improvements $ Total $ Balance at 30 June 2013 Additions Disposals 420,856 16,150 - 164,186 18,421 - 585,042 34,571 - Balance at 30 June 2014 437,006 182,607 619,613 Additions Transfer to Intangible Assets Disposals 24,571 (151,543) - - 24,571 (151,543) - Balance at 30 June 2015 310,034 182,607 492,641 Accumulated depreciation and impairment Balance at 30 June 2013 Amortisation/Depreciation expense Eliminated on disposal of assets (331,116) (15,788) - (59,396) (11,828) - (390,512) (27,616) - Balance at 30 June 2014 (346,904) (71,224) (418,128) Transfer to Intangible Assets Amortisation/Depreciation expense Eliminated on disposal of assets 136,828 (16,988) - (11,138) - 136,828 (28,127) - Balance at 30 June 2015 (227,064) (82,362) (309,427) Written Down Value 183,214 Appendix 4E – Page 15 Appendix 4E Preliminary final report Year ending 30 June 2015 10. Intangible Assets Group 30/06/2015 30/06/2014 $ $ At cost 4,425,997 3,205,093 Accumulated amortisation and impairment (2,409,821) (1,634,637) Carrying Value 2,016,176 1,570,456 Intellectual Distribution Property Rights Software Total Cost $ $ $ Balance at 30 June 2013 441,017 2,112,357 2,553,374 Additions from internal developments - 651,719 651,719 Disposals - - - 441,017 2,764,076 3,205,093 Additions from internal developments - 1,069,361 1,069,361 Transfer In from Plant & Equipment - 151,543 151,543 441,017 3,984,980 4,425,997 - (1,490,134) (1,490,134) Amortisation (44,102) (100,401) (144,503) Balance at 30 June 2014 (44,102) (1,590,535) (1,634,637) Amortisation (44,102) (594,254) (638,356) - (136,828) (136,828) Balance at 30 June 2015 (88,204) (2,321,617) (2,409,821) Carrying Value 352,813 1,663,363 2,016,176 Balance at 30 June 2014 Balance at 30 June 2015 Accumulated amortisation and impairment Balance at 30 June 2013 Transfer In from Plant & Equipment Appendix 4E – Page 16 Appendix 4E Preliminary final report Year ending 30 June 2015 11. Trade and Other Payables Group 30/06/2015 $ Trade payables Indirect tax liability Accrued SMS charges Unearned revenue - licence fees Rent Incentive 30/06/2014 $ 233,884 182,710 78,713 - 235,336 131,077 80,173 5,226 13,466 - 508,773 451,812 12. Borrowings Group 30/06/2015 $ 30/06/2014 $ Non - Current Secured loans from related parties 150,000 200,000 Group 13. Provisions Current 30/06/2015 $ 30/06/2014 $ Employee benefits 221,611 190,301 Movement in provisions: Opening Amounts provided Amounts used 190,301 31,310 - 88,363 116,839 (14,901) Closing balance 221,611 190,301 Group 14. Issued capital 30/06/2015 $ 30/06/2014 $ 14.1 Issued and paid up capital Ordinary shares, fully paid 7,376,993 7,376,993 (30 June 2015: 8,567,414, 30 June 2014: 8,567,414) Group 14.2 Fully paid ordinary shares Balance as at 30 June 2013 Shares issued to Directors Shares issued to Payschool Vendors Balance as at 30 June 2014 Shares issued during the year Balance as at 30 June 2015 Appendix 4E – Page 17 Number of shares 8,359,110 180,000 28,304 8,567,414 - Issued capital $ 7,195,825 149,468 31,700 7,376,993 - 8,567,414 7,376,993 Appendix 4E Preliminary final report Year ending 30 June 2015 15. Reserves Option issue reserve Foreign currency translation reserve Group 30/06/2015 $ 395,333 1,134 30/06/2014 $ 301,762 5,973 396,467 307,735 Foreign Currency Translation Reserve Option Issue Reserve Balance as at 30 June 2013 Options issued Options exercised Currency translation differences Balance as at 30 June 2014 Options issued 219,402 107,340 (30,737) 5,757 301,762 93,571 5,973 5,973 - Currency translation differences - (4,839) 395,333 1,134 Balance as at 30 June 2015 Nature and purpose of reserve The option issue reserve is used to accumulate amounts received on the issue of options and records items recognised as expenses on valuation of incentive based share options. The foreign currency translation reserve is used to record exchange rate differences arising from the translation of the financial statements of foreign subsidiaries and is recognised directly in the Statement of Profit or Loss and Other Comprehensive Income before accumulation in this reserve. 16. Subsequent Events There has not been any matter or circumstance that has arisen since 30 June 2015, which has significantly affected, or may significantly affect the operations of the Group, the result of those operations, or the state of affairs of the Group in subsequent financial years. Signed: Mark Fortunatow Director Appendix 4E – Page 18