Regulatory Story
Go to market news section View chart   Print
Company BgenuineTec Inc.
TIDM BGTI
Headline Final Results
Released 09:59 16-Mar-2010
Number 6463I09

RNS Number : 6463I
BgenuineTec Inc.
16 March 2010
 



FOR IMMEDIATE RELEASE

16 March 2010

BgenuineTec Inc

("BgenuineTec" or "the Company")

 

Preliminary Results for the year ended 31 December 2009

 

BgenuineTec Inc (AIM:BGTI) today announces its preliminary results for the year ended 31 December 2009.

 

Financial highlights

 

·            

Revenues increased to JPY44.33 million (£0.30 million) (FY 2008: JPY25.46 million (£0.17 million)

·            

Gross loss reduced to JPY20.53 million (£0.14 million) (FY 2008: JPY76.72 million (£0.52 million)

·            

Loss from operations reduced to JPY286.11 million (£1.95 million) (FY 2008: JPY 496.52 million (£3.39 million)

·            

Loss before tax reduced to JPY380.67 million (£2.60 million) (FY 2008: JPY 537.92 million (£3.67 million)

·            

Basic loss per share JPY5.48 (£0.04)  (FY 2008: JPY 11.51 (£0.08)

 

Operational highlights

 

·            

Successful integration of BeyondLSI Inc. (Japan) technology

·            

Formation of business alliances with Shenyang Beyond LSI Inc. (China), DDS Inc.(Japan) and Fingerprint Cards AB (Sweden).

·            

Development of Fingerprint algorithm for advance mobile phone sensors

·            

Successful launch for Module business with Fingerprint Area Sensor of Fingerprint Cards AB (Sweden)

·            

Release of a new access control system with SDGate-V

 

Commenting on the results, Taketoshi Kashiwabara, Chairman of BgenuineTec Inc, said:

 

"2009 has been a challenging year for BgenuineTec.  Notwithstanding the trading environment during the year, we have successfully managed to reduce losses and I would like to confirm my commitment to fund the business through these difficult times."

 



For further information, please contact:

BgenuineTec Inc (Japan)


Taketoshi Kashiwabara  (Chairman)

+81-3-5652-0321

Toshiya Kurita Japan  (Chief Financial Controller)

+81-3-5652-0321



Nominated Adviser


Charles Stanley Securities


Russell Cook

Dugald J Carlean

+44 (0) 20 7149 6000



Media Enquiries


Cubitt Consulting                                  


Chris Lane / James Verstringhe

+44 (0) 20 7367 5100

 

Background Note on BgenuineTec Inc.

On 14 July 2006, BgenuineTec Inc.(AIM; BGTI) was the first Japanese company to be admitted to trading on AIM. It offers fingerprint authentication products to companies and individuals that wish to establish high levels of security using biometrics.

Biometrics uses a physical attribute of the body, such as a fingerprint to identify and verify the individual with the aim of making individual authentication efficient and secure.

The Company offers a range of fingerprint authentication products and systems, from an integrated system to a mobile device. The Company designs and outsources the production of these products and can tailor them to individual client specific needs and applications.

Biometric applications provide convenient and reliable security which reduces the cost associated with the failure of conventional authentication methods. The principal factor which distinguishes biometrics from conventional password based authentication is the enhanced security level it provides while maintaining the privacy of individual users.

 



BgenuineTec Inc

("BgenuineTec" or "the Company")

 

Preliminary Results for the year ended 31 December 2009

 

Chairman's Statement

2009 has been a challenging year for the Company.  To maximise the BgenuineTec's resources in light of the global economic downturn and the difficult trading environment, the Board took decisive action to focus the Company's activities on the volume business with LSI (large scale integration chip) solutions for mobile phones and note PCs and the application business with module solutions for Networks and door locks

Demand for biometric identification products is increasing, especially in the fields of information security, financial transactions, security systems and medical treatment.  There is also considerable demand for fingerprint authentication on mobile phones and note PCs.  To date, the provision of reasonably priced and secure solutions for the aforementioned industries has not been widely available.  BgenuineTec's objective is to see that personal authentication is installed on all small portable devices that are used every day.  To do this, the Company is focused on exploring high quality, low cost solutions for volume applications such as mobile phones and Note PCs.

During the year, the Company has successfully formed alliances with various companies, in particular with a number of fingerprint identification partners, with which we will develop a global marketing strategy.  In particular the alliances with Shenyang BeyondLSI Inc. and DDS Inc. are typical cases for the module business in the Chinese market and for the network business in Japanese markets.   As a result of an alliance with a major overseas company, which is planning to use BgenuineTec's technology to develop a range of products, we are optimistic that that this will generate substantial revenues during the course of the next one to two years.

Profit and Loss Account

For the year ended 31 December 2009, revenues increased by 74.1% to JPY 44.3 million (£0.30 million) from JPY 25.46 million (£0.17 million). Gross losses have reduced from JPY 76.7 million (£0.52 million) in 2008 to JPY 20.5 million (£0.14 million) in 2009. The Board has taken strong measures to address the Company's cost base in order to create a sustainable business model for the Company. Selling, general and administrative expenses were reduced in the year from JPY 423.9 million (£2.9 million) in 2008 to JPY 272.3 million (£1.9 million).

As a result the operating loss was reduced by 42.4% to JPY 286.1 million from JPY 496.5 million and the loss before tax was to JPY 380.7 million (£2.6 million) from JPY 537.9 million (£3.7 million).

The loss per share was JPY 5.5 (£0.04) compared to the loss per share of JPY 11.5 (£0.08) in 2008.

Balance Sheet

The Balance Sheet reflects, where appropriate, asset write downs for Inventory of JPY 100.5 million (£0.69 million), Trade receivables totalling JPY 14.6 million (£0.1 million) and non-current assets of JPY 34.0 million (£ 0.23 million). Total net assets at the year end were a loss of JPY 78.2 million (-£0.53 million), compared to JPY 155 million (£1.05 million) at 31 December 2009.

The financial statements have been prepared by management on a going concern basis and do not reflect any adjustments that would be necessary if the going concern assumption was incorrect. The Board believes that the going concern assumption is currently valid based on its view of the Company's future trading and its continued ability to access equity finance. An exchange rate of £1 = JPY 146.53 has been used throughout this statement.



Outlook

The Company's fingerprint business incorporates core components including software algorithms, sensors, engine LSI and modules, which are the embedded systems required for effective fingerprint authentication. Above all, sensors are an important factor in our business. Even though we can handle optical area sensors of the classical type, which are still useful in some application fields, sensors at low cost and high performance are needed to penetrate the world markets. We aim to expand the alliances with leading sensor companies and work on joint projects to provide competitive solutions to the world market.

This financial year, we plan to strengthen our sales team for both our core component business, especially the module business, and our local products such as network solutions, door locks and OA equipment (e.g. fax machines, telecopiers, scanners). We have set up two sales divisions for both global and local markets. These teams are supported by technical engineers, headed by the Chief Executive and the Chief Technical Officer.

In the difficult economic situation, we are planning to use our technical skills and to work closely with our partners to develop new products for overseas markets and establish a firm base for the company to increase sales and return the company to profit.  My confidence in our ability to do so is reflected in my commitment to my fellow directors and to our shareholders to fund the company through to profitability and I will be supporting another funding to ensure that BgenuineTec has resources in place to continue its development.

 

Taketoshi Kashiwabara

Chairman

16 March 2010.



 BgenuineTec Inc

 

Consolidated income statements for the years ended 31 December 2009 and 2008

 


NOTES

Year 

Year 

Year

Year



Ended

31/12/09

Ended

31/12/08

Ended

31/12/09

 

Ended

31/12/08



JPY'000

JPY'000

STG

()

STG

()

Revenue

2/24

44,329

25,455

302,528

173,716

Cost of sales

4

(64,858)

(102,175)

(442,631)

(697,295)

Gross profit (loss)


(20,529)

(76,720)

(140,103)

(523,579)

Other operating income


6,770

4,123

46,202

28,141

Sales and marketing expenses

4

(50,694)

(131,250)

(345,967)

(895,725)

General and administrative expenses

4

(192,723)

(160,900)

(1,315,245)

(1,098,068)

Research and development expenses

4

(28,929)

(131,768)

(197,424)

(899,257)

Loss from operations

4

(286,105)

(496,515)

(1,952,537)

(3,388,488)

Finance income

6

-

3,092

-

21,106

Finance costs

5

(23,526)

(25,016)

(160,552)

(170,725)

Net finance costs


(23,526)

(21,924)

(160,552)

(149,619)

Impairment of investment in equity accounted investee

13

(64,869)

-

(442,700)

-

Share of loss of investment in equity accounted investee

13

(6,167)

(19,484)

(42,088)

(132,971)

Loss before tax


(380,667)

(537,923)

(2,597,877)

(3,671,078)

Income tax expense

18

-

-

-

-

Loss for the year


(380,667)

(537,923)

(2,597,877)

(3,671,078)







Attributable to:






Equity holders of the Company


(380,667)

(537,923)

(2,597,877)

(3,671,078)

Minority interests


-

-

-

-







Loss per share

7





Basic


(5.48)

(11.51)

(0.04)

(0.08)

Diluted


-

-

-

-







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated statement of comprehensive income

for the the years ended 31 December 2009 and 2008





NOTES

2009

2008

2009

2008



JPY'000

JPY'000

(Note 5)

(Note 5)

Loss for the period


(380,667)

(537,923)

(2,597,877)

(3,671,078)

Other comprehensive income






Financial assets available for sale:






   -Change in fair value

12

-

425

-

2,897

   -Income tax expense


-

-

-

-

Other comprehensive income for the period


-

425

-

2,897

Total comprehensive loss for the period

 

 

(380,667)

(537,498)

(2,597,877)

(3,668,181)







Attributable to:






Equity holders of the Company


(380,667)

(537,498)

(2,597,877)

(3,668,181)

Minority interests


-

-

-

-

 



BgenuineTec Inc

 

Consolidated statements of changes in equity for the years ended 31 December 2009 and 2008

 

 

 

Attributable to equity holder of the company


JPY'000

 


 

NOTES

Share

capital

Share premium

Fair value reserve

Share option reserve

Deficit

Total equity

 

STG

()

Balance as at 1 January 2008


713,614

472,255

(425)

12,337

(826,272)

371,509

2,535,377

Share issued

16

154,000

154,000

-

-

-

308,000

2,101,959

Share issuance costs


-

(1,091)

-

-

-

(1,091)

(7,446)

Fair value adjustments of available-for-sale investments

 

12

-

-

425

-

-

425

2,897

Share option costs charged to income for the year

16

-

-

-

13,630

-

13,630

93,025

Net loss for the year

 

17

-

-

-

-

(537,923)

(537,923)

(3,671,078)

Balance as at 1 January 2009


867,614

625,164

-

25,967

(1,364,195)

154,550

1,054,734

Share issued

16

79,220

79,220

-

-

-

158,440

1,081,280

Share issuance costs


-

(634)

-

-

-

(634)

(4,325)

Fair value adjustments of available-for-sale investments

 

12

-

-

-

-

-

-

-

Share option costs charged to income for the year

16

-

-

-

(9,917)

-

(9,917)

(67,680)

Net loss for the year

 

17

-

-

-


(380,667)

(380,667)

(2,597,877)

Balance as at

31 December 2009


946,834

703,750

-

16,050

(1,744,862)

(78,228)

(533,868)

 



 

BgenuineTec Inc

 

Consolidated statement of financial position as at 31 December 2009 and 2008

 

 


NOTES

2009

2008

2009

2008



JPY'000

JPY'000

STG

()

STG

()

ASSETS

Non-current assets






Property, plant and equipment

8

3,133

4,214

21,379

28,755

Investment securities

12

6,446

6,446

43,991

43,990

Investments in equity accounted investee

13

-

68,036

-

464,315

Goodwill

10

-

7,200

-

49,137

Intangible assets

11

19,856

4,858

135,510

33,154

Other non-current assets

9

4,574

4,636

31,220

31,640



34,009

95,390

232,100

650,991

Current assets






Inventories

14

17,680

51,727

120,660

353,013

Trade and other receivables

15/24

14,649

43,442

99,970

296,475

Cash and cash equivalents

15

804

45,237

5,486

308,721



33,133

140,406

226,116

958,209

Total assets


67,142

235,796

458,216

1,609,200

 






LIABILITIES






Current liabilities






Borrowings

15/24

166

-

1,135

-

Trade and other payables

19/24

143,604

81,246

980,029

554,466

Provision for asset retirement obligation

22

1,600

-

10,920

-



145,370

81,246

992,084

554,466

Net current assets


(112,237)

59,160

(765,917)

403,743







Total liabilities


145,370

81,246

992,084

554,466

Net assets


(78,228)

154,550

(533,868)

1,054,734







EQUITY






Share capital

16

946,834

867,614

6,461,708

5,921,068

Share premium

16

703,750

625,164

4,802,770

4,266,454

Fair value reserve

12

-

-

-

-

Share option reserve

16

16,050

25,967

109,538

177,218

Deficit

17

(1,744,862)

(1,364,195)

(11,907,884)

(9,310,006)

Total equity


(78,228)

154,550

(533,868)

1,054,734


 

 

 

 

 

 



BgenuineTec Inc

 

Consolidated Statement of cash flows for the years ended 31 December 2009 and 2008

 


NOTES

Year 

Year 

Year  

Year



Ended

31/12/09

Ended

31/12/08

Ended

31/12/09

 

Ended 31/12/08









JPY'000

JPY'000

STG

()

STG

()

OPERATING ACTIVITIES






Cash used in operations

20

(154,370)

(225,105)

(1,053,506)

(1,536,241)

Interest received (paid), net


(36)

76

(247)

524

NET CASH USED IN OPERATING ACTIVITIES


(154,406)

(225,029)

(1,053,753)

(1,535,717)

INVESTING ACTIVITIES






Expenditure on product development


-

(3,897)

-

(26,597)

Purchase of intangible assets


(19,048)

-

(129,991)

-

Acquisition of associate company


(3,000)

(30,450)

(20,474)

(207,807)

Purchase of investment security


(25,000)

-

(170,613)

-

Proceeds from sales of investment securities


1,924

1,644

13,130

11,224

Expenditure lending collection


(22,888)

(13,400)

(156,197)

(91,449)

Proceeds from lending made


20,000

-

136,491

-

NET CASH USED IN INVESTING ACTIVITIES


(48,012)

(46,103)

(327,654)

(314,629)

FINANCING ACTIVITIES






Proceeds from short-term borrowings


166

-

1,135

-

Proceeds on issue of new shares, net of issuance cost


157,807

306,909

1,076,957

2,094,512

NET CASH FROM FINANCING ACTIVITIES


157,973

306,909

1,078,092

2,094,512

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS


(44,445)

35,777

(303,315)

244,166

EFFECT OF EXCHANGE RATE FLUCTUATIONS ON CASH HELD


12

(55)

80

(377)

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR


45,237

9,515

308,721

64,932

CASH AND CASH EQUIVALENTS AT END OF YEAR

15

804

45,237

5,486

308,721

 







BgenuineTec Inc

 

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES



 

BgenuineTec Inc, hereafter "the Company", is a company incorporated and domiciled in Japan.  The legal form of the Company is a limited liability corporation called "Kabushiki-kaisha".  The Company designs and manufactures a range of fingerprint authentication technologies and products to companies and individuals that wish to establish high levels of security in various applications using biometrics.  The business activity also includes R&D and sales of fingerprint systems and components.

 

The consolidated financial statements of the Company have been prepared in accordance with International Financial Reporting Standards ("IFRS"), as adopted by the EU.  The designation "IFRSs" also includes all valid International Accounting Standards (IASs). All interpretations of the International Financial Reporting Interpretations Committee (IFRIC) mandatory for the financial year 2009 have also been applied. Pound sterling amounts included herein are given solely for convenience and are stated, as matter of arithmetical computation only, at the rate of JPY146.53=£1, the approximate exchange rate at 31 December 2009.  The translation should not be construed as representations that the Japanese yen amounts have been, could have been, or could in the future be, converted into pounds sterling.

 

The principal accounting policies adopted are set out below.

 



Going-concern

 

These consolidated financial statements have been prepared by management on the basis of generally accepted accounting principles applicable to a "going concern", which assumes the Company will continue in operation for the foreseeable future and will be able to realise its assets and discharge its liabilities in the normal course of operations.

 

The Company posted net loss of JPY382 million in the year ended 31 December 2009, mainly due to poor sales results of JPY44 million and impairment loss on investment in associate company of JPY64 million.

 

The poor sales resulted from the internal restructuring of the sales and development divisions, the worldwide recession and a deferred order from a major client.

 

To enable the Company to rectify the continued loss-making, the Company is either in the process of carrying out or going to carry out following actions in 2009.

 

a.   Readjust the product mix by introducing technologies and products from the associated Company "Beyond LSI Inc".

b.  Restructuring sales organization and strengthen sales manpower.

c.  Strengthen management.

d.  Enhancing core technology and penetrating overseas market.

 

To expand its business, the Company needs additional funding of JPY 180 million in 2010 from the date of signing of these accounts. Further to this, additional JPY 100 million is necessary in terms with investors. Fund raising of  JPY 156 million is planned in the first half of 2010, and JPY 24 million in second half of 2010. Fundamental to the Going Concern assumption is a belief by the Board that it can raise such equity.

 

These consolidated financial statements do not reflect adjustments that would be necessary if the going concern assumption was not appropriate because the Company has a firm conviction to achieve sales and operating profits in 2010 and 2011 by execution of above actions, and the fund-raising in 2010 as mentioned above.

 

If the going concern assumption were not appropriate for the consolidated financial statements, then adjustment would be necessary to the carrying values of the assets and liabilities, the reported revenues and expenses, and classifications used in the consolidated statement of financial position.

 



 



Basis of consolidation

Equity method

Associates are those entities in which the Company has significant influence, but not control, over the financial and operating policies. Significant influence is presumed to exist when the Company holds between 20% and 50% of the voting power of another entity. Associates are accounted for using the equity method (equity accounted investees) according to IAS28 (Investments in Associates). The consolidated financial statements include the Company's share of the income and expenses of equity accounted investees, after adjustments to align the accounting policies with those of the Company, from the date that significant influence commences until the date that significant influence ceases. When the Company's share of losses exceeds its interest in an equity accounted investee, the carrying amount of that interest (including any long-term investments) is reduced to nil and the recognition of further losses is discontinued except to the extent that the Company has an obligation or has made payments on behalf of the investee.

 



Goodwill

Goodwill arising on business combination represents the excess of the cost of acquisition over the fair value of the identifiable assets and liabilities of a transferor at the date of acquisition. In respect of equity accounted investees, the carrying amount of goodwill is included in the carrying amount of the investment.

Goodwill is recognised as an asset and reviewed for impairment at least annually.  Any impairment is recognised immediately in the income statement and is not subsequently reversed.

The Company has only single cash generating unit for the purpose of impairment testing.

 



Revenue recognition

Revenue arises from sales of goods.

Revenue is measured at the fair value of the consideration received or receivable and represents amounts receivable for goods and services provided in the normal course of business, net of discounts and consumption taxes.

Sales of goods are recognised when goods are delivered and title has passed.

 



Leasing

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee. All other leases are classified as operating leases. There was no asset under finance lease as of the balance sheet date.

Rentals payable under operating leases are charged to income on a straight-line basis over the term of the relevant lease.

 



Foreign currencies

The Company's functional and presentational currency is Japanese Yen ("JPY").

Transactions in currencies other than Japanese Yen are recorded at the rates of exchange prevailing on the dates of the transactions.  At the balance sheet date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the balance sheet date.  Non-monetary assets and liabilities carried at fair value that are denominated in foreign currencies are translated at the rates prevailing at the date when the fair value was determined.  Gains and losses arising on retranslation are included in the income statement for the year.

 

 

 



Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

The tax currently payable is based on taxable profit for the year.  Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible.  The Company's liability for current tax is calculated by using tax rates that have been enacted or substantively enacted by the balance sheet date.

Deferred tax is the tax expected to be payable or recoverable on differences between the carrying amount of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method.  Deferred tax liabilities are recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised.  Such assets and liabilities are not recognised if the temporary difference arises from goodwill on the initial recognition of goodwill or an asset or liability, which is not part of a business combination and at the time of recognition did not affect accounting or taxable profit.

The carrying amount of deferred tax assets is reviewed at each balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the assets to be recovered.

Deferred tax is calculated at the tax rates that are expected to apply to the period when the asset is realised or the liability is settled. Deferred tax is charged or credited in the income statement, except when it relates to items credited or charged directly to equity, in which case the deferred tax is also dealt with in equity.

 



Property, plant and equipment

Property, plant and equipment are stated at cost less accumulated depreciation and any recognised impairment loss.

Depreciation is charged so as to write off the cost or valuation of assets, other than land and properties under construction, over their estimated useful lives, using the straight-line method, on the following basis:

 

Leasehold improvement                                 10%-17%

Fixtures and equipment                              17%-50%

The gain or loss arising on the disposal or retirement of an asset is determined as the difference between the sales proceeds and the carrying amount of the asset and is included in the income statement for the year.

 



Other non-current assets

Other non-current assets consist of lease deposits for office premises and long-term prepaid expenses, which are stated at historical cost minus unrefunded amounts.

 

 



Development costs

Development costs concerning software programs developed externally are capitalised and measured initially at purchase cost and amortised on a straight-line basis over their estimated useful lives (3 years).

An internally generated intangible asset arising from the Company's biometric technology business development is recognised only if all of the following conditions are met:

·             an asset is created that can be identified (such as software and new processes);

·             it is probable that the asset created will generate future economic benefits; and

·             the development cost of the asset can be measured reliably.

Internally generated intangible assets are amortised on a straight-line basis over their useful lives.

Expenditure on research activities is recognised as an expense in the period in which it is incurred. 

 



Patents, exclusive sales rights and trademarks

Patents and trademarks are measured initially at purchase cost and amortised on a straight-line basis over their estimated useful lives (8 years).  Exclusive sales rights are not amortised since there is substantially no period for termination in the agreement.

 



Impairment of tangible and intangible assets excluding goodwill

At each balance sheet date, the Company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where the asset does not generate cash flows that are independent from other assets, the Company estimates the recoverable amount of the cash-generating unit to which the asset belongs. An intangible asset with an indefinite useful life is tested for impairment annually and whenever there is an indication that the asset may be impaired.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised as an expense immediately, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Where an impairment loss subsequently reverses, the carrying amount of the asset (cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (cash-generating unit) in prior years. A reversal of an impairment loss is recognised as income immediately, unless the relevant asset is already carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.



 

 



Inventories

Inventories are stated at the lower of cost and net realisable value.  Cost comprises direct materials, transportation and any other incidental costs incurred for purchase. Cost is calculated using the weighted average method.  Net realisable value represents the estimated selling price less all estimated costs to completion and costs to be incurred in marketing, selling and distribution.



 

 



Financial instruments



Financial assets and financial liabilities are recognised on the Company's statement of financial position when the Company has become a party to the contractual provisions of the instrument.



Trade receivables

Trade receivables are recognised at fair value and subsequently measured at amortised cost and are classified as loans and receivables in accordance with IAS39 Financial Instruments:Recogniton and Measurement.

 

Assessments are made regularly as to whether there is any objective evidence that trade receivables may be impaired. Where there is objective evidence of impairment, the recoverable amount is calculated by estimating the present value of the future cash flows discounted using the effective interest rate. Any impairment losses identified from the impairment test are recognised as an expense in the income statement.

 


 

 

Investments securities

frame established by the market concerned, and are initially measured at cost, including transaction costs.

Investment securities classified as available-for-sale are remeasured at fair value.  Gains and losses arising from the changes in the fair values of available-for-sale investments are recognised directly in the fair value reserve in equity, until the investment is sold or otherwise disposed of or until it is determined to be impaired.  The fair value of an available-for-sale investment is based on its quoted bid price in an active market at the balance sheet date.  The fair value of available-for-sale investment with no quated bid price is based on fair value of future cash flows discounted using the market rate of interest.



Trade payables

Trade payables are classified as other liabilities in accordance with IAS 30, initially recognised at fair value and subsequently measured at amortised cost using the effective interest method.



Equity instruments

Ordinary shares are classified as equity instruments and are recorded at the fair value, net of direct issue costs.  Equity instruments are not subsequently remeasured. 

 

In accordance with IAS39 (Financial Instruments: Recognition and Measurement), assessments are made regularly as to whether there is any objective evidence that a financial asset or group of assets may be impaired. Impairment losses identified after carrying out an impairment test are recognised as an expense. Gains and losses on available-for-sale investments are recognised directly in equity until the financial asset is disposed of or is determined to be impaired, at which time the cumulative loss previously recognised in equity is included in loss for the year.

 



Share-based payments

The Company operates an equity-settled share-based payment scheme.  Equity-settled share-based payments are measured at fair value of the share options at the date of grant.  The fair value determined at the grant date is expensed on a straight-line basis over the vesting period with a corresponding increase in equity, based on the Company's estimate of the number of options that will eventually vest.

Fair value is measured by use of a Black-Scholes model, taking into account the terms and conditions upon which the options were granted.  

 



Critical accounting estimates and judgements

Estimates and judgements 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.

 

Critical accounting estimates and assumptions

 

The Company makes estimates and assumptions concerning the future.  The resulting accounting estimates and assumptions will, by definition, seldom equal to 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 discussed below.

 

The Company is subject to income taxes at city and national level within Japan.  Significant judgement is required in determining the provision for income taxes.  There are many transactions and calculations for which the ultimate tax determination is uncertain during the ordinary course of business.  The Company recognises liabilities for anticipated tax audit issues based on estimates of whether additional taxes will be due.  Where the final tax outcome of these matters is different from the amounts that were initially recorded, such differences will impact the income tax and deferred tax provisions in the period in which such determination is made. 



Provisions

 

Provisions are recognized when the Company has a present legal or constructive obligation as a result of past events and it is probable that an outflow of economic benefits will be required to settle the obligation. Provisions are measured and recorded as the best estimate of the expenditure required settling the present obligation at the balance sheet date.

 

Asset retirement obligation

 

In accordance with a contractual obligation to a landlord to dismantle and remove leasehold improvements from a leased office at the end of the lease contract, a provision for asset retirement obligation is recognised.

 



Amendments to IFRS standards and interpretations

 

Adoption of new and revised standards

 

The following new and revised Standards and Interpretations have been adopted in these financial statements. The adoption has not had any significant impact on the amounts reported in these financial statements but may affect the accounting for future transactions or arrangements.

 

The Company has adopted IAS 1 Presentation of Financial Statements (revised 2007), which is applicable for annual reporting periods beginning on or after 1 January 2009. Initial application of this standard did not affect any of the amounts recognized in the financial statements, but changed the presentation of the statement of comprehensive income and statement of changes in equity. There was no change in accounting policy relating to recognition or measurement due to the initial adoption of this standard.

 

In January 2008, the IASB published the amendments to IFRS 2 (Shared-based Payment: Vesting Conditions and Cancellations). The amendments clarify the definition of vesting conditions for the purposes of IFRS 2, introduce the concept of 'non-vesting' conditions, and clarify the accounting treatment for cancellations. As a result of the changes in the definition of exercise conditions, non-exercise conditions are now to be taken into account when measuring the fair value of the equity instruments granted. The application does not have any material impact on the earnings poison of the Company.

 

The principle change to the IAS 23(as revised in 2007) Borrowing Costs was to eliminate the option to expense all borrowing costs that can be classified as directly related to the acquisition, construction or production of qualifying assets. In this case, qualifying assets are considered to exist if a substantial period of time is required to ready the particular asset for use or sales. The application has no impact to the Company.

 

Standards and Interpretations in issue but not yet effective

At the date of authorization of these financial statements, the following Standards and Interpretations which have not been applied in these financial statements were in issue but not yet effective (and in some cases had not been adopted by the EU):

                                      

IFRS 2 (amended)

Group Cash-Settled Share Based Payment Transactions

IFRS 3 (revised 2008)

Business Combinations

IAS 27 (revised 2008)

Consolidated and Separate Financial Statements

IAS 39 (amended)

Eligible Hedged Items

IFRIC 17

Distributions of Non-cash Assets to Owners

Improvements to IFRSs (2008)

Amendments to IFRS 5 Non-current Assets Held for Sales and Discontinued Operations

Improvements to IFRSs (2009)

Amendments to IFRS 2 Share-based Payments and IFRS 3 Business Combinations (revised 2008)

Improvements to IFRSs (2009)

Amendments to IAS 38 Intangible Assets

Improvements to IFRSs (2009)

Amendments to IFRIC 9 Reassessment of Embedded Derivatives

Improvements to IFRSs (2009)

Amendments to IFRIC 16 Hedges of a Net Investment in a Foreign Operation

Improvements to IFRSs (2009)

Amendments to IFRS 5 Non-current Assets Held for Sale and Discontinued Operations

Improvements to IFRSs (2009)

Amendments to IFRS 8 Operating Segments

Improvements to IFRSs (2009)

Amendments to IAS 1 Presentation of Financial Statements

Improvements to IFRSs (2009)

Amendments to IAS 7 Statement of Cash Flows

Improvements to IFRSs (2009)

Amendments to Amendments to IAS 17 Leases

Improvements to IFRSs (2009)

Amendments to IAS 36 Impairment of Assets

Improvements to IFRSs (2009)

Amendments to IAS 39 Financial Instruments: Recognition and Measurement

 

The Company anticipates that the adoption of the Standards and Interpretations in future periods will have no effect on the Company's financial statements for the forthcoming year.

 

 



BgenuineTec Inc

 

NOTES TO THE CONSOLIDATEDFINANCIAL STATEMENTS

FOR the years ended 31 December 2009 and 2008

 

 


1

PRESENTATION OF FINANCIAL STATEMENTS



The consolidated financial statements have been prepared in accordance with International Financial Reporting Standards.

 



These consolidated financial statements are presented in Japanese Yen since that is the currency in which the majority of the Company's transactions are denominated. 

 

 


2

REVENUE





An analysis of the Company's revenue is as follows:

   JPY'000




Year ended

 31/12/09

Year ended

 31/12/08



Continuing operations - sale of goods:

44,329

25,455



Total revenue

44,329

25,455

 


3

Segment Information



 

Business segments

For management reporting purposes, the Company is currently organised as a single operating division, that is, biometric technology. This division is the basis for segment information. 

Principal activity is to be engaged in research and development and sales of biometric technology products including biometric certification and authentication services, physical access systems, fingerprint image sensors and relating software.

Due to the single segment, the segment information is not reported here.

 



Geographical segments

The Company's operations are located only in Japan and there was substantially no exportation from Japan. 



 


4

LOSS FROM OPERATIONS



Loss from operations has been arrived at after charging:

 



 




  JPY'000

 




Year ended

31/12/09

Year ended

31/12/08

 



Staff costs (see below numbers of staff)



 



Salaries and wages

92,321

83,021

 



Share option expense

(9,917)

13,631

 



Social security costs

5,723

7,701

 




88,127

104,353

 






 



Depreciation

1,081

3,541

 



Impairment of property, plant and equipment

(note 1, described below)

-

1,929

 



Amortisation

430

27,954

 



Impairment of intangible assets

(note 1, described below)

-7,200

 

34,604

 



Auditors' remuneration

-audit for annual report

-other

 

 

6,190

-

 

 

5,286

-

 

 

 

6,190

5,286

 



Research and development

4,785

24,196

 



Advisory fees

28,701

18,212

 



Purchased goods

34,867

17,619

 



Write-down of inventories

15,843

86,502

 



Subcontractors fees

20,949

56,112

 



Travel expenses

11,613

9,688

 



Operating lease expenses (Note 23)

12,821

13,219

 



Advertising and public relation expenses

15,177

19,758

 



Allowance for doubtful receivables

37,479

101,219

 



Provision for asset retirement obligation

1,600

-

 



Others

50,341

1,901

 



Total

337,204

526,093

 

 

(note 1)     Certain assets in the year ended 31December 2009 and 2008 have been impaired since it is no longer considered recoverable from the Company's continuing operations. 

 

 

 

 



NUMBER OF STAFF



The average monthly number of employees including executive directors for the year for each of the Company's principal functions was as follows:




     Number




Year ended

31/12/09

Year ended

31/12/08



Engineers

3

2



Head office and administration

3

4




6

6

 



 

 


5

FINANCE COSTS

   JPY'000




Year ended

31/12/09

Year ended

31/12/08



Interest on borrowings, net of interest earned

36

-



Foreign exchange loss, net

413

-



Loss on sale of investment security

23,076

1,724



Loss on devaluation of investment security (Note 12)

1

23,292




23,526

25,016

 

 

 


6

FINANCE INCOME

 




   JPY'000




Year ended

31/12/09

Year ended

31/12/08



Interest earned, net of interest incurred

-

77



Foreign exchange gain, net

-

3,015




-

3,092

 

 

 


7

EARNINGS PER SHARE





The calculation of the basic and diluted earnings per share is based on the following data:



   JPY'000



 

Year ended

31/12/09

Year ended

31/12/08



Earnings for the purposes of basic earnings per share (net loss for the year attributable to equity holders)

(380,667)

(537,923)



Effect of dilutive potential ordinary shares

(note 1, described below)

-

-



Earnings for the purposes of diluted earnings per share

(380,667)

(537,923)








Year ended

31/12/09

Year ended

31/12/08



Weighted average number of ordinary shares for the purposes of basic earnings per share

69,417,630

46,753,624



Effect of dilutive potential ordinary shares:

 - share option (note 1, described below)

-

-



Weighted average number of ordinary shares for the purposes of diluted earnings per share

69,417,630

46,753,624



 

(note 1)  Share options which the Company and associated company held has anti-dilutive effect on earnings per share for the years.

 

 



 


8

PROPERTY, PLANT AND EQUIPMENT





JPY'000





Leasehold Improvement

Plant & Machinery

Fixtures & Equipment

Total



COST OR VALUATION






At 1 January 2008


3,757

171

17,934

21,862



Additions


-

-

-

-



Disposal

-disposal

-impairment

(note 1, described below)


 

-

-

 

-

(37)

 

-

(1,892)

 

-

(1,929)



At 1 January 2009


3,757

134

16,042

19,933



Additions


-

-

-

-



Deductions

-disposal

-impairment


 

-

-

 

-

-

 

-

-

 

-

-



At 31 December 2009


3,757

134

16,042

19,933











ACCUMULATED DEPRECIATION






At 1 January 2008


309

93

11,777

12,179



Charge for the year


399

41

3,100

3,540



Disposal


-

-

-

-



At 1 January 2009


708

134

14,877

15,719



Charge for the year


400

-

681

1,081



Disposal


-

-

-

-



At 31 December 2009


1,108

134

15,558

16,800











NET BOOK VALUE






At 31 December 2009


2,649

-

484

3,133



At 31 December 2008


3,049

-

1,165

4,214











(note 1) A part of property, plant and equipment relating to specific research and development has been impaired by estimating future cash flows since they were considered not to be recoverable.

 

 


9

 OTHER NON-CURRENT ASSETS




   JPY'000




Year ended

31/12/09

Year ended

31/12/08



Lease deposit for office premises





Beginning balance

4,574

4,673



Addition

-

270



Disposal

-

(369)



Ending balance

4,574

4,574



Long-term prepaid expense





Beginning balance

62

185



Addition

-

-



Amortisation

(62)

(123)



Ending balance

-

62



Total

4,574

4,636

 




10

GOODWILL




JPY'000



COST




At 1 January 2008

12,500



Additions

-



Deductions

- impairment (note 1, described below)

 

(5,300)



At 1 January 2009

7,200



Additions

-



Deductions

- impairment (note 1, described below)

 

(7,200)



At 31 December 2009

-



 

(note 1) The Company reviewed Goodwill for impairment for the period ended December 31, 2009 and 2008 by estimating future cash flows. As a result, impairment loss of JPY 7,200,000 and JPY5, 300,000 were recognized as of December 31, 2009 and 2008 respectively as they were considered not to be recoverable.

 


11

INTANGIBLE ASSETS




JPY'000




Development costs

Patents & trademarks

Exclusive sales right

Total



COST







At 1 January 2008

68,693

50,318

3,429

122,440



Additions

3,897

-

-

3,897



Deductions

-impairment (note 1)

-other (returned)

 

(7,385)

-

 

(18,489)

(20,400)

 

(3,429)

-

 

(29,303)

(20,400)



At 1 January 2009

65,205

11,429

-

76,634



Additions

-

19,048

-

19,048



Deductions

-disposal

-impairment

 

 

(65,205)

-

 

-

-

 

-

-

 

(65,205)

-



At 31 December 2009

-

30,477

-

30,477










AMORTISATION







At 1 January 2008

39,922

5,000

-

44,922



Charge for the year

21,602

5,252

-

26,854



At 1 January 2009

61,524

10,252

-

71,776



Charge for the year

(61,524)

369

-

(61,155)



At 31 December 2009

-

10,621

-

10,621










CARRYING AMOUNT







At 31 December 2009

-

19,856

-

19,856



At 31 December 2008

3,681

1,177

-

4,858




 



(note 1) A part of intangible assets relating to specific research and development has been impaired by estimating future cash flows since they were considered not to be recoverable. A part of intangible assets relating to parents & trademarks and exclusive sales right has been impaired by estimating future cash flows since they substantially became ineffective.

 

 

 

 

 

 

 

 

 

 

 

 


12

INVESTMENT SECURITIES





Available-for-sale investments

 

 

 

JPY'000



At 1 January 2008


32,682



Acquired


-



Disposed


(2,944)



Impairment


(23,292)



Increase in fair value


-



At 1 January 2009


6,446



Acquired


-



Disposed


-



Impairment


-



Increase in fair value


-



At 31 December 2009


6,446




 



 

Available-for-sale investments represent shares in Secure Generation Ltd. (Japan, non-listed), which the Company acquired through the issue of 86,700 new ordinary shares in 2007.  The Company owns 6.5% of Secure Generation Ltd. at the balance sheet date.  The Company determined to record JPY23,292,000 of impairment loss for the investment for the year ended 31 December 2008 remeasured at fair value of future cash flows discounted using the market rate of interest.

 

 


13

EQUITY ACCOUNTED INVESTEE

 


 

The Company acquired 40% of share of Beyond LSI, Ltd at December 2007 and additional 20.49% shares at June 2008. Although the Company's ownership at 31 December 2008 was 60.49%, taking into account the potential voting rights (i.e. share options) which are exercisable at the date, the ownership would be reduced to 48.62% when assessing whether the Company has the power to govern the financial and operating policies of the investee (IAS27, paragraph 14). Based on an evaluation of the extent of control over the investee, it is not consolidated but accounted for using the equity method by the Company.

The Company's share of loss in its equity accounted investee for the year ended 31 December 2009 was JPY 3,167,000 (2008: JPY 26,491,000). 

 

The Company acquired 30% of share of ASD Inc. at March 2009.  The Company's share of loss in its equity accounted investee for the year ended 31 December 2009 was JPY 3,000,000.  ASD Inc. was established by the ex-Director, Mr.Kiyomoto.

 


 

Summary financial information for equity accounted investees, not adjusted for the percentage ownership held by the Company:

 

2009

Owner-

ship

Current

Assets

Non-

current assets

Total assets

Current liabilities

Non-

current liabilities

Total liabilities

 

(Unit: JPY'000)

Beyond LSI Ltd.

24.93%

42,045

4,672

46,717

66,851

158,932

225,783

 

Revenues

Expenses

Loss

 

 

 

 

28,507

32,970

4,463

 

 

 

2009

Owner-

ship

Current

Assets

Non-

current assets

Total assets

Current liabilities

Non-

current liabilities

Total liabilities

 

(Unit: JPY'000)

ASD Inc.

30.00%

2,061

411

2,472

5,049

10,000

15,049

 

Revenues

Expenses

Loss

 

 

 

 

7,660

23,404

15,744

 

 

 

 

2008

Owner-

ship

Current

Assets

Non-

current assets

Total assets

Current liabilities

Non-

current liabilities

Total liabilities

 

(Unit: JPY'000)

Beyond LSI Ltd.

60.49%

13,929

14,919

28,848

78,815

162,972

241,787

 

Revenues

Expenses

Loss

 

 

 

 

11,767

54,722

42,955

 

 

 

 


14

INVENTORIES

 



   JPY'000



Year ended

31/12/09

Year ended

31/12/08



Raw Materials (note 1, described below)

7,967

26,063



Finished goods (note 2, described below)

9,713

25,664



 

17,680

51,727

 

(note 1)     As of 31 December 2009 and 2008, raw materials have been written down by JPY 29,175,000 and 30,578,000 to their net realisable value.

(note 2)     As of 31 December 2009 and 2008, finished goods have been written down by JPY 71,325,000 and 55,925,000 to their net realisable value.

 

 


15

OTHER FINANCIAL ASSETS




Trade and other receivables comprise of the following items;

JPY'000




Year ended

31/12/09

Year ended

31/12/08



Trade accounts receivable

7,053

6,516



Prepaid expenses

2,423

2,697



Advance payments to third party

-

3,119



Short-term lending to related party (Note 24)

-

13,400



Other receivables

-

2,060



Consumption tax recoverable

5,173

15,650



Total

14,649

The average credit period on sales of goods is 75 days.  Trade receivables and other receivables are shown as fair values after deduction of the likely uncollectible value amounting to JPY13,192,000 and JPY8,000,000 respectively at 31 December 2009. The directors consider that the carrying amount of trade and other receivables approximates their fair value.

 






Cash and cash equivalents comprise cash and short-term deposits held by the Company treasury function. The carrying amount of these assets approximates to their fair value.

 



Credit risk - The Company's principal financial assets are bank balances and cash, investment securities, and trade and other receivables, which represent the Company's maximum exposure to credit risk in relation to financial assets.

The credit risk on liquid funds is limited because the counterparties are banks with high credit-ratings assigned by international credit-rating agencies.

The Company has a concentration of credit risk, with exposure spread over only several counterparties and customers. 

Financial risk - The Company has no significant interest risk.  The Company is exposed to transactions in currencies other than Japanese Yen.  The Company has a liquidity risk, which is described at Going Concern in the summary of significant accounting policies. 

The balances under foreign currencies as at 31 December 2009 and 2008 were bank deposits of JPY 131,000 (SEK 10,276.19) and JPY 120,000 (SEK 10,276.19), and receivables of nil and JPY 2,185,000 (USD 24,000), and payables of JPY 5,355,000 (USD 15,390.00 and STG 26,993.58) and JPY 1,239,000 (USD 9,000.00 and STG 3,150.00).  There were no formal risk management policies in place other than management monitoring the level of transactions denominated in foreign currencies. 

 

 

 


16

SHARE CAPITAL







 

2009

Number

2009

JPY'000

2008

Number

2008

JPY'000



Ordinary shares with no nominal value







Authorised:

125,600,000

N/A

125,600,000

N/A



 







Issued and fully paid:

18,740,000

79,220

20,531,595

154,000



Balance at the year end

78,723,821

946,834

59,983,821

867,614

 



 

 

 

On 5 March 2008, the Company issued 1,500,000 shares and allocated them to the management by a Board resolution. After such issuance, the aggregate number of issued shares was 40,952,226. 50% of the total paid amount of JPY 15,000,000 was allocated to share capital and the rest was allocated to share premium. 

 

On 26 June 2008, the Company issued 6,625,000 shares and allocated them to an institutional investor and the management by a Board resolution. After such issuance, the aggregate number of issued shares was 47,577,226.  50% of the total paid amount of JPY 53,000,000 was allocated to share capital and the rest was allocated to share premium. 

 

On 25 September 2008, the Company issued 714,285 shares and allocated them to the management by a Board resolution. After such issuance, the aggregate number of issued shares was 48,291,511. 50% of the total paid amount of JPY 10,000,000 was allocated to share capital and the rest was allocated to share premium.

 

On 21 November 2008, the Company issued 11,692,310 shares and allocated them to the some institutional investors and management by a Board resolution. After such issuance, the aggregate number of issued shares was 59,983,821. 50% of the total paid amount of JPY 76,000,000 was allocated to share capital and the rest was allocated to share premium.

 

On 2 March 2009, the Company issued 4,200,000 shares and allocated them to an institutional investor and the management by a Board resolution. After such issuance, the aggregate number of issued shares was 64,183,821.  50% of the total paid amount of JPY 42,000,000 was allocated to share capital and the rest was allocated to share premium.

 

On 6 April 2009, the Company issued 1,000,000 shares and allocated them to an institutional investor and the management by a Board resolution. After such issuance, the aggregate number of issued shares was 65,183,821.  50% of the total paid amount of JPY 10,000,000 was allocated to share capital and the rest was allocated to share premium.

 

On 29 May 2009, the Company issued 2,500,000 shares and allocated them to an institutional investor and the management by a Board resolution. After such issuance, the aggregate number of issued shares was 67,683,821.  50% of the total paid amount of JPY 25,000,000 was allocated to share capital and the rest was allocated to share premium.

 

On 30 June 2009, the Company issued 2,500,000 shares and allocated them to an institutional investor and the management by a Board resolution. After such issuance, the aggregate number of issued shares was 70,183,821.  50% of the total paid amount of JPY 25,000,000 was allocated to share capital and the rest was allocated to share premium.

 

On 27 August 2009, the Company issued 5,200,000 shares and allocated them to an institutional investor and the management by a Board resolution. After such issuance, the aggregate number of issued shares was 75,383,821.  50% of the total paid amount of JPY 36,400,000 was allocated to share capital and the rest was allocated to share premium.

 

On 21 October 2009, the Company issued 3,340,000 shares and allocated them to an institutional investor and the management by a Board resolution. After such issuance, the aggregate number of issued shares was 78,723,821.  50% of the total paid amount of JPY 20,040,000was allocated to share capital and the rest was allocated to share premium.

 

 

The Company has one class of ordinary shares, which carry no right to fixed income.

The ordinary shares rank equally for voting and rights to dividends. 

 

EQUITY-SETTLED SHARE-BASED COMPENSATION

 

The shareholders' meeting authorised the share option plan as at 31 January 2006.  2,000 options in total equivalent to the 1,000 shares per option were granted to all Directors, employees and Company's consultants for no consideration.  The options can be exercised commencing from January 31, 2008 to January 30, 2016 at JPY 10 per share.  Of 2,000 options, 1,820 options were actually allotted to the eligible persons. 

 

In addition, shareholders' meeting authorised the share option plan as at 29 June 2007. 1,500 options in total equivalent to the 750 shares per option were granted to all Directors, employees and Company's consultants for no consideration. The options can be exercised commencing from June 30, 2009 to June 29, 2010 at JPY 107 per share.  Of 1,500 options, 1,460 options were actually allotted to the eligible persons.

 

Share-based compensation was measured at fair value of the share options at the date of grant.  The fair value determined at the grant date was expensed on a straight-line basis over the vesting period, based on the Company's estimate of shares that will eventually vest.  Fair value was measured by use of the Black-Scholes model, taking into account the terms and conditions upon which the options were granted.

 

 

 

 

 



Details of share options granted during the year ended 31 December 2006, and the assumptions used in the Black-Scholes model are as follows:




Number of

Options

Number of shares



Number of share options granted as of 31 December 2008

900

900,000



Forfeited during the year

(320)

(320,000)



Outstanding as of 31 December 2009

580

580,000








Fair value of share at measurement date

10

JPY/share



Equity-settled share-based payment fair value

3.14

JPY/share



Exercise price

10

JPY/share



Weighted average exercise price

10

JPY/share



Expected volatility

23.26

% p.a.



Option life

120

Month



Expected dividends

nil




Risk-free interest rate

0.8

%






The expected volatility is based on historical volatility of similar listed entities since the Company was not listed when the options were granted.  The options are granted under a service condition.  There are no market conditions associated with the option granted. 

 

 

 



Details of share options granted during the year ended 31 December 2007 and the assumptions used in the Black-Scholes model are as follows:




Number of

Options

Number of

shares



Number of share options as of 31 December 2008

820

820,000



Forfeited during the year

(420)

(420,000)



Outstanding as of 31 December 2009

400

400,000








Fair value of share at measurement date

53.8

JPY/share



Equity-settled share-based payment fair value

31.0313

JPY/share



Exercise price

107

JPY/share



Weighted average exercise price

107

JPY/share



Expected volatility

128.6

% p.a.



Option life

30

Month



Expected dividends

nil




Risk-free interest rate

1.0

%






The options are granted under a service condition.  There are no market conditions associated with the option granted. 

 

 


17

DEFICIT




JPY'000



Balance at 1 January 2008

(826,272)



Net loss for the year

(537,923)



Balance at 1 January 2009

(1,364,195)



Net loss for the year

(380,667)



Balance at 31 December 2009

(1,744,862)







 

 


18

DEFERRED TAX

 

As of 31 December 2009, the Company has unused tax losses of JPY 1,210,860,000 available to offset against future profits.  No deferred tax asset has been recognized in respect of such unused tax losses due to the unpredictability of future profit streams.  The unrecognized tax losses of JPY8,742,000,  JPY 137,271,000, JPY319,834,000, JPY469,987,000 and JPY275,026,000 will expire in 2012, 2013, 2014, 2015 and 2016 respectively.




Details of deferred tax assets and liabilities are as follows:




     JPY'000


Year ended

31/12/09

Year ended

31/12/08

Tax loss carry forward

492,820

393,998

Impairment loss on receivables

58,847

58,848

Impairment loss on investment securities

-

9,480

Impairment loss on tangible assets

-

770

Impairment loss and loss on disposal of intangible assets

537

11,754

Inventory reserve

40,904

35,206

Differences in depreciation and amortization for tax purposes

8,984

1,994

Liabilities for expenses disallowed until paid

19,706

3,450

Equity-settled share-based transactions

-

7,211

Loss of share of equity method investee

36,915

9,224

Provision for asset retirement obligation

651

-

Others

-

70

Deferred tax assets total

659,364

532,005




Share issuance costs

17,535

14,827

Deferred tax liabilities total

17,535

14,827




Net of deferred tax assets and liabilities

641,829

517,178

Valuation allowance

(641,829)

(517,178)

Deferred tax assets on statement of financial position

-

-




Tax reconciliation:






Reported loss before taxation

(380,667)

(537,923)

Tax rate at 40.7%

(154,931)

(218,934)

Impact of non-deductible expenses

30,280

454

Impact of prior year's reported loss before taxation

(517,178)

(298,698)

Valuation allowance

641,829

517,178

Tax charge for the period

-

-




                                                                                           

 

 

 



 


19

OTHER FINANCIAL LIABILITIES

 


Trade and other payables comprise the following items.

 


 

JPY'000


Year ended

31/12/09

Year ended

31/12/08

Trade accounts payable

5,118

979

Accrued expenses

9,096

8,844

Withholding income tax for employees

13,722

3,295

Miscellaneous tax payable

2,895

2,886

Due to employees and directors (Note 24)

4,977

4,929

Other payables (Note 24)

107,796

60,313

Total

143,604

81,246




The average credit period for trade purchases is 45 days.

The Directors consider that the carrying amount of trade payables and other payables approximates to their fair value.

 


20

RECONCILIATION OF LOSS FROM OPERATIONS TO NET CASH USED IN OPERATING ACTIVITIES



 

JPY'000



 

2009

2008



Loss for the year

(380,667)

(537,923)



Adjustments for:





Depreciation of property, plant & equipment

1,081

3,541



Amortisation of intangible assets and long-term prepaid expense

430

26,977



Loss on disposal of intangible assets

3,681

-



Impairment loss of tangible assets

-

1,929



Impairment loss of goodwill and other intangible assets

7,200

34,604



Impairment loss of investment in associate company

64,869

-



Loss on sale of investment security

23,076

1,724



Loss on devaluation of investment security

1

23,292



Finance costs, net

36

(77)



Share option expense

(9,917)

13,630



Foreign exchange (gain) / loss on cash held

(12)

55



Share of loss of equity method investee

6,167

19,484



Operating cash flows before movements in working capital

(284,055)

(412,764)



Decrease in inventories

34,046

65,742



Decrease in receivables

15,394

106,492



Increase in allowance of doubtful receivable

16,287

-



Increase in payables

62,358

15,425



Increase in provision for asset retirement obligation

1,600

-



Cash used in operations

(154,370)

(225,105)

 

 


21

CONTINGENT LIABILITIES

 


The Company is subject to 3 legal proceedings and claims, which arise, in the ordinary course of their business. If the defence against the action is unsuccessful, legal damages could totally be estimated to JPY48, 800,000. The Company believes that adequate provision has been made in the financial statements for any liability. The Company expects to have a sufficient ground to successfully defend these legal actions or the outcome of the action. In the opinion of management, the amount of ultimate liability with respect to theses actions will not materially affect the financial position of the Company.

 

 

 

 

 

 


22

PROVISIONS

 


 

Asset Retirement Obligation

 

The Company made a provision for asset retirement obligation amounted to JPY1,600,000 during the fiscal year ended 31 December 2009 in respect of the Company's obligation to the landlord to dismantle and remove leasehold improvements from a leased office at the end of the lease contract.

 

 

 

 


23

OPERATING LEASE

 

The Company leases its office premises and warehouse under cancellable lease terms.  Such contracts may be cancelled with 3 months advance notice.  All other lease agreements are non-cancellable contracts.  The total lease expense for the years ended 31 December 2009 and 2008 amounted to JPY 12,821,000 and JPY 13,219, respectively.

Future minimum lease payments including other operating lease contract for the years ended 31 December 2009 and 2008 amounted to JPY 7,080,000 and JPY 7,760,000, respectively.  

 

 



 

JPY'000



 

2009

2008



No later than 1 year

6,865

7,044



Later than 1 year and not later than 5 years

215

716



Later than 5 years

-

-



 

7,080

7,760

 



 

24

RELATED PARTY TRANSACTIONS









Transactions between the Company and its related parties are disclosed below.

 


2009

Mr. Kashiwa-

bara
(Director)

Mr. Kunieda
(Director)

Mr.
Li
(Director)

Mr.
Evans
(Director)

Mr.
Kiyomoto
(Director)

Fuji Digital Imaging

Techno-imagia

Beyond LSI, Inc.












(Unit:JPY'000)










Sales of goods

-

-

-

-

-

-

1,064

1,560


Purchase of goods

-

-

-

-

-

4,170

-

-


Interest earned

-

-

-

-

-

-

-

294


Interest incurred

1

-

-

-

-

-

-

-


Long-term lending made to related party

-

-

-

-

-

-

-

2,888


Short-term borrowing due form related party

35,500

-

-

-

-

-

-

-


Investment

-

-

-

-

-

-

-

-


Patent purchased

-

-

-

-

-

-

-

19,048


Allocation of new shares to third party

85,240

-

-

-

-

-

-

-


Amounts owed by related parties

at year end

-

-

-

-

-

-

1,117

16,288


Allowance for doubtful receivable

-

-

-

-

-

-

(1,117)

(16,288)


Amounts owed to related parties
at year end

166

3,000

2,500

2,435

13,548

9,286

-

361











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


2008

Mr. Kashiwa-

bara
(Director)

Mr. Kiyomoto
(Director)

Mr.
Evans
(Director)

Mr.
Cho
(ex-Director)

Mr. Takahashi

(ex-Director)

 

Fuji Digital Imaging

Techno-imagia

I-O Network

Finger-

Print Cards AB

Beyond LSI, Inc.


























(Unit:JPY'000)












Sales of goods in the year

-

-

-

-

-

-

1,325

-

-

3,896


Purchase of goods or services

in the year

-

-

-

-

-

-

-

-

-

-


Consulting fee charged to income

-

-

-

-

-

6,667

-

-

-

-


Short-term lending made to related party

in the year

-

-

-

-

-

-

-

-

-

13,400


Patent returned

-

-

-

-

-

-

-

20,400

-

-


Interest earned

-

-

-

-

-

-

-

-

-

12


Amounts owed by related parties

at year end

-

-

-

-

-

-

-

-

-

13,400


Amounts owed to related parties
at year end

9,255

15,415

-

8,800

6,375

-

-

-

-

-













 

Technoimagia is one of the related parties of the Company because Mr. Taketoshi Kashiwabara owns the Company at 54.9% (54.4% in 2008) and also owns Technoimagia at 37.5% (37.5% in 2008) directly and indirectly through his controlling company, Fuji Digital Imaging.

 

Other related parties include:

* Fuji Digital Imaging: Mr Taketoshi Kashiwabara owns 20.1% (20.1% in 2008) but substantially controls Fuji Digital Imaging

* Fingerprint Cards AB (Sweden): Technoimagia owns 23.3% (23.3% in 2008) through Technoimagia Sweden AB

* I-O Network: Mr. Shoichi Kiyomoto  was a representative Director of the Company until February 2009 and he owns 66.6% of I-O Network (66.6% in 2008).

 

l Sales of goods to related parties were made at the Company's usual list prices.

l Purchases were made at market price discounted to reflect the quantity of goods purchased or service rendered.

l All short-term borrowings/lending bear interests, which are subject to the loan rate offered by Japanese banks.

l Amounts owed to directors/ex-directors at 31 December 2008 and 2007 mainly consist of unpaid directors remuneration.

 

 

 

 

 

 



Remuneration of key management personnel





The remuneration of the Directors, who are the key management personnel of the Company, is set out below in aggregate for each of the categories specified in IAS 24 Related Party Disclosures.

 



 

JPY'000



 

2009

2008



Short-term employee benefits

38,537

39,348



Share-based payment

-

8,327



Total remuneration to directors

38,537

47,675



There were no Directors' transactions except for remuneration, stock issuance subscription and short-term borrowing by the Company (see above).

 

 

25

SUBSEQUENT EVENTS


 

 

Sale of associate company

 

The Company has decided to sold all the shares of Beyond LSI Inc which is its associate company to a third party in 1st quarter 2010. It results in JPY1,465,000 of revenue on sale of investment in associate company.

 

 

 

 


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR EANDKFSLEEEF
Close
London Stock Exchange plc is not responsible for and does not check content on this Website. Website users are responsible for checking content. Any news item (including any prospectus) which is addressed solely to the persons and countries specified therein should not be relied upon other than by such persons and/or outside the specified countries. Terms and conditions, including restrictions on use and distribution apply.

Regulatory