AoFrio Limited/Announcement
AoFrio Limited logo

Interim Result Announcement

Half Year Results26 August 2020AOFFinancials

Template
Results announcement

(for Equity Security issuer/Equity and Debt Security issuer)

Updated as at 17 October 2019



Results for announcement to the market

Name of issuer Wellington Drive Technologies Limited

Reporting Period 6 months to 30 June 2020

Previous Reporting Period 6 months to 30 June 2019

Currency New Zealand Dollar

Amount (000s) Percentage change

Revenue from continuing

operations

$20,484 -38.5%

Total Revenue $20,484 -38.5%

Net profit/(loss) from

continuing operations

($787) n/a

Total net profit/(loss) ($787) n/a

Interim/Final Dividend

Amount per Quoted Equity

Security

No dividend will be paid

Imputed amount per Quoted

Equity Security

n/a

Record Date n/a

Dividend Payment Date n/a

Current period Prior comparable period

Net tangible assets per

Quoted Equity Security

-$0.002 -$0.017

A brief explanation of any of

the figures above necessary

to enable the figures to be

understood

See Interim Report June 2020

Authority for this announcement

Name of person


authorised

to make this announcement

Howard Milliner

Contact person for this

announcement

Howard Milliner

Contact phone number 0275870455

Contact email address Howard.milliner@wdtl.com

Date of release through MAP


27/08/2020


Unaudited financial statements are included within the June 2020 Interim Report accompanying

this announcement.

---

®
is a registered Trademark of Wellington Drive Technologies WT 9440


Wellington Drive Technologies Ltd

P: +64 9 477 4500 E: info@wdtl.com

21 Arrenway Drive, Rosedale, Auckland 0632

PO Box 302-533 North Harbour, Auckland 0751, New Zealand

www.wdtl.com

27 August 2020

Market Announcement



Wellington Drive Technologies 2020 first half results


Wellington Drive Technologies (Wellington and the Company), a leading provider of Internet of Things (IoT)

solutions and energy efficient motors to the retail food and beverage industry, today released its unaudited

financial statements for the six months ended 30 June 2020. The Company’s Interim Report, with

management discussion and analysis, can be found on the NZX website, under the Ticker NZX:WDT at

https://www.nzx.com/instruments/wdt.


Revenue for the six months ended 30 June 2020 was $20.5m, a 38.5% decrease over the same period last

year. The result includes a $1.1m operating expense reduction versus the same period last year as result of

cost reduction measures implemented to mitigate the impact of COVID-19 on the business. The Company

expanded its gross margin percentage and achieved an EBITDA

1

surplus of $1.14m compared to $2.45m

last year and a net loss of $0.79m, down $1.51m on the same period.


Metric $ H1 2020 H1 2019 Change

Revenue $20.5m $33.3m -38.5%

Wellington Connect™ IoT revenue $8.0m $13.5m -40.6%

ECR

®

2 motor revenue $7.6m $11.2m -32.0%

ECR legacy motor revenue $4.2m $7.6m -45.3%

Gross profit $6.2m $8.6m -27.6%

Gross margin % 30.3% 25.8% +4.5%

Operating expenses net of other income $5.1m $6.1m -17.2%

EBITDA

1

$1.14m $2.45m -53.6%

EBIT -$0.55m $1.27m -143.3%

Profit (loss) -$0.79m $0.72m -$1.51m

Operating cash flows $0.72m $1.11m -34.8%


Results for the first half reflect COVID-19 related supply chain constraints in the first quarter and the

weakening of customer demand in the second quarter due to customer factory closures, food and beverage

brand equipment spend reductions and government mandated regional restrictions. The Company acted

quickly to mitigate those impacts, with a range of cost reduction and cash initiatives that included board and

management compensation reductions, companywide salary reductions, capital spend deferrals,

renegotiated supplier terms and a successful pro-rata rights issue.







WT 9440


The initiatives were implemented with a parallel objective to maintain Wellington’s core operational

capabilities and new product pipeline options, so the Company is ready to resume the positive performance

trend seen in recent years once customers start to come back online.


CEO Greg Allen commented; “We are managing through an unprecedented disruption in demand, directly as

a result of the global COVID-19 pandemic. Throughout this period our team has focused on the health and

safety of all and the Company’s stakeholders, reduced costs to mitigate financial impact and continued to

support new product and customer activity to ensure we come back as strong as ever when the market

normalizes. The recent introduction of our new Connect Monitor retrofit device for commercial cooler and

ambient applications, that provides connectivity and data solutions for installed equipment, is an example of

how the Company is maintaining core capability and continues to innovate despite the uncertainty created by

the pandemic.”

About Wellington Drive Technologies:

Wellington is a leading provider of IoT solutions, cloud-based fleet management platforms, energy-

efficient electronic motors and connected refrigeration control solutions. It serves some of the world’s

leading food and beverage brands and refrigerator manufacturers and offers proximity-based marketing

for Smart Cities to the Australian market. Wellington’s services and products improve sales, decrease

costs and reduce energy consumption. Headquartered in Auckland with a global reach, Wellington is

listed on the New Zealand stock exchange under the ticker symbol NZ:WDT

For further information visit www.wdtl.com


EBITDA

1

(i.e. Earnings before interest, taxation, depreciation, amortisation and impairment) is a non- GAAP

earnings figure that equity analysts tend to focus on for comparable company performance analysis.

Wellington considers that it is a useful financial indicator because it avoids the distortions caused by

differences in amortisation and impairment policies.



Contact:


Greg Allen Howard Milliner

Chief Executive Officer Chief Financial Officer

Phone +1-778-238-6494 +64 27 587-0455

---

Interim Report 2020 Wellington Drive Technologies Ltd



Contents

1. Business highlights

2. Chairman and CEO Report

10. Consolidated and Condensed Interim Statement of

Comprehensive Income

11. Consolidated and Condensed Interim Statement of Movements

in Equity

13. Consolidated and Condensed Interim Statement of Financial

Position

14. Consolidated and Condensed Interim Cash Flow Statement

15. Notes to the Interim Consolidated Financial Statements

34. Directory







____________________________________________

There are statements in this document that are “forward-looking statements”. As these forward-looking

statements are predictive in nature, they are subject to a number of risks and uncertainties relating to

Wellington, its operations, the markets in which it competes and other factors (some of which are beyond the

control of Wellington).

All references in this document to $ or “dollars” are references to New Zealand dollars unless otherwise stated.

References to the Company are to Wellington Drive Technologies Limited

Wellington’s financial year end is 31 December.

Interim Report 2020 Wellington Drive Technologies Ltd

1

Business highlights

Interim Report 2020 Wellington Drive Technologies Ltd

2

Chairman and CEO Report

Late in the first quarter of 2020 Wellington began to see the initial impact of the COVID-19

pandemic and acted quickly to manage what began as supply chain disruption and, subsequently

developed into a slowing of customer demand. Many of the Company’s customers are in the

Americas, a region that is currently being hit hard by the pandemic


The focus from late in quarter one has been to prepare for, and manage through, the impact of

COVID-19 on Wellington’s business. The Company has firstly aimed to ensure the safety of staff,

suppliers and customers, and has then taken operational decisions and actions to manage the

expected subsequent economic impact. The key objective is to maintain Wellington’s core

operational capabilities and new product pipeline options, so the Company is ready to resume the

positive performance trend seen in recent years, once customers start to come back online.


Results for the first half reflect both the significant weakening of customer demand in the second

quarter, plus actions taken to mitigate the impacts of COVID-19, while maintaining core capability

and key customer relationships.


Metric $

2020


2019 Change

Revenue

$20.5m $33.3m -38.5%

Wellington Connect™ IoT revenue

$8.0m $13.5m -40.6%

ECR

®

2 motor revenue

$7.6m $11.2m -32.0%

ECR legacy motor revenue

$4.2m $7.6m -45.3%

Gross profit

$6.2m $8.6m -27.6%

Gross margin %

30.3% 25.8% +4.5%

Operating expenses net of other income

$5.1m $6.1m -17.2%

EBITDA

1


$1.14m $2.45m -53.6%

EBIT -$0.55m $1.27m -143.3%

Profit (loss) -$0.79m $0.72m -$1.51m

Operating cash flows $0.72m $1.11m -34.8%




Note 1: EBITDA (i.e. Earnings before Interest, Taxation, Depreciation, Amortisation and Impairment) is a non-

GAAP earnings figure that equity analysts tend to focus on for comparable company performance analysis. The

Company considers that it is a useful financial indicator because it avoids the distortions caused by the

differences in amortisation and impairment policies.

Interim Report 2020 Wellington Drive Technologies Ltd

3

Revenue

Revenue for the first half was $20.5m, a 39% decrease compared to the same period last year.

The shortfall occurred in the second quarter and came entirely from COVID-19 related reductions

in customer demand, related country and customers’ factory closures and reductions in

equipment capital spend by major food and beverage brands.

First quarter performance was an improvement on last year as the Company successfully

managed through the initial supply chain challenges caused by COVID-19. The second quarter,

however, was severely impacted. Revenue for Q2-2020 was $5.1m compared to $17.5m for the

same quarter in 2019, a 71% decrease.




COVID-19 related demand reductions have impacted all products. Wellington’s ECR2 motor and

IoT products represent 74% of second half revenues compared to 73% for the same period last

year.

Wellington Connect IoT

Revenue billings from Connect IoT products and services, including Connect SCS hardware, data

services and iProximity software was $8.0m compared to $13.5m the prior year. Invoicing of IoT

data services decreased 51% from $1.7m to $0.8m.

$0.6m of data billings were recognised for the half year compared to $0.4m for the same period

last year. Data services are multi-year contracts and revenue is recognised progressively over

Interim Report 2020 Wellington Drive Technologies Ltd

4

the term of the contract, typically from five to ten years. The amount of unrecognised IoT data

services revenue held on the balance sheet on 30 June 2020 was $4.8m.

The Company continued to successfully market its iProximity digital marketing solutions, including

responding to several RFQ’s on point of sales connectivity and smart restaurant menu’s using its

new Q-TAG, QR-Code / Near Field Communications (NFC) products.

Wellington ECR motors

Wellington shipped 420,000 ECR motors in the first half, down 44%. Around 60% of these motors

were the high performing ECR2 motor. Wellington has recently won new supermarket business

in Turkey and the UK for its ECR2 Fanpack product, a high-performance fan assembly specifically

designed for supermarket applications, with 25,000 units shipped year to date, a 308% increase

over 2019.


Sales regions

Americas

Wellington’s revenue for the Americas region was $16.3m, a 44% decline which all occurred in

the second quarter. There are early indications that demand in the USA is starting to recover,

with steady demand for the Company’s medical refrigeration motor product from customers not

directly related to beverage coolers. Demand in Latin America remained at lower than normal

levels as the majority of Wellington’s beverage cooler manufacturing customers are running

significantly reduced operations.


Asia Pacific (APAC) and EMEA (Europe, Middle East and Africa)

Asia-Pacific revenue was $1.7m, consistent with first half 2019. The Company saw continued

steady first-half demand from its Australasian and Chinese customers.


Wellington was pleased to see a long time South East Asian customer, which historically only

purchased old technology shaded pole motors, starting to implement EC motor technology in a

new cooler application.


EMEA region revenue was $2.4m, also consistent with 2019, with increases in supermarket

business in Turkey and the launch of Connect SCS business for a major beer brand in its African

market. These increases were offset by COVID-19 related reductions from Wellington’s Western

European customer base.


Interim Report 2020 Wellington Drive Technologies Ltd

5

Gross margin and gross profit changes


Gross profit reduced by $2.4m to $6.2m solely caused by lower revenues. Gross margin

improved to 30.3% from 25.8% reflecting the impact of higher margin data and iPX revenue

recognition, reduced volume related customer rebates and planned unit cost reductions.


IoT solutions contributed 57% of gross profit with ECR2 motors at 24% and legacy EC motors at

14%.


Interim Report 2020 Wellington Drive Technologies Ltd

6

Operating costs

Operating costs for the period amounted to $5.7m, compared to $6.1m for the same period in

2019


Prior to the COVID related hiring freeze, the Company was continuing to invest in new growth-

related skills, and January and March period saw nine new staff added, bringing the total staff

numbers to 95, compared to 86 at 30 June 2019.


In May 2020 the Company agreed a cost reduction program with directors and staff, resulting in a

total salary and board fees reduction of $1.6m for the balance of 2020.


The Company received a total of $0.7m in wage and salary support from the New Zealand

government, $0.1m under the US Paycheck Protection Program and received payments under

Australian and Singapore wage support programs. These payments are in respect of periods

through to August 2020 and accordingly $0.6m has been recognised in other income in respect of

these programs. Net operating costs after deducting other income was $5.1m compared to $6.1m

for the comparable period last year.


Profit performance

EBITDA

1

for the first half was $1.1m compared to $2.4m for the same period in 2019. This

includes a $0.6m gain arising from a change in fair value of the contingent consideration payable

for the acquisition of iProximity Pty Limited (fair value change). EBITDA

1

excluding this fair value

change was $0.5m.

The Company recorded a net loss for the period of $0.8m, down $1.5m compared to the same

period last year. This result for the first half was after a $0.5m charge for the impairment of

previously capitalised patent and development costs.


COVID-19 actions

Wellington’s first priority was to ensure the safety of its staff and all of its stakeholders. The

Wellington team recognised early in the pandemic the need to enhance its already strong health

and safety process. The Company implemented a range of new health and safety policies in all

its offices, following local government and health authority guidelines. These included complete

travel bans, remote working, social distancing, gloves and masks, hand hygiene equipment and

self-quarantine processes.


Wellington also moved quickly to reduce costs and manage its cashflow in response to COVID-

19, implementing a broad range of measures:

Interim Report 2020 Wellington Drive Technologies Ltd

7

• a hiring freeze from March for the balance of 2020

• international travel was halted, even when allowed by certain countries

• deferred $2m of capex spend, whilst maintaining investment in critical new products such

as Connect Monitor, Connect Network and SCS series 2

• negotiated extended payment terms with major suppliers

• applied for and received wage support where available and eligible in countries that the

Company employs staff

• directors, the CEO and staff all agreed to salary reductions ranging from 100% for the

Chairman, 50% for other directors, 30% for the CEO, 25% for senior executives and 10% to

20% for other staff.

• furloughs and alternative work arrangements for some staff.

The board and management are continually reviewing financial scenarios and actions that may be

necessary as the Company manages through the ongoing COVID-19 economic impact on its

customers and the countries where it does business.


Working capital

Operating cash inflows for the six months amounted to $0.7m. Investing cash outflows amounted

to $1.7m, meaning a net cash outflow before financing activities of $1.0m (2019 cash outflow of

$0.5m). Trade and other receivables reduced $4.9m and trade and other payables reduced by

$4.1m compared to 31 December 2019.


The second quarter saw significantly lower trading volumes and as the pandemic developed in

the Americas, it increasingly appeared this trend would continue into the third and possibly fourth

quarter, resulting in a significantly disrupted and lower-than-normal revenue year. On 1 May 2020

the Company announced a number of cost reduction actions and that it was exploring a range of

further initiatives to support it through the period of lower revenues. Through the second quarter

the Company delivered the following capital initiatives:


• Negotiated extended payment terms with major suppliers

• negotiated a $0.5m increase in its bank trade finance facility (from $2.0m to $2.5m) and

during the period the Company borrowed an additional $0.5m under this facility.

• In June 2020, the Company announced it was launching a pro-rata 1:3 rights issue to

raise $5.4m. The issue was well supported and the proceeds, received in July, is

expected to enable the Company to operate through the balance of 2020 and into 2021,

in conjunction with continued cost control actions and assuming a moderate level of

market and revenue recovery.

Interim Report 2020 Wellington Drive Technologies Ltd

8

Cash at 30 June 2020 was $3.1m compared to $3.5m at 31 December 2019. The amount owing

under the bank trade finance facility at 30 June 2020 was $2.1m compared to $1.4m at 31

December 2019.


Marketing and product development

The Company’s development activities continued during the NZ COVID-19 lockdown, with the

launch of new Connect IoT solutions expected later in 2020 and revenue contribution

commencing in 2021. The development team is also expanding the ECR2 motor range with the

launch of its higher powered ECR2+ motor expected early in 2021, for display case and food

service refrigeration applications.


Wellington’s product roadmap includes broadening its IoT hardware to include connected devices

for retrofit applications, cellular based technologies for applications that require constant

connectivity and Bluetooth beacons for marketing applications. Several new user applications,

including mobile apps and software development projects are underway to support customers as

they launch their new consumer interactive coolers and to enter new markets such as medical, ice

cream freezers and food service equipment.


Several early partnership discussions are underway with the goal of expanding the Company’s

IoT product portfolio and market opportunities in food and beverage coolers. New product

marketing programmes have been launched to support the Company’s product strategy, including

a comprehensive online marketing campaign for its ECR2 motor in the US market, with a focus on

medical refrigeration and food service equipment manufacturers.


Governance

Gottfried Pausch, previously a non-executive director, has assumed an up to two days a week

interim role as Auckland-based Executive Director. Mr Pausch is assisting the New Zealand team

as they work through COVID-19 strategies and look for new improvement opportunities and

strategies. This is an interim arrangement until the CEO and management team are able to more

freely travel to customers and global offices and there is more clarity around post-COVID market

conditions.


Greg Allen continues as Group CEO, reporting to the Board, maintaining responsibility for

leadership of the global Wellington organisation and the Company’s overall results.


2020 outlook

The Company’s customers are still impacted by regional and government responses to COVID-19

and to most food and beverage brands deferring equipment capital expenditure decisions.

Interim Report 2020 Wellington Drive Technologies Ltd

9


The Company expects third quarter revenue at similar levels to the second quarter, but it is still

too early to form a view on likely volumes for the fourth quarter and 2021. Accordingly, the

Company maintains its position that no revenue or profit guidance can be provided.


Wellington continues to focus on a number of priorities to effectively manage through COVID-19

and ensure the Company emerges in a strong position:


• Defer and minimise operating costs and capital expenditure to preserve cash.

• Retaining viable product development and sales capability to enable resumption of

business on the basis that operating conditions begin to normalise during the fourth

quarter of 2020.

• Continuing to develop and launch critical new IoT hardware and software products to

ensure increased revenue options once demand normalises.

• Strengthen marketing activities for Wellington’s solutions in new markets and with new

customers.


As operating conditions in Wellington’s various markets continue to evolve, the Board will amend

its strategy and focus to seek out revenue opportunities and manage for risk and stakeholder

value.









Interim Report 2020 Wellington Drive Technologies Ltd
10

Consolidated and Condensed Interim Statement of

Comprehensive Income




Six months ended

Unaudited

Year ended

Audited

30 Jun 2020 30 Jun 2019 31 Dec 2019

Note $000s $000s $000s

Revenue

2.1,2.3

20,484 33,314 61,719

Cost of sales (14,270) (24,731) (45,085)

Gross profit 6,214 8,583 16,634

Other income

2.4

623 8 18

Operating expenses

2.5

(5,701) (6,144) (12,433)

Earnings before interest, taxation,

depreciation, amortisation and impairment

1,136 2,447 4,219

Depreciation

3.5

(328) (272) (585)

Amortisation

3.6

(901) (768) (1,800)

Impairment

3.6

(456) (139) (323)

(Loss) / profit before interest and taxation (549) 1,268 1,511

Finance income

4.2

6 14 19

Finance expenses

4.2

(228) (520) (890)

(Loss) / profit before income tax (771) 762 640

Income tax expense (16) (40) (192)

(Loss) / profit for the period


(787) 722 448

Other comprehensive income:

Items that may be reclassified subsequently

to the profit or loss:



Exchange differences on translating operations

(121) (60) (322)

Other comprehensive loss for the period


(121) (60) (322)

Total comprehensive (loss) / income for the

period

($908) $662 $126


(Loss) / profit for the period attributable to

the Owners of the Company


($787) $722 $448

Total comprehensive (loss) / income

attributable to the Owners of the Company

($908) $662 $126


Basic earnings per share – cents

2.6

(0.24) 0.28 0.17

Diluted earnings per share – cents

2.6

(0.24) 0.25 0.16



The above Consolidated and Condensed Interim Statement of Comprehensive Income should be read in conjunction

with the accompanying notes.

Interim Report 2020 Wellington Drive Technologies Ltd
11

Consolidated and Condensed Interim Statement of

Movements in Equity

Share Accumulated Other Total

capital losses reserves equity

Note $000s $000s $000s $000s

Unaudited for the six months ended 30 June 2020

Equity at beginning of period 130,228 (114,738) (2,383) 13,107

Comprehensive income:

Loss for the period

- (787) - (787)

Other comprehensive income:

Exchange differences on translation

operations

- - (121) (121)

Income tax relating to other

comprehensive income

- - - -

Total comprehensive income - (787) (121) (908)

Share option compensation

expensed


- - - -

Contributions of equity net of costs

4.3

54 - - 54

Equity at 30 June 2020 $130,282 ($115,525) ($2,504) $12,253



Unaudited for the six months ended 30 June 2019

Equity at beginning of period 123,627 (115,186) (2,067) 6,374

Comprehensive income:

Income for the period


- 722 - 722

Other comprehensive income:



Exchange differences on translation

operations

- - (60) (60)

Income tax relating to other

comprehensive income


- - - -

Total comprehensive income


- 722 (60) 662

Share option compensation

expensed


- - 4 4

Contributions of equity net of costs


428 - - 428

Equity at 30 June 2019

$124,055 ($114,464) ($2,123) $7,468


Interim Report 2020 Wellington Drive Technologies Ltd
12

Consolidated and Condensed Interim Statement of Movements in Equity -

continued

Share Accumulated Other Total

capital losses reserves equity

Note $000s $000s $000s $000s

Audited for year ended 31 December 2019

Equity at beginning of period 123,627 (115,186) (2,067) 6,374

Comprehensive income:

Income for period

- 448 - 448

Other comprehensive income:

Exchange differences on translation

operations

- - (322) (322)

Income tax relating to other

comprehensive income

- - - -

Total comprehensive income - 448 (322) 126

Share option compensation expensed


- - 6 6

Contributions of equity net of costs


6,601 - - 6,601

Equity at 31 December 2019 $130,228 ($114,738) ($2,383) $13,107




The above Consolidated and Condensed Interim Statement of Movements in Equity should be read in conjunction

with the accompanying notes.

Interim Report 2020 Wellington Drive Technologies Ltd
13

Consolidated and Condensed Interim Statement of

Financial Position





Unaudited


Audited

30 Jun 2020 30 Jun 2019 31 Dec 2019

Note $000s $000s $000s

Current Assets

Cash and cash equivalents 3,062 1,835 3,459

Trade and other receivables

3.1

9,933 19,240 14,791

Derivative financial instruments


64 - 56

Inventories

3.2

4,828 4,404 4,797

Total current assets 17,887 25,479 23,103


Non-Current Assets

Plant and equipment

3.5

2,524 2,702 2,658

Intangible assets

3.6

12,821 11,864 12,147

Total non-current assets 15,345 14,566 14,805


Total assets 33,232 40,045 37,908


Current Liabilities

Trade and other payables

3.3

11,775 18,825 15,838

Contract liability

2.3

1,140 877 1,044

Provisions

3.4

432 554 468

Derivative financial instruments


- 25 -

Borrowings

4.1

2,332 5,127 1,697

Total current liabilities 15,679 25,408 19,047

Non-Current Liabilities

Borrowings

4.1

1,230 1,465 1,364

Contract liability

2.3

3,692 3,366 3,374

Contingent consideration


378 2,338 1,016

Total non-current liabilities 5,300 7,169 5,754

Total liabilities 20,979 32,577 24,801


Net assets $12,253 $7,468 $13,107


Equity


Contributed equity

4.3

130,282 124,055 130,228

Accumulated losses


(115,525) (114,464) (114,738)

Other reserves


(2,504) (2,123) (2,383)

Total equity $12,253 $7,468 $13,107



The above Consolidated and Condensed Interim Statement of Financial Position should be read in conjunction

with the accompanying notes.

Interim Report 2020 Wellington Drive Technologies Ltd
14

Consolidated and Condensed Interim Cash Flow

Statement




Six months ended

Unaudited

Year ended

Audited

30 Jun 2020 30 Jun 2019 31 Dec 2019

Note $000s $000s $000s

Cash flows from operating activities

Receipts from customers exclusive of

GST/VAT

24,731 33,607 66,563

Payments to suppliers and employees

exclusive of GST/VAT

(24,217) (32,176) (63,432)

Interest paid

4 4.2

(216) (520) (872)

Interest received

4.2

6 14 19

Taxation paid 71 (290) (601)

Net GST/VAT received 347 473 1,310

Net cash inflow from operating activities 722 1,108 2,987

Cash flows from investing activities

Payments for plant and equipment

3.5

(64) (139) (411)

Proceeds from disposals of plant and

equipment


41 - 12

Payments for intangible assets

3.6

(1,706) (1,450) (3,347)

Net cash outflow from investing activities (1,729) (1,589) (3,746)

Cash flows from financing activities

Cash proceeds from share issues, net of

issue costs

4.3

54 428 5,757

New loan drawdowns

4.1

4,509 3,506 8,328

Loan repayments

4.1

(3,965) (2,589) (10,844)

Finance lease borrowing

4.1

- 140 175

Finance lease repayments

4.1

(144) (140) (282)

Net cash inflow from financing activities 454 1,345 3,134


Net (decrease) / increase in cash and cash

equivalents

(553) 864 2,375

Cash and cash equivalents at the beginning

of the financial period

3,459 933 933

Effect of exchange rate movements on cash 156 38 151

Cash and cash equivalents at end of

period

$3,062 $1,835 $3,459




The above Consolidated and Condensed Interim Cash Flow Statement should be read in conjunction with the

accompanying notes.

Interim Report 2020 Wellington Drive Technologies Ltd
15

Notes to the Interim Financial Statements

for the six months ended 30 June 2020


1. Basis of preparation


1.1 General Information

Wellington Drive Technologies Limited (the “Company”) and its subsidiaries (together the “group”) develop Internet

of Things (IoT) solutions and manufacture, market and sell energy saving, electronically commutated (EC) motors,

connected controllers and fans for worldwide use.

The Company is a limited liability incorporated and domiciled in New Zealand. The address of its registered office is

21 Arrenway Drive, Rosedale, Auckland 0632 New Zealand. The Company is registered under the Companies Act

1993 and is an FMC reporting entity under Part 7 of the Financial Markets Conduct Act 2013. The financial statements

have been prepared in accordance with the requirements of Part 7 of the Financial Markets Conduct Act 2013 and

the NZX Main Board Listing Rules.

These interim financial statements do not include all the notes and disclosures set out in the annual report. As a

result, this report should be read in conjunction with the annual financial statements for the year ended 31

December 2019.

These consolidated and condensed financial statements have been approved for issue by the Board of Directors on

26 August 2020 and have not been audited.

1.2 Summary of Significant Accounting Policies

Basis of preparation

These consolidated and condensed financial statements of the group have been prepared in accordance with

generally accepted accounting practice in New Zealand. The group is a for-profit entity for the purposes of financial

reporting. These consolidated and condensed financial statements comply with New Zealand International

Accounting Standard 34: Interim Financial Reporting.

All significant accounting policies have been consistently applied to all the years presented, unless otherwise stated.

Comparative amounts for 2019 were required to be restated to account for the acquisition of iProximity Pty Limited.

See note 5.1 for details of the adjustments made to the 2019 comparatives.

Entities reporting

The financial statements are for the consolidated group which is the economic entity comprising of Wellington Drive

Technologies Limited and its subsidiaries.

Historical cost convention

These financial statements have been prepared under the historical cost convention except for derivative financial

information and contingent consideration which is measured at fair value.

New standards, amendments and interpretations not yet adopted

There are no new accounting standards, amendments and interpretations issued that are mandatory for future periods

that are likely to have a material impact on the financial statements prepared by the Company.

Going concern assumption

The group has reported a loss for the period ended 30 June 2020 of $787,000 (2019 - profit of $722,000) and the

operating cash inflow was $722,000 (2019 – cash inflow $1,108,000). COVID-19 has had an impact on the group’s

trading performance in the period and difficult trading conditions are expected to continue through 2020 and into

2021. The Company has acted to conserve cash, has secured an increase to its banking facilities and in July 2020,

raised $5.4m through a 1:3 rights issue. The Company will continue to manage cash tightly during the period of

uncertainty.


In assessing the adoption of the going concern principle in the preparation of the financial statements, the Directors

have reviewed a future cash flow forecast to 31 December 2021. The Directors have also considered downside

Interim Report 2020 Wellington Drive Technologies Ltd
16

scenarios which reflect the impact of reduced demand in Q4 2020, Q1 2021 and full year 2021 on revenues and the

planned mitigating actions.


In preparing the downside scenarios, the following key assumptions and mitigating actions were analysed:

• Q3 2020 and Q4 2020 revenues at similar levels to Q2 2020 (so 75% below the same quarters in 2019)

• 2021 full year revenue 30% below 2019, with Q1 2021 at 50% of Q1 2020

• Forecasting close to zero sales of its new IoT products in 2021

• Capital expenditure limited to that required for new product launches in the next 6-9 months, and various

capex spend deferral scenarios assessed

• Staff cost reductions implemented as necessary and including potential continuation of salary reductions,

furloughs, restructuring and non-cash settlement of remuneration entitlements.

• Extension of supplier terms by agreement

• Considered access to new and/or increased loan facilities or new equity capital


The forecast and downside scenarios include judgments and estimates over key assumptions relating to customer

demand, future revenue, gross margins, operating costs, cash flows and capital expenditure and the ability to manage

those costs and cash flows to respond to changes that might arise between actual and forecast cash flows over the

forecast period.


It is possible, given the uncertain nature of customer and government responses to COVID-19 outbreaks, that the

economic environment may change rapidly and the mitigating cash and cost actions available to the Company may

not be adequate to fully alleviate the potential negative impacts on Wellington’s business. Customers extended

payment terms as a result of COVID-19 and the current environment increases the risk of customer default, although

the Company holds trade credit insurance cover.


The board believes that, given the recent support it has seen during its last two rights issues, and ongoing support

from its retail banking partners, that if needed it could rely on financing support to ensure any interim funding

requirements were supported.


Given the nature of the judgments and estimates noted above and management’s ability to take mitigating actions, it

is the considered view of the Directors that the group will have access to adequate resources to meet its ongoing

obligations for at least a period of 12 months from the date of signing these consolidated and condensed financial

statements.


On this basis, the Directors have assessed it is appropriate to adopt the going concern basis in preparing its financial

statements.

Critical accounting estimates

Estimates and judgments are continually evaluated and are based on historical experience and other factors,

including expectations of future events that are believed to be reasonable under the circumstances. Covid-19 has

clearly had an impact on the business operations, initially impacting supply chain and then office closures and more

significantly, customer demand reductions.

The Company makes estimates and assumptions concerning the future. The resulting accounting estimates will, by

definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of

causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are

detailed in the following notes to the financial statements:

Area of estimation

• Going concern – forecasts – note 1.2

• Development costs and goodwill impairment – note 3.6

• Probability of contingent consideration targets being achieved – note 5.1

• Trade receivables – doubtful debts and expected credit losses – note 3.1

Interim Report 2020 Wellington Drive Technologies Ltd
17

2. Results for the period


2.1 Segment information

An operating segment is a component of an entity that engages in business activities from which it earns revenues

and incurs expenses, whose operating results are regularly reviewed by the chief operating decision maker and for

which discrete financial information is available.


The chief operating decision maker, who is responsible for allocating resources and assessing performance of the

operating segments, has been identified as the Chief Executive Officer supported by the management team who

report directly to the CEO.

(a) Reportable segments

The group is now organised on a global basis into two operating divisions – Motors and IoT. These divisions offer

different products and services and are managed separately because they require different technology and marketing

strategies. The group’s chief executive officer reviews the financial performance of each division at least monthly.

Each division is a reportable segment.

There are varying levels of integration between the segments. There are engineering and sales staff that support

both segments as well as shared logistical and quality management services.

Information related to each reportable segment is set out below:


June 2020

Motors

$000s

IoT

$000s

Unallocated

$000s

Total

$000s

Revenue

12,496 7,988 - 20,484

Cost of goods sold

(9,805) (4,465) - (14,270)

Gross profit

2,691 3,523 - 6,214

Gross profit %

21.5% 44.1% 30.3%

Other income

218 238 167 623

Operating expenses

(1,251) (1,656) (2,794) (5,701)

EBITDA

1,658 2,105 (2,627) 1,136

Depreciation

(120) (30) (178) (328)

Amortisation and impairment

(235) (1,113) (9) (1,357)

Loss before interest & taxation

$1,303 $962 ($2,814) ($549)



Non-current assets


Property, plant and equipment

775 183 1,566 2,524

Goodwill

- 3,154 - 3,154

Intangible assets

4,450 5,054 163 9,667

Total non-current assets

$5,225 $8,391 $1,729 $15,345









Interim Report 2020 Wellington Drive Technologies Ltd
18

June 2019

Motors

$000s

IoT

$000s

Unallocated

$000s

Total

$000s

Revenue

19,858 13,456 - 33,314

Cost of goods sold

(15,802) (8,929) - (24,731)

Gross profit

4,056 4,527 - 8,583

Gross profit %

20.4% 33.6% 25.8%

Other income

- - 8 8

Operating expenses

(913) (1,550) (3,681) (6,144)

EBITDA

3,143 2,977 (3,673) 2,447

Depreciation

(87) (21) (164) (272)

Amortisation & Impairment

(314) (592) (1) (907)

Profit before interest & taxation

$2,742 $2,364 ($3,838) $1,268



Non-current assets


Property, plant and equipment

603 140 1,959 2,702

Goodwill

- 3,219 - 3,219

Intangible assets

4,426 4,109 110 8,645

Total non-current assets

$5,029 $7,468 $2,069 $14,566



December 2019

Motors

$000s

IoT

$000s

Unallocated

$000s

Total

$000s

Revenue

37,704 24,015 - 61,719

Cost of goods sold

(30,870) (14,215) - (45,085)

Gross profit

6,834 9,800 - 16,634

Gross profit %

18.1% 40.8% 27.0%

Other income

- - 18 18

Operating expenses

(2,252) (3,564) (6,617) (12,433)

EBITDA

4,582 6,236 (6,599) 4,219

Depreciation

(199) (47) (339) (585)

Amortisation & Impairment

(789) (1,334) - (2,123)

Profit before interest & taxation

$3,594 $4,855 ($6,938) $1,511



Non-current assets


Property, plant and equipment

703 215 1,740 2,658

Goodwill

- 3,223 - 3,223

Intangible assets

4,059 4,737 128 8,924

Total non-current assets

$4,762 $8,175 $1,868 $14,805


Interim Report 2020 Wellington Drive Technologies Ltd
19

(b) Geographical segments

The group operates in three main geographical areas, although it is managed on a global basis.


Six months ended Year ended

30 Jun 2020 30 Jun 2019 31 Dec 2019

Revenue from external customers by geographic areas $000s $000s $000s

Americas


16,379 29,170 53,457

Asia / Pacific (APAC)


1,701 1,663 4,485

Europe / Middle East / Africa (EMEA)


2,404 2,481 3,777

Total


$20,484 $33,314 $61,719

Revenue is allocated above based on the country in which the customer is located. APAC revenue includes

$114,000 (2019: $73,000) from New Zealand customers.


30 Jun 2020 30 Jun 2019 31 Dec 2019

Total non-current assets $000s $000s $000s

Americas


26 29 34

Asia / Pacific (APAC) – mainly in New Zealand


15,242 14,461 14,687

Europe / Middle East / Africa (EMEA)


77 76 84

Total


$15,345 $14,566 $14,805


Total non-current assets are allocated based on where the assets are located.


2.2 Seasonality of operations

Revenues and operating profits are generally expected to be higher in the first six months of a calendar year, lower

in the 3

rd

quarter due to customers in the northern hemisphere shutting down for summer holidays and increasing

again in the 4

th

quarter. Revenues and operating profits in the 4

th

and 1

st

quarters of a calendar year can be impacted

by the timing of the China New Year holiday.

Interim Report 2020 Wellington Drive Technologies Ltd
20

2.3 Revenue

Six months ended Year ended

30 Jun 2020 30 Jun 2019 31 Dec 2019

$000s $000s $000s

Sales of goods revenue


19,882 32,898 60,780

Services revenue


602 416 939

Total


$20,484 $33,314 $61,719


Revenue is measured at the fair value of the consideration received or receivable for the sale of goods and services,

excluding GST / VAT, rebates and discounts and after eliminating sales within the group. The group disaggregates

revenues from contracts by geographical regions.


(a) Sale of Goods


The group manufactures and sells a range of energy efficient motors and IoT hardware to the food and beverage

market. Sales are recognised when control has transferred to the buyer which is usually when delivery of the goods

to the buyer pursuant to the Incoterms that apply is fulfilled, and there is no unfulfilled obligation that could affect the

customer’s acceptance of the products. Delivery occurs when the products have been delivered in accordance with

the pre-agreed Incoterms between the group and the buyer, the risks of obsolescence and loss have been transferred

to the buyer, and either the buyer has accepted the products in accordance with the sales arrangement, the

acceptance provisions have lapsed, or the group has objective evidence that all criteria for acceptance and

performance obligations under the contract with the customer have been satisfied.

Some of the sale of goods are subject to CIF (Cost, Insurance and Freight) Incoterms. The group considers these

freight and insurance services to be a distinct service. For these sales, the total sales price is allocated to the separate

performance obligations, being the product and the insurance and freight costs. Further, the group considers itself

an agent only in the provision of the freight services. Revenue for the CIF element is recognised only to the extent

of the margin for providing the agent services. However, there are limited sales under CIF terms and the impact on

revenue is estimated to be minor.

The group has in-market distributors in China and Brazil to supply goods to buyers in those markets who require local

delivery. These distributors transact as agents. The group is the principal in these transactions. Sales of product are

recognised when these distributors deliver the product to buyers at which point control passes to the buyer.

Products may be sold with retrospective volume rebates based on aggregate sales over a 12 months period.

Revenue from these sales is recognised based on the price specified in the contract, net of the estimated volume

rebates. Accumulated experience and customer knowledge are used to determine the rebate amounts using the

expected value method and revenue is only recognised to the extended that it is highly probable significant reversals

will not occur. The liability to pay volume rebates is recognised (included in trade and other payables) in respect of

sales made until the end of the reporting period.

No element of financing is deemed present as the sales are made with a credit term of 30 - 120 days which is

consistent with market practice. A receivable is recognised when the goods are delivered as this is the point of time

that the consideration is unconditional because only the passage of time is required before the payment is due.


(b) Sale of services


Associated with the supply of IoT hardware, the group supplies a range of data, and reporting services, all installed

on every SCS Connect and SCS Click sold and are distinct services from the sale of goods. Revenue from the

provision of such services is recognised when services are rendered to the buyer. Contracts typically cover a period

from hardware supply of anywhere from 1 to 10 years, dependent on customer requirements. Contracts specify the

price for the provision of the services. Revenue from such contracts is recognised on a straight-line basis over the

contract term because the customer receives and uses the benefits simultaneously.

The group received revenue in previous years amounting to $US212,000 in connection with the development of a

new motor product. This revenue was deferred as a contract liability at 30 June 2019. During 2019, the Company

reached agreement with its development “partner” that the amount received be regarded as a contribution to the

Interim Report 2020 Wellington Drive Technologies Ltd
21

Company’s capitalised development cost. Accordingly, $331,000 was reclassified to intangible assets at 31

December 2019 as a reduction of the asset book amount.


Six months ended Year ended

Contract liabilities 30 Jun 2020 30 Jun 2019 31 Dec 2019

$000s $000s $000s

Carrying amount at start of period 4,418 2,972 2,972

Invoiced in the period 819 1,682 2,723

Recognised in revenue (602) (416) (939)

Reclassified to intangible assets - - (331)

Exchange adjustment 197 5 (7)

Carrying amount at end of period $4,832 $4,243 $4,418


Current portion 1,140 877 1,044

Non-current portion 3,692 3,366 3,374

$4,832 $4,243 $4,418


2.4 Other income

Six months ended Year ended

30 Jun 2020 30 Jun 2019 31 Dec 2019

$000s $000s $000s

Covid-19 government subsidies


618 - -

Other income


5 8 18

Total


$623 $8 $18



2.5 Operating expenses

Six months ended Year ended

30 Jun 2020 30 Jun 2019 31 Dec 2019

$000s $000s $000s

Wages and salaries and other short-term benefits


5,455 4,762 10,431

Employee share option expense


- 4 6

Employee benefits


$5,455 $4,766 $10,437




(Gain) / loss on remeasurement of contingent

consideration (see note 5.1)


($638) $11 ($467)

Capitalisation of labour and expenses to intangible

assets


($1,670) ($1,397) ($3,191)



2.6 Earnings per share


Earnings per share (‘EPS’) is the amount of post-tax profit attributable to each share.


Basic EPS of a deficit of 0.24 cents (June 2019 – profit of 0.28 cents) is calculated by dividing the deficit attributable

to equity holders of the Company of $787,000 (June 2019 – profit of $722,000) by the weighted average number of

ordinary shares in issue during the period of 322,799,268 (June 2019 – 258,335,177).

Diluted EPS for the six months ended 30 June 2020 of a deficit of 0.24 cents (June 2019 - profit of 0.25 cents) is

calculated by dividing the deficit attributable to equity holders of the Company of $787,000 (June 2019: - profit of

$722,000) by the weighted average number of shares in issue adjusted to reflect any commitments the group have

to issue shares in future that would decrease EPS. The weighted average number of ordinary shares is compared

with the number of shares that would have been issued assuming the exercise of share options and achievement of

performance targets in connection with contingent consideration.

Interim Report 2020 Wellington Drive Technologies Ltd
22

At 30 June 2020, the following potentially dilutive instruments exist of future earnings per share, but are not included

in the calculation of diluted EPS, because the effect would have been anti-dilutive:


Numbers of shares 30 Jun 2020

Part paid shares 4,869,802

US employee share options 769,725

Share based contingent consideration 14,173,446

Interim Report 2020 Wellington Drive Technologies Ltd
23

3. Operating assets and liabilities


3.1. Trade and other receivables


30 Jun 2020 30 Jun 2019 31 Dec 2019

$000s $000s $000s

Trade receivables


9,476 18,245 13,848

Provision for doubtful debts


(257) (130) (150)

Net trade receivables


9,219 18,115 13,698

Prepayments


314 408 544

VAT/GST refunds due


(3) 382 56

Income tax refund due


357 285 445

Other receivables


46 50 48



$9,933 $19,240 $14,791


The group applies the simplified approach permitted by NZ IFRS 9 which requires expected lifetime credit losses to

be recognised from initial recognition of the trade receivable. Trade receivables are written off when there is no

reasonable expectation of recovery.

NZ IFRS 9 requires the group to calculate expected credit losses on trade receivables using a provision matrix.

The group has previously determined that its credit loss experience over the period from 2013 to 2019 was 0.1% of

revenue. There have been no credit losses in the 6 months to 30 June 2020 but COVID-19 has resulted in

customers seeking extended terms and delaying payments. Trade credit insurance cover provides some protection

to individual customer limits. Recognising the increased risk, the provision for credit loss at 30 June 2020 has been

calculated at 1.5% on the uninsured amount owing for those customers assessed as higher risk. For lower risk

customers, 0.1% has been used.


3.2. Inventories

30 Jun 2020 30 Jun 2019 31 Dec 2019

$000s $000s $000s

Finished goods – at cost


4,067 3,603 4,288

Work in progress – at cost


700 847 726

Raw materials – at cost


526 289 319

Less inventory provisions


(465) (335) (536)

Total inventories


$4,828 $4,404 $4,797


3.3 Trade and other payables

30 Jun 2020 30 Jun 2019 31 Dec 2019

$000s $000s $000s

Trade payables 8,951 16,597 13,402

Employee entitlements 1,583 910 1,556

Accrued expenses 945 1,318 880

Other 296 - -

$11,775 $18,825 $15,838

Interim Report 2020 Wellington Drive Technologies Ltd
24


3.4 Provisions

30 Jun 2020 30 Jun 2019 31 Dec 2019

Warranty provisions $000s $000s $000s

Carrying amount at start of period


468 415 415

Additional provisions recognised


21 208 224

Amounts used


(83) (68) (170)

Exchange adjustment


26 (1) (1)

Carrying amount at end of period


$432 $554 $468



3.5 Plant and equipment

30 Jun 2020 30 Jun 2019 31 Dec 2019

$000s $000s $000s

Net book amount at start of period


2,658 2,854 2,854

Additions


64 139 411

Depreciation


(328) (272) (585)

Disposals


(41) - (13)

Exchange adjustment


171 (19) (9)

Net book amount at end of period


$2,524 $2,702 $2,658




Depreciation



Property


103 92 187

Plant and equipment


163 123 273

Office equipment, furniture & fittings


62 57 125



$328 $272 $585



Capital commitments

Capital commitments contracted for at 30 June 2020 amounted to $104,000 (June 2019 $293,000)



3.6 Intangible assets

Restated

30 Jun 2020 30 Jun 2019 31 Dec 2019

$000s $000s $000s

Net book amount at start of period


12,147 8,970 8,970

Restatement for acquisition accounting


- 2,327 2,327

Net book amount at start of period restated


12,147 11,297 11,297

Reclassification from contract liability


- - (331)

Additions


1,694 1,450 3,347

Amortisation


(901) (768) (1,800)

Impairment


(456) (139) (323)

Exchange adjustment


337 24 (43)

Net book amount at end of period


$12,821 $11,864 $12,147


Analysis of net book amount



Internally generated development assets


9,199 8,134 8,528

Patents


267 337 309

Goodwill


3,154 3,219 3,223

Other


201 174 87



$12,821 $11,864 $12,147

Interim Report 2020 Wellington Drive Technologies Ltd
25


Additions in the six months to 30 June 2020 include $1,670,000 for internally generated development costs and

$24,000 for patents, trademarks and software. Payments for intangible assets in the period amounting to $1,706,000

are included in the Consolidated and Condensed Interim Cash Flow Statement.

Internally generated development costs include $2,981,000 for projects underway and not complete at balance date.

This cost is not yet being amortised.

Impairment losses have been recognised as follows:

• Patent costs – $44,000 - The carrying value of patents which are expiring and will not be renewed.

• Internally generated development costs - $412,000 - the carrying value of costs for the development of a

SCS Connect retrofit device. Demand for the product has not eventuated and it is likely that the new Connect

Monitor battery retrofit device due for launch in late 2020 will be a preferred solution for customers.


Goodwill and intangible assets with indefinite lives

Goodwill acquired through business combinations with indefinite lives has been allocated to the IoT Cash Generating

Unit (CGU) which is also an operating and reportable segment for impairment testing. COVID-19 has impacted

demand for all the Company’s products, including IoT products. The group performed an impairment test at 30 June

2020. The recoverable amount of the IoT CGU at 30 June 2020 has been determined based on a 5 year value in

use calculation using cash flow projections from the forecasts prepared for 2020 and 2021 reflecting lower demand

due to COVID-19. The pre-tax discount rate applied to the cash flow projections is 14% and cash flows beyond 2021

using a 5% growth rate. The calculation of value in use is most sensitive to assumptions on demand, gross margins,

completion and launch of new IoT products and retaining volumes to current customers. Gross margins are based

on current pricing and product costs. As a result of this analysis, management did not identify an impairment for

this CGU.

Interim Report 2020 Wellington Drive Technologies Ltd
26

4. Capital and financing costs


4.1 Borrowings


30 Jun 2020 30 Jun 2019 31 Dec 2019

$000s $000s $000s

Current portion


Loan facility – BNZ Trade Finance


2,065 1,449 1,420

Loan facility – Meta Capital Limited


- 896 -

Loan facility – Onimeg Investments Limited


- 2,500 -

Liabilities in respect of right-of-use assets


198 222 198

Other Borrowings


69 60 79



$2,332 $5,127 $1,697




Non-Current portion



Liabilities in respect of right-of-use assets


1,084 1,216 1,180

Other Borrowings


146 249 184



$1,230 $1,465 $1,364


Loan facility – BNZ Trade Finance

In December 2018 the Company secured a $1.5m trade finance facility. The facility was increased to $2.0m in May

2019 and to $2.5m in June 2020. The facility has no term and is repayable on demand. The Company can finance

invoices to certain of its customers over a maximum 120 days term. Interest is payable on repayment at a 3% margin

above bank base lending rate.


Loan facility – Meta Capital Limited

The loan outstanding at 30 June 2019 was US$ 600,000. This was repaid in December 2019. Interest was payable

at 12.5%.


Loan facility – Onimeg Investments Limited

The loan outstanding at 30 June 2019 was $2,500,000. $1,500,000 was repaid in September 2019 and $1,000,000

was repaid in December 2019. Interest was payable at 16% pa on a quarterly basis in arrears.


Other borrowings

Comprises equipment finance and lease liabilities in respect of “right of use” assets.


4.2 Finance income and expenses

Six months ended Year ended

30 Jun 2020 30 Jun 2019 31 Dec 2019

$000s $000s $000s

Finance income


Interest income


6 14 19



$6 $14 $19

Finance expense



Interest payable to Bank trade finance facility


53 42 85

Interest payable to Smartshares Limited


- 18 30

Interest payable to Meta Capital Limited


- 57 128

Interest payable to Onimeg Investments Limited


- 194 284

Other interest


175 209 363



$228 $520 $890


Interim Report 2020 Wellington Drive Technologies Ltd
27

4.3 Contributed equity

Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new shares or options

are shown in equity as a deduction, net of tax, from the proceeds.



30 Jun 2020

Shares

30 Jun 2019

Shares

30 Jun 2020

$000s

30 Jun 2019

$000s

Ordinary shares – fully paid (a) 323,936,592 261,726,010 130,257 124,026

Ordinary shares – partly paid (b) 4,869,802 8,930,641 25 29

US employee share options (c) 769,725 1,058,372 - -

Total shares and options on issue 329,576,119 271,715,023 $130,282 $124,055



(a) Ordinary shares – fully paid


30 Jun 2020

Shares

30 Jun 2019

Shares

30 Jun 2020

$000s

30 Jun 2019

$000s

Opening balance of ordinary shares on issue 322,707,005 257,436,000 130,202 123,590

Part paid shares and US employee options

exercised

1,229,587 4,290,010 69 436

Share issue costs - - (14) -

Ordinary fully paid shares on issue at period end 323,936,592 261,726,010 $130,257 $124,026

All ordinary shares are authorised and have no par value. Ordinary shares entitle the holder to participate in

dividends and the proceeds on winding up of the Company in proportion to the number of and amounts paid on

shares held.



(b) Ordinary shares – partly paid


Six months ended


30 Jun 2020

Shares

30 Jun 2019

Shares

30 Jun 2020

$000s

30 Jun 2019

$000s

Partly paid shares on issue at start of period 5,810,742 12,460,638 26 37

Issued - - - -

Exercised (940,940) (3,529,997) (1) (8)

Ordinary part paid shares on issue at period end 4,869,802 8,930,641 $25 $29



(c) US employee share options (numbers)


30 Jun 2020 30 Jun 2019

Options outstanding at start of period 1,058,372 1,818,385

Exercised (288,647) (760,013)

Outstanding at end of period 769,725 1,058,372

Interim Report 2020 Wellington Drive Technologies Ltd
28

5. Other information


5.1 Acquisition of iProximity Limited

On 2 July 2018 the Company acquired 100% of the issued share capital of iProximity Pty Limited, an Australian based

innovative proximity marketing solutions and consumer intelligence company. The consideration for the acquisition

comprises up-front payments of AU$1,250,000 and three-year cash and share-based earn out targets as follows:

• AU$500,000 based on meeting specified EBIT targets (for iProximity’s existing business) for the 2018 and 2019

financial years.

• The issue of fully paid ordinary shares in the Company in tranches based on meeting specified EBIT targets for

the period ending 31 December 2020 (9,448,964 shares) and based on Wellington’s SCS Connect System

controller unit sales for the same period (9,448,964 shares).

The purchase consideration was:


$000s

Cash paid 1,367

Contingent consideration 2,327

Total purchase consideration

$3,694

As detailed above, the contingent consideration includes amounts that potentially were payable in cash on 31 March

2020. No payment was required. In addition, up to 18,897,928 ordinary shares in Wellington may be issued.

The acquisition date fair value of the contingent consideration arrangement of $2,327,000 was estimated by considering

the likelihood that the cash and share based targets would be achieved. The cash-based targets were considered

unlikely to be achieved and the fair value of the contingent cash consideration was estimated to be nil. The likelihood of

achieving the share-based targets was assessed and the probability adjusted number of ordinary shares to be issued

was calculated. The fair value of the share-based contingent consideration was determined by multiplying the estimated

number of shares (13,949,034 shares) by $0.15 being the price of the Company’s shares on NZX at the acquisition date.

The fair values of the assets and liabilities at the date of acquisition were as follows:


$000s

Intangible assets - platform 536

Trade and other receivables 18

Trade and other payables

(65)

Contract liabilities

(18)

Net identifiable assets acquired

471

Goodwill

3,223

Net assets acquired $3,694

Comparative figures for 2019 have been restated. Amounts for goodwill and contingent consideration at the start of the

2019 period were increased by $2,327,000, The goodwill is attributable to the synergies that arise from the Company

being able to include iProximity’s marketing solutions as part of the group’s IoT product offering. The Company expects

to be able to sell more of its IoT solutions (including SCS Connect hardware) as a result of the wider services offering.

The Company and vendor agreed during the period to an extension of time for SCS Connect share-based targets to be

achieved and an increase in the target. An additional 12 months has been added, so the final year for the targets to be

achieved is now the 2021 calendar year.

As at 30 June 2020, there was a decrease on contingent consideration of $638,000 which resulted in a fair value gain

being recognised in operating expenses for the contingent consideration arrangement, to reflect an updated view on the

likelihood of share-based targets being achieved and a decrease in the Company’s share price to $0.08 at 30 June 2020

(decreasing the value of any shares to be issued). The probability adjusted number of shares was calculated to be

4,724,482 shares.

Interim Report 2020 Wellington Drive Technologies Ltd
29


30 Jun 2020 30 Jun 2019 31 Dec 2019

Contingent consideration


$000s $000s $000s



Fair value at start of period


1,016 2,327 2,327

Part settlement during the year


- - (844)

Remeasurement recognised in income statement


(638) 11 (467)



$378 $2,338 $1,016

The acquired business contributed revenues of $37,000 and a loss of $201,000 for the six months ended 30 June 2020

($44,000 revenue and a loss of $176,000 to the group for the six months ended 30 June 2019). In addition, the proximity

marketing solutions offered by the business are integrated into Wellington’s IoT product offering and are assisting the

group to generate IoT revenue outside of the acquired business.


5.2 Related party transactions

(a) Directors

The names of persons who are Directors of the Company are on page 34.


(b) Key management personnel and compensation

Key management personnel compensation is set out below. Key management personnel comprises the Directors,

the Chief Executive Officer (CEO) and all the senior executives that report directly to the CEO.


30 Jun 2020 30 Jun 2019 31 Dec 2019

$000s $000s $000s

Salaries, fees and other short-term benefits 738 934 1,934

Share based remuneration 0 1 2

Directors remuneration 94 83 226

Total $832 $1,018 $2,162


(c) Employee share based remuneration

Equity settled, share based compensation is provided to employees via the Wellington Partly Paid Share Scheme

and Wellington Employees Share Option Plan. The fair value of the employee services received in exchange for the

grant of part paid shares or options are recognised as an expense over the vesting period. The proceeds received

net of any directly attributable transaction costs are credited to share capital when the partly paid share proceeds are

received, or options are exercised.


(d) Meta Capital Limited loan

Meta Capital Limited is a company associated with a director, Mr J McMahon. Note 4.1 sets out details of the

agreements with Meta Capital Limited and the amounts outstanding at balance dates. Interest paid / payable to Meta

Capital Limited is disclosed in note 4.2.


(e) East West Manufacturing LLC (East West), a substantial security holder in the Company, supplies goods and services

to the Company from its manufacturing facility in Vietnam and purchases product for distribution in the USA. All

pricing is on an arms-length basis.



30 Jun 2020

$000s

30 Jun 2019

$000s

31 Dec 2019

$000s

Purchases from East West 12,254 18,010 36,990

Sales to East West 364 865 1,580

Cash payments to East West 15,363 19,473 38,518

Cash receipts from East West 671 451 1,169

Trade receivable from East West at period end 159 468 466

Trade payable to East West at period end 7,527 10,701 10,636

Interim Report 2020 Wellington Drive Technologies Ltd
30


5.3 Contingencies and commitments

There are no material contingent liabilities or assets (June 2019 - $nil).


5.4 Leases

The consolidated and condensed interim statement of financial position shows the following amounts related to

leases of right of use assets:

30 Jun 2020 30 Jun 2019 31 Dec 2019

$000s $000s $000s

Right-of-use assets


Properties 1,100 1,239 1,141

Plant and equipment 20 4 23

Office equipment, furniture and fittings 11 145 12

$1,131 $1,388 $1,176

Additions to right-of-use assets in the period

Plant and equipment - - 25

Office equipment, furniture and fittings - - 13

$ - $ - $38


30 Jun 2020 30 Jun 2019 31 Dec 2019

$000s $000s $000s

Depreciation charge for right-of-use assets


Properties 96 92 182

Plant and equipment 3 3 7

Office equipment, furniture and fittings 2 39 1

$101 $134 $190

Interest expense on lease liabilities $44 $48 $95

Expense relating to short-term leases (included in

operating expenses)


$3 $25 $51


The consolidated and condensed interim cash flow statement shows the following amounts related to leases of right

of use assets:

Six months ended Year ended

30 Jun 2020 30 Jun 2019 31 Dec 2019

$000s $000s $000s

Cash outflow for right-of-use leases $95 $117 $189

Lease repayments for leases previously classified as

finance leases under NZ IAS 17


$48 $23 $93

Interim Report 2020 Wellington Drive Technologies Ltd
31

5.5 Financial instruments by category


30 Jun 2020 30 Jun 2019 31 Dec 2019

$000s $000s $000s

Assets per Statement of Financial Position

Loans and receivables



Trade and other receivables 9,265 18,165 13,746

Cash and cash equivalents 3,062 1,835 3,459

Derivatives used for hedging at fair value

Derivative financial instruments 64 - 56

$12,391 $20,000 $17,261

Liabilities per Statement of Financial Position at

amortised cost



Trade and other payables 11,775 18,825 15,838

Borrowings 3,562 6,592 3,061

Liabilities per Statement of Financial Position at fair

value



Contingent consideration 378 2,338 1,016

Derivative financial instruments - 25 -

$15,715 $27,780 $19,915


Fair value estimation

The only financial instruments carried at fair value are derivatives comprising forward foreign exchange contracts and

contingent consideration.

The forward exchange contract has been classified as Level 2.

The different levels have been defined as follows:

• Quoted prices (unadjusted) in active markets for identical assets or liabilities (Level 1)

• 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 2)

• Inputs for the asset or liability that are not based on observable market data (i.e. unobservable inputs) (Level

3)

The fair value of forward foreign exchange contracts is determined using forward exchange rates at the balance sheet

date, with the resulting value discounted back to present value. The fair value of contingent consideration in respect

of the acquisition of iProximity Pty Limited is determined using the estimated number of shares that are to be issued

to the vendors pursuant to the purchase agreement and the Company’s share price at balance date. The probability

adjusted number of shares and the Company share price at the acquisition date, 30 June 2019, 31 December 2019

and 30 June 2020 are set out in note 5.1.

Interim Report 2020 Wellington Drive Technologies Ltd
32

5.6 Maturity analysis


The amounts disclosed are the contractual undiscounted cash flows.


30 June 2020

Trade and

other payables

$000s

Borrowings


$000s

Lease

liabilities

$000s

Total


$000s

Less than 6 months 11,432 2,065 133 13,630

7 to 12 months - - 137 137

More than 12 months - - 1,227 1,227

$11,432 $2,065 $1,497 $14,994



30 June 2019

Trade and

other payables

$000s

Borrowings


$000s

Lease

liabilities

$000s

Total


$000s

Less than 6 months 18,782 4,845 139 23,766

7 to 12 months - - 143 143

More than 12 months - - 1,465 1,465

$18,782 $4,845 $1,747 $25,374



31 December 2019

Trade and

other payables

$000s

Borrowings


$000s

Lease

liabilities

$000s

Total


$000s

Less than 6 months 15,729 1,420 143 17,292

7 to 12 months - - 134 134

More than 12 months - - 1,364 1,364

$15,729 $1,420 $1,641 $18,790


Trade and other payables above exclude any liabilities for tax (including payroll taxes), statutory liabilities and

deferred income.

Interim Report 2020 Wellington Drive Technologies Ltd
33

5.7 Reconciliation of profit for the period to net cash inflow from operating activities




Six months ended

Unaudited

Year ended

Audited


30 Jun 2020 30 Jun 2019 31 Dec 2019


$000s $000s $000s

(Loss) / profit after taxation for the period


(787) 722 448

Adjustments for:

Depreciation, amortisation and impairment 1,685 1,179 2,708

Share based payments - 4 6

Inventory provision movements (71) 190 391

Doubtful debt provision movements 108 - 20

Provision for warranty movements (36) 139 53

Change in fair value of contingent consideration (638) - (467)

Net foreign exchange differences (680) (44) (113)

Increase in trade and other receivables 4,751 (1,262) 3,167

Increase in contract liabilities 414 1,271 1,446

Decrease (increase) in inventories 39 296 (298)

(Decrease) increase in trade and other payables (4,063) (1,387) (4,374)

Net cash inflow from operating activities $722 $1,108 $2,987



5.8 Events after reporting date


In July 2020, the Company completed a 1:3 pro-rata rights issue raising $5.4m through the issue of 107,978,028

ordinary shares. The amount, net of issue costs is estimated to be $5.2m.


Interim Report 2020 Wellington Drive Technologies Ltd
34

Directory

Directors

John McMahon, Chairman

Mr Gottfried Pausch

Mr John Scott

Mr Keith Oliver


Executive Team

Greg Allen, Chief Executive Officer

Steven Hodgson, Senior Vice President Commercial

David Howell, Chief Technical Officer

Howard Milliner, Chief Financial Officer & Company Secretary

Marc Tinsel, Vice President, Supply Chain and Operations

Peter Barnes, Global Quality Leader

David Burden, VP Group Marketing & IoT Products


Phone

Ph: 64 09 477 4500


Internet

Website: www.wdtl.com

Email: info@wdtl.com


Address and Registered Office

21 Arrenway Drive

Rosedale, Auckland 0632, New Zealand

PO Box 302-533, North Harbour,

Auckland 0751, New Zealand


Auditor

Deloitte Limited

80 Queen Street, Auckland 1010, New Zealand


Banker

Bank of New Zealand


Share Registry

Computershare Investor Services Ltd,

Private Bag 92119, Auckland 1142,

New Zealand

Interim Report 2020 Wellington Drive Technologies Ltd
35

Data sourced from publicly available filings. Our datasets may not be complete. Automated analysis can produce errors. If you believe any data on this page is incorrect, please contact us at hello@nzxplorer.co.nz. For informational purposes only. Not investment advice.

Other issuers discussed similar conditions around this time

Matched by meaning across NZX announcement text, not keywords — based on our semantic index of announcement bodies.