Final Results

RNS Number : 8459C
Strat Aero PLC
30 June 2016
 

Strat Aero plc / Index: AIM / TIDM: AERO / Sector: Support Services

30 June 2016

Strat Aero plc ("Strat Aero", the "Company" or the "Group")

Final Results

 

Strat Aero Plc, the AIM quoted international aerospace company focused on the Unmanned Aerial Vehicle ("UAV") sector, announces its audited final results for the period ended 31 December 2015.

 

The report and accounts for the period ended 31 December 2015 have been posted to shareholders today and will be available shortly for download on the Company's website at www.strat-aero.com.

 

OVERVIEW

•    Acquisition of Geocurve, a specialist in the provision of UAV operated surveys and inspection services to a blue chip customer base, including the UK's Environment Agency, EDF Energy, and Carillion

•    Geocurve's pipeline revenue generation has been in line with expectations set at the time of acquisition - improving operating profitability remains a key priority 

•    Revenues of US$433,001 during 2015 (2014: US$630,685) generating a gross profit of US$345,747 (2014: US$309,999)

o    Revenues from inspection, survey and consultancy services were below expectations due to slower conversion of Military Training and Wind Inspection service opportunities

•    Cash balances at the year-end amounted to US$1,485,257 (2014: US$106,817)

•    Acquisition of Aero-Kinetics and subsequent litigation

 

POST PERIOD

•    Secured first UAV Wind Turbine Inspection Contract

•    Secures US$375,000 Proprietary Software Contract with Readyjet, a leading service              provider to the aviation sector

•    Appointment of Iain McLure as CEO with strong operational experience to develop and execute a business plan with identifiable targets, measures, planning, financial processes and clear lines of accountability in order to mobilise core strengths, maximise potential, and in the process generate value for shareholders, customers and employees

•    Master franchise agreement signed with I-Coach in Hong Kong

 

Iain McLure, CEO of Strat Aero, said: "I believe that Unmanned Aerial Vehicles ('UAVs') will transform the everyday business practices of companies operating in a wide range of industries, thanks to the increased functionality, safety, speed, accuracy and significant cost savings they offer.  I also believe that the team at Strat Aero has the relevant skillset, extensive experience and contacts in both the wider aviation market, as well as the rapidly growing Unmanned Aerial Services ('UAS') sector, to play a key role in this technological revolution.  The combination of these two important criteria played an important part in my decision to join Strat Aero as CEO in April of this year - I believe we have a world class team in place to succeed. 

 

"To achieve this however and at the same time build a sustainable business, we need to refine our strategy to concentrate on those areas of the UAS market where Strat Aero is already established, has experience and can add significant value to customers.  These areas include training and education, survey, security and data analytics.  In parallel with this, a focus on operating costs and capital expenditure is required to optimise resources.  I believe these are all achievable goals, and as a result I am confident Strat Aero has the key foundations in place to become a leading provider of UAV based services and solutions."

 

CHAIRMAN'S STATEMENT

 

The year under review saw Strat Aero Plc ("Strat Aero" or the "Company") look to grow through a series of acquisitions and partnerships.   This strategy has produced mixed results with the positive additions of Geocurve and I-Coach offsetting the disappointment of the Aero Kinetics acquisition. However, with limited resources both in terms of capital and personnel, the strategy of pursuing new acquisitions and markets is not sustainable for a company of our size, at least not until a solid cash generative foundation has been established.  It is clear we need to have a robust strategy which translates into an executable business plan with identifiable targets, measures, planning, financial processes and clear lines of accountability.  This is precisely what our new CEO, Iain McLure, who has a strong operational and management background, is looking to deliver. 

 

The breadth of the opportunity presented by Unmanned Aerial Systems ("UAS") is widely acknowledged to be substantial.  However, there is always the risk that in looking to enter multiple new markets concurrently, resources can be spread too thinly.  With this in mind, the Board recognised that a renewed focus on our core strengths and capabilities offered the optimal route, in terms of risk and costs, to build recurring annualised revenue streams without having to commit considerable sums of capital.  Iain has therefore spent the first few weeks of his tenure as CEO evaluating the business to identify those areas where we believe Strat Aero has the potential to become a world class provider of UAV based services and solutions. 

 

Encouragingly, there is no shortage of sub-sectors within the UAS space where we believe we can become a leading UAV services and solutions provider.  These sectors include: Commercial UAS Training & Education; Survey & Inspection Services; Security; Data Analytics; and Consultancy.  The Strat Aero team has extensive experience and contacts in all these fields.  We therefore have an excellent platform in place upon which we can build profitable businesses without having to invest significant amounts of capital.

 

Commercial UAV Training & Education

With UAVs increasingly taking to the skies, the need for pilots to be professionally trained and accredited is more important than ever.  The Strat Aero team has practical aviation experience, including direct classroom based teaching as well as developing and managing digital-based training platforms. In the last year we have invested in developing commercial training applications and we intend to capitalise on this.  Our vision is to create a professional UAV career path and association for UAV pilots.  By developing an educational "ecosystem" not only will we lock Start Aero into repeatable revenue opportunities, but we will also have access to a resource pool of pilots trained and accredited by Strat Aero. This resource pool along with the training programmes will allow us to create and leverage excellent purchasing and partnership arrangements with UAV manufacturers.  

 

The Master Franchise Agreement we signed with Hong Kong based I-Coach in January 2016 (the "Master Agreement") provides an example of the capital-light opportunity we have to position Strat Aero as a world leader in UAV pilot training and accreditation.  The Master Agreement involves the roll-out of Strat Aero's proprietary UAV Training Programme to capitalise on the rapidly growing base of UAV operators in Hong Kong, The People's Republic of China, the Taiwanese Republic of China and Macao.   Under the terms of the Master Agreement, Strat Aero will receive a sign on fee, annual recurring fees based on student numbers and other standard franchise terms in return for granting I-Coach the exclusive rights to operate our training programme in the agreed territories.  We secured the Master Agreement thanks to the first rate training pedigree of our team of aviation specialists.  We are looking to replicate the Master Agreement with other partners as we focus on positioning Strat Aero as a world class provider of UAV pilot training and accreditation.  Relevant course ware has been developed in the first half and revenue generation is expected to commence in H2 2016.

 

Survey & Inspection Services

One area where UAVs are today transforming traditional business practices is the field of surveying and inspection services.  We know this is the case as our Geocurve subsidiary, which is a specialist in the provision of UAV operated topographical surveys and inspection services to a blue chip customer base, including the UK's Environment Agency, EDF Energy, Carillion, and the RSPB, is already playing a leading role in the UK.  Geocurve was one of the first companies to be authorised by the Civil Aviation Authority to fly UAVs in congested urban areas and conduct surveys, inspections and various other projects in previously prohibited areas; and it has successfully completed a pioneering survey over the Norfolk Broads National Park using UAVs.

 

Geocurve has a proven track record both in the field and in analysis and reporting delivered by a highly competent team of professionals. Geocurve provides us with the capability to target other sub-sectors without having to invest significant amounts of capital.  Targeted areas include civil engineering; land surveys and inspection services for quarries and boundaries; flood defences; buildings; tunnels; energy assets including oil and gas, water, solar, wind turbines, water towers; wildlife habitat monitoring; insurance services; and cell towers.  All of these fit well with Geocurve's established surveying and inspection services and we therefore believe they represent a natural development for the business.

 

Geocurve customer contracts have to date tended to be short term in nature and in the revised strategy the company will continue to focus on longer term annualised customer relationships and broadening the customer base.

 

Security

Importantly, we have identified a number of other large sectors outside of inspection and surveys which are well suited to Strat Aero's skillsets and offerings which can be targeted at minimal expense.  For example, security. A UAV based security service can be offered to undertake border and perimeter patrols, cover public events, play a role in emergency disaster / search & rescue operations and detection. 

 

Data Analytics

We believe the combination of UAVs and software to gather data and generate 3D models and analysis on its own is not enough to build and retain value.  Commercially available software is able to capture the large quantities of information gathered by UAVs however the end product is typically full of 'noise', difficult to interpret and therefore does not always add value to end customers.  To make sense of it, Strat Aero applies a human touch and intelligence to the process: experienced data managers and analysts, a number of whom are qualified civil engineers, apply education and experience to clean up the data and produce results that can be easily interpreted and add real value to the end user.  Being able to offer a superior value adding product is something that sets Strat Aero apart from its competitors and presents us with an opportunity we are keen to capitalise on through our Data Analytics capability.  In keeping with our capital-light growth strategy, we already have the technology through our in-house developed Digital Data Management ("DDM") system which we use as the foundation of data capture, processing and reporting back to customers.  In addition, DDM  has core functionality in aviation management software which is used in general aviation in North America.  Finally, DDM is the core software behind our computer-based training application, again used in North America.   

 

Consultancy

Our breadth of experience in a range of relevant disciplines and activities such as training and regulation, data gathering and modelling can also be put to profitable use on a consultancy basis by offering bespoke services to individual customers on both a regular and ad hoc basis.  Strat Aero's active influence and involvement in the industry, via professional trade associations and participation in the legislative process and lobbying, uniquely positions us to offer consultancy services.  As well as generating revenues, consultancy services also provide scope for cross selling opportunities across all our divisions which can lead to repeat, regular business.

 

Financial Overview

The Group recorded revenues of US$433,001 during the year ended 31 December 2015 (2014: US$630,685) generating a gross profit of US$345,747 (2014: US$309,999).  Revenues for the year generated from the Company's inspection, survey and consultancy services were below expectations.  In particular, conversion of Military Training and Wind Inspection service opportunities proved to be slower than anticipated.

 

The loss for the year to 31 December 2015, the second year of trading, before and after taxation was US$5,931,933 (2014: US$1,200,844).  The loss for 31 December 2015 includes a US$2,028,235 impairment of goodwill arising from the acquisition of the Aero Kinetics business.

 

Following the acquisition of Aero Kinetics in December 2015, the Company filed a legal action on 1 April 2016 in Texas, USA against Mr W. Hulsey Smith ("Mr. Smith"), the vendor of Aero Kinetics on counts of fraud and breach of contract arising from misrepresentations made by Mr. Smith upon which the Company relied and were material in the Company's decision to acquire Aero Kinetics.  Strat Aero also terminated the services of Mr. Smith in relation to Aero Kinetics.

 

On 6 April 2016, the Company and its directors received a defence and counterclaim from Mr. Smith.  The Company continues to believe and has been advised that it has a strong claim and a robust defence against Mr. Smith.  The Company intends to continue to vigorously pursue its claims against Mr. Smith and believe his counterclaims and purported defence to be without merit.

 

There are a number of potential resolutions available to the Company in relation to the legal action including a settlement, rescission of the purchase of Aero Kinetics as well as actual and consequential damages. Unless settled, the court has set a date of October 2016 for the case to be heard.

 

As a consequence of these material events regarding Aero Kinetics, the Board have taken the prudent action to fully impair the investment in Aero Kinetics as at 31 December 2015 which amounts to an impairment charge of US$2,028,235.

 

Administrative expenses during the year amounted to US$4,180,769 (2014: US$1,539,403), a large portion of these costs comprised of wages and salaries, consultancy and professional fees and travelling expenses.  The increase in expenses is attributable to growth in headcount and business development activities in support of the commercial opportunities identified during 2015.  This cost base is being rationalised in line with the new management's strategic priorities.

 

Consolidated net assets at 31 December 2015 amounted to US$721,546 (2014: US$818,376).  Cash balances at the year-end amounted to US$1,485,257 (2014: US$106,817).

 

During 2015, the Company attracted aggregate investment of US$5.52 million to implement the Group's operational plans, and to fund the acquisitions of Geocurve and Aero Kinetics.  Final deferred consideration for Geocurve is expected to be made in the near term and a further announcement regarding this will be made in due course.

               

Post year end the Company raised an additional £877,250 pre-expenses, through the issue of new shares to investors.

 

Outlook

The UAV industry is undeniably a dynamic and rapidly growing space to operate in but, as with all new technologies, translating this opportunity into a profitable business is a lengthy process.   Before government departments and large companies adopt UAV technologies, they typically require proof of concept trials to demonstrate the benefits and robustness of UAS before contracts are signed. It is also essential to focus on areas where we can add real value to customers, using our professional experience and expertise. With these challenges in mind, the Board is working to establish a new corporate structure, integrating the whole business to exploit our assets sharing resources, skills and experience. It is also important to make a clear statement of intent on what we are aiming to achieve.    As well as building a solid foundation based on revenue growth, it is critical that we continue to closely manage and control costs as well as developing cross selling opportunities, as we look to drive revenues and profitability going forward.  

 

We believe Strat Aero is well positioned in the new and emerging UAS market place.  We have the people, skills and experience along with the technology to become a world class provider of UAV services. We are now focused on creating a revised integrated structure which will allow us to effectively mobilise our core strengths, maximise our potential, and in the process generate value for our shareholders, customers and employees.

 

Acknowledgments

On behalf of the Board, I would like to extend our thanks to our business partners, customers, associates and valued shareholders for their continued support throughout the course of the year.  We also wish to thank our management and staff for their continued hard work and we look forward to working with you all in the forthcoming year.

 

Graham Peck

Executive Chairman

 

Enquiries:

 

Strat Aero plc


Graham Peck (Chairman)

Tel: +44 (0) 1293 804741

 

SP Angel Corporate Finance LLP

Tel: +44 (0) 20 3470 0470

Nominated Adviser and Joint Broker


Stuart Gledhill

Jeff Keating

 


Beaufort Securities Limited

Tel: +44 (0) 20 7382 8300

Joint Broker


Elliot Hance

 

 

St Brides Partners Ltd

Tel: +44 (0) 20 7236 1177

Financial PR

Susie Geliher

Frank Buhagiar


 

 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

For the year ended 31 December 2015

 

 



Year
ended

2015

Period
ended

2014

Continuing operations

Note

   US$

   US$

Revenue

5

433,001

630,685

Cost of sales

6

(87,254)

(320,686)

Gross profit


345,747

309,999

Administration expenses

6

(4,180,769)

(1,539,403)

Gain on foreign exchange

6

130

35,424

Impairment

13

(2,028,235)

-

Operating loss


(5,863,127)

(1,193,980)

Finance costs

10

(68,812)

(6,864)

Finance income


6

-

Loss before income tax


(5,931,933)

(1,200,844)

Income tax expense

11

-

-

Loss for the year attributable to owners of the parent


(5,931,933)

(1,200,844)





Other Comprehensive Income




Items that may be subsequently reclassified to profit or loss:




Currency translation difference


7,581

(68,582)

Total comprehensive income for the year attributable to owners of the parent


(5,924,352)

(1,269,426)





Earnings per ordinary share attributable to owners of the parent during the year (expressed in cents per share)




Basic and diluted

12

(6.31)

(3.77)





The loss for the financial year dealt with in the financial statements of the Parent Company, Strat Aero Plc, was US$5,991,023 (2014: loss of US$398,193). As permitted by Section 408 of the Companies Act 2006, no separate statement of comprehensive income is presented in respect of the Parent Company.

 

 

The following notes form part of these Financial Statements.

 

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

As at 31 December 2015

 

 




 

2015

 

2014


Note


   US$

   US$

Non-current assets





Intangible assets

13


2,230,833

632,373

Property, plant and equipment

14


372,142

205,488

Total non-current assets



2,602,975

837,861

Current Assets





Inventories

16


88,488

-

Trade and other receivables

17


462,814

355,659

Cash and cash equivalents

18


1,485,257

106,817

Total current assets



2,036,559

462,476

Total assets



4,639,534

1,300,337






Equity attributable to owners of the parent





Share capital

19


2,292,836

1,301,737

Share premium

19


6,171,415

1,642,449

Other reserves

21


(574,010)

(856,384)

Translation reserve



(35,918)

(68,582)

Retained loss



(7,132,777)

(1,200,844)

Total equity



721,546

818,376






Current liabilities





Trade and other payables

22


1,956,798

417,223

Borrowings

23


390,000

-

Total current liabilities



2,346,798

417,223

Non-current liabilities





Borrowings

23


1,211,036

64,738

Deferred tax liabilities

24


360,154

-

Total non-current liabilities



1,571,190

64,738

TOTAL LIABILITIES



3,917,988

481,961

TOTAL EQUITY AND LIABILTIES



4,639,534

1,300,337






The following notes form part of these Financial Statements.

These Financial Statements were approved by the Board of Directors and authorised for issue on 30 June 2016 and were signed on its behalf by:

 

 

Graham Peck

Executive Chairman

 

 

PARENT COMPANY STATEMENT OF FINANCIAL POSITION

As at 31 December 2015

 

Company number: 09109008



 

2015

 

2014


Note


   US$

   US$

Non-current assets





Intangible assets

13


155,421

209,938

Property, plant and equipment

14


4,172

935

Investment in subsidiary undertakings

15


1,413,434

857,100

Trade and other receivables

17


1,144,620

1,255,495

Total non-current assets



2,717,647

2,323,468

Current Assets





Trade and other receivables

17


175,455

282,914

Cash and cash equivalents

18


1,131,304

2

Total current assets



1,306,759

282,916

TOTAL ASSETS



4,024,406

2,606,384






Equity attributable to shareholders





Share capital

19


2,292,836

1,301,737

Share premium

19


6,171,415

1,642,449

Other reserves

21


283,088

714

Translation reserve



(261,437)

(77,896)

Retained loss



(6,389,216)

(398,193)

Total equity



2,096,686

2,468,811






Current liabilities





Trade and other payables

22


1,164,045

137,573

Total current liabilities



1,164,045

137,573

Non-current liabilities





Borrowings

23


763,675

-

Total non-current liabilities



763,675

-

TOTAL LIABILITIES



1,927,720

137,573

TOTAL EQUITY AND LIABILITIES



4,024,406

2,606,384

 

The following notes form part of these Financial Statements.

These Financial Statements were approved by the Board of Directors and authorised for issue on 30 June 2016 and were signed on its behalf by:

 

 

 

 

Graham Peck

Executive Chairman

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

For the year ended 31 December 2015

 

 


Attributable to owners of the parent


Share

capital

Share premium

Other reserves

Translation reserve

Retained

loss

Total


US$

US$

US$

US$

US$

US$

At incorporation

1

-

-

-

-

1

Loss for the period

-

-

-

-

(1,200,844)

(1,200,844)

Other comprehensive income for the period







Currency translation difference

-

-

-

(68,582)

-

(68,582)

Total comprehensive income for the period

-

-

-

(68,582)

(1,200,844)

(1,269,426)

Proceeds from shares issued

(net of costs)

1,170,407

981,484

(857,098)

-

-

1,294,793

Share based payments

131,329

660,965

714

-

-

793,008

Transactions with owners, recognised directly in equity

1,301,736

1,642,449

(856,384)

-

-

2,087,801

As at 31 December 2014

1,301,737

1,642,449

(856,384)

(68,582)

(1,200,844)

818,376








As at 1 January 2015

1,301,737

1,642,449

(856,384)

(68,582)

(1,200,844)

818,376

Loss for the year

-

-

-

-

(5,931,933)

(5,931,933)

Other comprehensive income for the year







Currency translation difference

-

-

-

32,664

-

32,664

Total comprehensive income for the year

-

-

-

32,664

(5,931,933)

(5,899,269)

Proceeds from shares issued

(net of costs)

911,625

4,067,429

-

-

-

4,979,054

Share based payments

79,474

461,537

283,730

-

-

824,741

Warrants exercised

-

-

(1,356)

-

-

(1,356)

Transactions with owners, recognised directly in equity

991,099

4,528,966

282,374

-

-

5,802,439

As at 31 December 2015

2,292,836

6,171,415

(574,010)

(35,918)

(7,132,777)

721,546

 

The following notes form part of these Financial Statements.

 

 

PARENT COMPANY STATEMENT OF CHANGES IN EQUITY

For the year ended 31 December 2015

 


Attributable to equity shareholders


Share

capital

Share

 premium

Other

reserves

Translation

reserve

Retained

earnings

Total


US$

US$

US$

US$

US$

US$

At incorporation

1

-

-

-

-

1

Loss for the period

-

-

-

-

(398,193)

(398,193)

Other comprehensive income for the period


 

Currency translation difference

-

-

-

(77,896)

-

(77,896)

Total comprehensive income for the period

-

-

-

(77,896)

(398,193)

(476,089)

Proceeds from shares issued

(net of costs)

1,170,407

981,484

-

-

-

2,151,891

Share based payments

131,329

660,965

714

-

-

793,008

Transactions with owners, recognised directly in equity

1,301,736

1,642,449

714

-

-

2,944,899

As at 31 December 2014

1,301,737

1,642,449

714

(77,896)

(398,193)

2,468,811








As at 1 January 2015

1,301,737

1,642,449

714

(77,896)

(398,193)

2,468,811

Loss for the year

-

-

-

-

(5,991,023)

(5,991,023)

Other comprehensive income for the year







Currency translation difference

-

-

-

(183,541)

-

(183,541)

Total comprehensive income for the year

-

-

-

(183,541)

(5,991,023)

(6,174,564)

Proceeds from shares issued

(net of costs)

911,625

4,067,429

-

-

-

4,979,054

Share based payments

79,474

461,537

283,730

-

-

824,741

Warrants exercised

-

-

(1,356)

-

-

(1,356)

Transactions with owners, recognised directly in equity

991,099

4,528,966

282,374

-

-

5,802,439

As at 31 December 2015

2,292,836

6,171,415

283,088

(261,437)

(6,389,216)

2,096,686

 

The following notes form part of these Financial Statements.

 

 

CONSOLIDATED AND PARENT COMPANY CASH FLOW STATEMENTS (continued)

For the year ended 31 December 2015                                                                                                  



Note

Group 2015

US$

Group

2014

US$

Company 2015

US$

Company 2014

US$

Cash Flows from Operating Activities






Loss for the year/period before tax


(5,931,933)

(1,200,844)

(5,991,023)

(398,193)

Depreciation of property, plant and equipment


83,860

23,083

1,125

104

Amortisation of intangible assets


211,503

70,264

45,849

23,327

Share based payments


194,760

714

194,760

714

Impairments


2,028,235

-

4,477,659


Interest income


(6)

-

-

-

Finance costs


68,812

6,864

-

-

Foreign exchange on operating activities


173,467

(44,966)

59,886

(54,031)

Increase in inventories


(88,488)

-

-

-

(Increase)/decrease in trade and other receivables


(139,144)

(355,659)

13,466

(282,914)

Increase in trade and other payables


473,685

804,327

264,327

524,677

Cash used in operations


(2,925,249)

(933,951)

Interest expense

10

(68,812)

(6,864)

-

-

Net cash used in operating activities


(2,994,061)

(703,081)

(933,951)

(186,316)





Cash Flows used in Investing Activities






Purchases of intangible assets

13

-

(469,372)

-

-

Purchases of property, plant and equipment

14

(64,471)

(49,541)

(4,425)

(1,039)

Purchase of subsidiaries (net of cash acquired in the Group)


(970,177)

-

(980,643)

-

Interest income


6

-

-

-

Loans to subsidiary undertakings


-

-

(2,115,606)

(1,107,436)

Net cash used in investing activities


(1,034,642)

(518,913)

(3,100,674)

(1,108,475)





Cash Flows from Financing Activities






Net proceeds from borrowings


244,881

34,018

-

-

Issue of shares, net of issue costs


5,165,927

1,294,793

5,165,927

1,294,793

Net cash generated from financing activities


5,410,808

1,328,811

5,165,927

1,294,793

Net increase in cash and cash equivalents


1,382,105

106,817

1,131,302

2

Exchange losses


(3,665)

-

-

-

Cash and cash equivalents at beginning of year


106,817

-

2

-

Cash and cash equivalents at 31 December 2015


1,485,257

106,817

1,131,304

2









 

Major non-cash transactions

 

On 15 October 2015 the Company issued 2,750,000 new ordinary shares of 1p each as consideration for business acquisitions. On the same date the Company issued 1,559,031 new ordinary shares of 1p each to satisfy payables and amounts owed by the Group. Also on this date the Company granted the following warrants:

 

·     25,690,968 warrants to subscribe for new ordinary shares at an exercise price of 8 pence per share exercisable for a period of 1 year; and

·     989,025 warrants to subscribe for new ordinary shares at an exercise price of 5 pence per share exercisable for a period of 5 years.

 

On 11 December 2015, the Company granted 9.2 million warrants exercisable for 5 years from the date of grant at an exercise price of 8.3875p as part consideration for business acquisitions. On the same date the Company issued 858,000 new ordinary shares of 1p each to satisfy payables and amounts owed by the Group.

 

 

The following notes form part of these Financial Statements.

 

1             General information

 

Strat Aero Plc (the "Company") and its subsidiaries (together the "Group") undertake the development, marketing and selling of training programmes and software in the aviation industry.  The Company is incorporated and domiciled in the UK and its registered office is The Beehive, City Place, Gatwick Airport, West Sussex, RH6 0PA.

 

The Company's shares are quoted on the AIM market of the London Stock Exchange plc.

 

2             Summary of accounting policies

 

The principal accounting policies applied in the preparation of these Consolidated Financial Statements are set out below. These policies have been consistently applied in the year presented, unless otherwise stated.

 

(a)         Basis of preparation

 

The Consolidated Financial Statements of Strat Aero Plc have been prepared in accordance with International Financial Reporting Standards (IFRS) and IFRS Interpretations Committee (IFRIC) interpretations as adopted by the European Union and the Companies Act 2006 applicable to companies reporting under IFRS. The Consolidated Financial Statements have also been prepared under the historical cost convention.

 

The Financial Statements are presented in US Dollars (US$) rounded to the nearest dollar.

 

The preparation of financial statements in conformity with IFRSs requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the Group's Accounting Policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the Financial Statements are disclosed in Note 4.

 

(b)         Going concern basis

 

The Financial Statements have been prepared assuming the Group and Company will continue as a going concern.  Under the going concern assumption, an entity is ordinarily viewed as continuing in business for the foreseeable future with neither the intention nor the necessity of liquidation, ceasing trading or seeking protection from creditors pursuant to laws or regulations.

 

The assessment has been made based on the Group's economic prospects which have been included in the financial budget for the years 2016-2018, and for managing working capital, in particular for the twelve months form the date of approval of the Financial Statements.  Consideration has also been given in respect of the Group's past losses and its net current liability position at the year end. Should the Group or Company be unable to continue trading, adjustments would have to be made to reduce the value of the assets to their recoverable amounts, to provide for further liabilities which might arise, and to classify fixed assets as current.

 

The nature of the business in which Strat Aero operates creates a degree of uncertainty as to the timing of acquisition and value of contracts due to the relative revenues of the UAV market.  The Directors are in discussions with various parties in relation to numerous potential contracts which are expected to contribute positively to cash flow in the short term. 

 

The Directors have also considered the ability to raise funds on the open market and has demonstrated the ability to do so through share issues after the reporting date.  The Group's business activities together with the factors likely to affect its future development, performance and position are set out in the Strategic Report.  The Group's objectives, policies and processes for managing its capital, its financial risk management objectives, details of its financial instruments and its exposure to credit and liquidity risk can be found in the Strategic Report and in Note 26.

 

Based in these assumptions, the Directors have a reasonable expectation that the Group and Company have adequate resources to continue in operational existence for the foreseeable future and therefore have adopted the going concern basis of preparation in these Financial Statements.

 

The Financial Statements do not include any adjustment that may be required should the Group and Company be unable to continue as a going concern.  Going concern is referred to in the Independent Auditor's Report as an emphasis of matter

 

(c)         New and amended standards

(i)  New and amended standards mandatory for the first time for the financial year beginning 1 January 2015

There were no IFRSs or IFRIC interpretations that were effective for the first time for the financial year beginning 1 January 2015 that had a material impact on the Group or Company.

(ii)          New standards, amendments and Interpretations in issue but not yet effective or not yet endorsed and not early adopted

The standards and interpretations that are relevant to the Group or Company, issued, but not yet effective, up to the date of issuance of the Financial Statements are listed below. The Company and Group intend to adopt these standards, if applicable, when they become effective.

 

Standard

Impact on initial application

Effective date

IAS 1 (Amendments)

Presentation of Financial Statements: Disclosure Initiative

1 January 2016

IAS 7 (Amendments)

Disclosure Initiative

*1 January 2017

IAS 12 (Amendments)

Recognition of Deferred Tax

*1 January 2017

IAS 16 (Amendments)

Clarification of Acceptable Methods of Depreciation

1 January 2016

IAS 27 (Amendments)

Equity method in Separate Financial Statements

1 January 2016

IAS 38 (Amendments)

Clarification of Acceptable Methods of Amortisation

1 January 2016

IFRS 9

Financial Instruments

*1 January 2018

IFRS 11 (Amendments)

Joint Arrangements: Accounting for Acquisitions of

1 January 2016


  Interests in Joint Operations


IFRS 12 (Amendments)

Investment Entities: Applying the Consolidation Exception

*1 January 2016

IFRS 15

Revenue from Contracts with Customers

*1 January 2018

IFRS 16

Leases

*1 January 2019

Annual Improvements

2010 - 2012 Cycle

1 February 2015

Annual Improvements

2012 - 2014 Cycle

1 January 2016

 

* Subject to EU endorsement



 

There are no other IFRSs or IFRIC interpretations that are not yet effective that would be expected to have a material impact on the Group.

 

The Group is evaluating the impact of the new or amended standards above. The new or amended standards are not expected to have a material impact on the Group's results or shareholders' funds.

 



 

(d)         Basis of consolidation

 

Acquisition of Strat Aero International Inc and Strat Aero International Limited by Strat Aero Plc

 

The Company was incorporated on 1 July 2014 and entered into an agreement to acquire the entire issued and to be issued share capital of Strat Aero International Inc and Strat Aero International Limited on 16 July 2014. The acquisition was effected by way of issue of shares. Both of the Group's trading subsidiaries, Strat Aero International Inc and Strat Aero International Limited were incorporated on 12 December 2013 respectively and had commenced operational activities on 1 January 2014.

 

In determining the appropriate accounting treatment for this transaction, the Directors considered IFRS 3 "Business Combinations" (Revised 2008). However, they concluded that this transaction fell outside the scope of IFRS 3 (revised 2008) since the transaction described above represents a combination of entities under common control.

 

In accordance with IAS 8 "Accounting Policies, changes in accounting estimates and errors", in developing an appropriate accounting policy, the Directors have considered the pronouncements of other standard setting bodies and specifically looked to accounting principles generally accepted in the United Kingdom ("UK GAAP") for guidance (FRS 6 - Acquisitions and mergers) which does not conflict with IFRS and reflects the economic substance of the transaction.

 

Under UK GAAP, the assets and liabilities of both entities are recorded at book value, not fair value (although adjustments are made to achieve uniform accounting policies), intangible assets and contingent liabilities are recognised only to the extent that they were recognised by the legal acquirer in accordance within applicable IFRS, no goodwill is recognised, any expenses of the combination are written off immediately to the statement of comprehensive and comparative amounts, if applicable, are restated as if the combination had taken place at the beginning of the earliest accounting year presented.

 

Therefore, although the Group reconstruction did not become unconditional until 21 August 2014, these Consolidated Financial Statements are presented as if the Group structure has always been in place, including the activity from incorporation of the group's principal subsidiary. All entities had the same management as well as majority shareholders.

 

As Strat Aero Plc was incorporated on 1 July 2014, while the enlarged group began trading on 16 July 2014, the comparative information in the Statement of Comprehensive Income and Consolidated Statement of Changes in Equity and Consolidated Cash Flow Statements are presented as though the Group was in existence for the whole prior year, being that commencing on 12 December 2013 and ending on 31 December 2014.

 

On this basis, the Directors have decided that it is appropriate to reflect the combination using merger accounting principles as a group reconstruction under FRS 6 - Acquisitions and mergers in order to give a true and fair view. No fair value adjustments have been made as a result of the combination.

 

Subsidiaries

 

Except for the transactions described above, the Consolidated Financial Statements include the Financial Statements of the Company and its subsidiaries made up to 31 December each year.

 

Subsidiaries are all entities over which the Group has control. Control is achieved when the Group is exposed, or has rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee.  Subsidiaries are fully consolidated from the date on which control is transferred to the Group. 

 

When necessary, adjustments are made to the Financial Statements of subsidiaries to bring their accounting policies into line with the Group's accounting policies. All intra-group assets and liabilities, equity, income, expenses and cash flows relating to transactions between members of the Group are eliminated in full on consolidation.

 

(e)         Business combinations

 

Aside from the initial establishment of the Group as described in 2(d) the acquisition of other subsidiaries have been accounted for using the acquisition method of accounting.

 

The consideration transferred for the acquisition is the fair value of the assets transferred, the liabilities incurred to the former owners of the acquire and the equity interests issued by the Group. The consideration transferred includes the fair value of any asset or liability resulting from a contingent consideration arrangement. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date. The Group recognises any non-controlling interest in the acquiree at the non-controlling interest's proportionate share of the recognised amounts of the aquiree's identifiable net assets.

 

Acquisition related costs are expensed as incurred.

 

Any contingent consideration to be transferred by the Group is recognised at fair value at the acquisition date. Subsequent changes to the fair value of the contingent consideration that is deemed to be an asset or liability is recognised in accordance with IAS 39, either in the Income Statement or as a change to other comprehensive income. Contingent consideration that is classified as equity is not re-measured, and its subsequent settlement is accounted for within equity.

 

Goodwill is initially measured as the excess of the aggregate of the consideration transferred and the fair value of non-controlling interest over the identifiable net assets acquired and liabilities assumed.

 

(f)          Segmental reporting

 

Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision-maker.

 

Operating segments are identified on the basis of internal reports that are regularly reviewed by the Chief Executive Officer and the Chief Financial Officer to allocate resources and to assess performance. Using the Group's internal management reporting as a starting point, two reporting segments set out in note 5 have been identified. The third segment relating to UAS Pilot training and services did not generate any sales during the year.

 

(g)         Foreign currencies

 

Functional and presentation currency

 

The individual financial statements of each Group company are measured in the currency of the primary economic environment in which it operates (its functional currency) being US Dollar or Pounds Sterling. For the purpose of the Group Financial Statements, the results and financial position are expressed in US Dollars, which is the presentation currency for the Group.

 

Transactions and balances

 

In preparing the financial statements of the individual companies, transactions in currencies other than the entity's functional currency (foreign currencies) are recorded at the rates of exchange prevailing on the dates of the transactions. At the Statement of Financial Position date, monetary assets and liabilities that are denominated in foreign currencies are translated at the rates prevailing on the Statement of Financial Position date. Exchange differences arising on the settlement of monetary items, and on the translation of monetary items at the Statement of Financial Position date, are included in the Statement of Comprehensive Income for the year.

 

Group companies

 

The results and financial position of the Group companies (none of which has the currency of a hyperinflationary economy) that have a functional currency different from the presentation currency are translated into the presentation currency as follows:

 

·     assets and liabilities for each Statement of Financial Position presented are translated at the closing rate at the date of that Statement of Financial Position;

·     income and expenses for each Statement of Comprehensive Income presented are translated at average exchange rates unless this average is not a reasonable approximation of the cumulative effect of the rates prevailing on the transaction dates, in which case income and expenses are translated at the rate on the dates of the transactions; and

·     all resulting exchange differences are recognised as a separate component of equity.

 

On consolidation, exchange differences arising from the translation of the net investment in foreign operations are taken to shareholders' equity.  When a foreign operation is partially disposed of or sold, exchange differences that were recorded in equity are recognised in Statement of Comprehensive Income as part of the gain or loss on sale.

 

(h)         Intangible assets

 

Goodwill arises on the acquisition of subsidiaries and represents the excess of the consideration transferred, the amount of any non-controlling interest in the acquiree and the acquisition-date fair value of any previous equity interest in the acquiree over the fair value of the identifiable net assets acquired. If the total of consideration transferred, non-controlling interest recognised and previously held interest measured at fair value is less than the fair value of the net assets of the subsidiary acquired, in the case of a bargain purchase, the difference is recognised directly in the Statement of Comprehensive Income.

 

For the purpose of impairment testing, goodwill acquired in a business combination is allocated to each of the CGUs, or groups of CGUs, that is expected to benefit from the synergies of the combination. Each unit or group of units to which the goodwill is allocated represents the lowest level within the entity at which the goodwill is monitored for internal management purposes. Goodwill is monitored at the operating segment level.

 

Goodwill impairment reviews are undertaken annually or more frequently if events or changes in circumstances indicate a potential impairment. The carrying value of the CGU containing the goodwill is compared to the recoverable amount, which is the higher of value in use and the fair value less costs of disposal. Any impairment is recognised immediately as an expense and is not subsequently reversed.

 

Customer lists and intellectual property rights are shown at historic costs, less amortisation. Costs associated with maintaining intellectual property rights are recognised as an expense as incurred. Costs incurred in development have been capitalised, on the basis that the Company will have access to future economic benefits deriving from ownership of this new technology.

 

Development costs that are directly attributable to the design and testing of identifiable and unique software products controlled by the Company are recognised as intangible assets when the following criteria are met:

 

·     it is technically feasible to complete the software product so that it will be available for use;

·     management intends to complete the software product and use or sell it;

·     there is an ability to use or sell the software product;

·     it can be demonstrated how the software product will generate probable future economic benefits;

·     adequate technical, financial and other resources to complete the development and use or sell the software product are available; and

·     the expenditure attributable to the software product during its development can be reliably measured.

The Group's intellectual property is considered to have an indefinite useful life because there are no legal, contractual, regulatory, technological, or other factors that limit the useful life of that asset. Assets that have an indefinite useful life or are not ready to use are not subject to amortisation and are tested annually for impairment. At each year end date, the Group reviews the carrying amounts of its 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 Group estimates the recoverable amount of the cash-generating unit to which the asset belongs.

 

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.

 

(i)          Property, plant and equipment

 

All property, plant and equipment are shown at cost less subsequent depreciation and impairment. Cost includes expenditure that is directly attributable to the acquisition of items.

 

Subsequent costs are included in the asset's carrying amount or recognised as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Group and the cost of the item can be measured reliably. The carrying amount of the replaced part is derecognised. All other repairs and maintenance are charged to the Income Statement during the financial year in which they are incurred.

 

Depreciation is charged so as to write off the cost of assets over their useful economic lives, using the straight-line method, which is considered to be as follows:

 

·     Plant and equipment - 5 years

·     Motor Vehicles          - 3 to 5 years

The assets' residual values and useful lives are reviewed, and, if appropriate, asset values are written down to their estimated recoverable amounts, at each Statement of Financial Position date.

 

Gains and losses on disposals are determined by comparing proceeds with the carrying amounts, and are included in Statement of Comprehensive Income.

 

(j)          Impairment of non-financial assets

 

Intangible assets that have an indefinite useful life or intangible assets not ready to use are not subject to amortisation and are tested annually for impairment. Assets that are subject to amortisation are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's fair value less costs of disposal and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are largely independent cash inflows (cash-generating units). Prior impairments of non-financial assets (other than goodwill) are reviewed for possible reversal at each reporting date.

 

(k)         Financial assets

 

The Group has classified all of its financial assets as loans and receivables. The classification depends on the purpose for which the financial assets were acquired. Management determines the classification of its financial assets at initial recognition.

 

Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are included in current assets. The Group's loans and receivables comprise trade and other receivables and cash and cash equivalents in the Statement of Financial Position.

 

Loans and receivables are initially recognised at fair value plus transaction costs and are subsequently carried at amortised cost using the effective interest method, less provision for impairment.

 

(l)          Impairment of financial assets

 

The Group assesses at the end of each reporting year whether there is objective evidence that a financial asset, or a group of financial assets, is impaired. A financial asset, or a group of financial assets, is impaired, and impairment losses are incurred, only if there is objective evidence of impairment as a result of one or more events that occurred after the initial recognition of the asset (a "loss event"), and that loss event (or events) has an impact on the estimated future cash flows of the financial asset, or group of financial assets, that can be reliably estimated.

 

The criteria that the Group uses to determine that there is objective evidence of an impairment loss include:

·     significant financial difficulty of the issuer or obligor;

·     a breach of contract, such as a default or delinquency in interest or principal repayments.

The amount of the loss is measured as the difference between the asset's carrying amount and the present value of estimated future cash flows (excluding future credit losses that have not been incurred), discounted at the financial asset's original effective interest rate. The asset's carrying amount is reduced, and the loss is recognised in the Income Statement.

 

If, in a subsequent year, the amount of the impairment loss decreases and the decrease can be related objectively to an event occurring after the impairment was recognised (such as an improvement in the trade and other receivables credit rating), the reversal of the previously recognised impairment loss is recognised in the Statement of Comprehensive Income.

 

(m)        Inventories

 

Inventories are stated at the lower of cost and net realisable value. Cost is determined using the first-in, first-out (FIFO) method. The cost of finished goods and work in progress comprises design costs, raw materials, direct labour, other direct costs and related production overheads (based on normal operating capacity).

 

Net realisable value is the estimated selling price in the ordinary course of business, less applicable variable selling expenses. Costs of inventories include the transfer from equity of any gains/losses on qualifying cash flow hedges for purchases of raw materials.

 

(n)         Trade and other receivables

 

Trade receivables are amounts due from customers for merchandise sold or services performed in the ordinary course of business. If collection is expected in one year or less (or in the normal operating cycle of the business if longer), they are classified as current assets. If not, they are presented as non-current assets.

 

(o)         Cash and cash equivalents

 

In the Statement of Cash Flows, cash and cash equivalents comprise cash in hand and deposits held at call with banks.

 

(p)         Share capital and reserves

 

Equity comprises the following:

 

·     "Share Capital" represents ordinary shares issued at par value

·     "Share Premium" represents the premium paid on shares issued above par value; and

·     "Retained earnings" represents retained losses.

·     "Merger reserve" - The merger arose from the difference between the carrying value of the investment and the nominal value of the shares of subsidiaries upon consolidation under merger accounting.

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.

 

(q)         Share-based payments

 

The Group operates a number of equity-settled, share-based compensation plans, under which the entity receives goods or services from employees or third party suppliers as consideration for equity instruments of the Company. The fair value of the equity-settled share based payments are recognised as an expense in the Statement of Comprehensive Income or charged to equity depending on the nature of the services provided or instruments issued.

 

(r)          Trade and other payables

 

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at fair value, and subsequently measured at amortised cost using the effective interest method.

 

(s)          Borrowings

 

Borrowings are recognised initially at fair value, net of transaction costs incurred.  Borrowings are subsequently carried at amortised cost; any difference between the proceeds (net of transaction costs) and the redemption value is recognised in the Income Statement over the year of the borrowings using the effective interest method.

 

(t)          Compound financial instruments

 

Compound financial instruments issued by the Group comprise convertible notes that can be converted to share capital at the option of the holder. The number of shares to be issued does not vary with changes in their fair value.

 

The liability component of a compound financial instrument is recognised initially at the fair value of a similar liability that does not have an equity conversion option. The equity component is recognised initially at the difference between the fair value of the compound financial instrument as a whole and the fair value of the liability component. Any directly attributable transaction costs are allocated to the liability and equity components in proportion to their initial carrying amounts.

 

Subsequent to their initial recognition, the liability component of a compound financial instrument is measured at amortised cost using the effective interest method. The equity component of a compound financial instrument is not remeasured subsequent to initial recognition, except on conversion or expiry.

 

(u)         Revenue recognition

 

The Group generates its revenue from the sale of aviation software products and services and providing consultancy services performed on a 'time and materials' basis. Revenues are recognised on these products at the point of sale and when services are rendered to clients as per the terms of specific contracts. In the case of fixed price contracts, revenues are recognised on a percentage of completion basis. Turnover is stated net of value added tax in respect of continuing activities. The third revenue stream, the Unmanned Aerial Systems ("UAS") Pilot Training and Services division, has not yet generated any sales during the year under review.

 

(v)         Current and deferred income tax

 

The tax charge/(credit) represents tax currently payable less a credit for deferred tax.  The tax currently payable is based on taxable profit for the year. Taxable profit differs from the loss for the year as reported in the Consolidated Statement of Comprehensive Income 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 Group's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the Statement of Financial Position date.

 

Deferred tax is the tax expected to be payable or recoverable on differences between the carrying amounts 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 liability method. Deferred tax liabilities are generally 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 the initial recognition of goodwill or from the initial recognition (other than in a business combination) of other assets and liabilities in a transaction that affects neither the taxable profit nor the accounting loss.

 

Deferred tax liabilities are recognised for taxable temporary differences arising on investments in subsidiaries, except where the Group is able to control the reversal of the temporary difference and it is probable that the temporary difference will not reverse in the foreseeable future.

 

Deferred tax is calculated at the tax rates that are expected to apply in the relevant jurisdiction in the year when the liability is settled or the asset is realised. Deferred tax is charged or credited to the Consolidated Statement of Comprehensive Income, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax is not discounted.

 

Deferred tax assets and liabilities are offset where there is a legally enforceable right to set off current tax assets against current tax liabilities and when they relate to income taxes levied by the same taxation authority and the Group intends to settle its current tax assets and liabilities on a net basis.

 

(w)        Leases

 

Leases in which a significant portion of the risks and rewards of ownership are retained by the lessor are classified as operating leases.  Payments made under operating leases (net of any incentives received from the lessor) are charged to the Statement of Comprehensive Income on a straight-line basis over the year of the lease.

 

3             Financial risk management

 

i)            Group financial risk factors

 

The Group's activities expose it to a variety of financial risks. The Group's finance function monitors and manages the financial risks relating to the operations of the Group. The Group is exposed to market risks (including foreign exchange risk and price risk) and credit risk and to a very limited amount interest rate risk and liquidity risk.

 

Risk management is carried out by the Board of Directors.  The Board provides written principles for overall risk management, as well as written policies covering specific areas, such as foreign exchange risk, interest rate risk and credit risk, to mitigate financial risk exposures.

 

Market risk

 

(a)          Foreign exchange risk

Foreign exchange risk arises because the Group has operations located in various parts of the world whose functional currency is not the same as the functional currency (GBP Sterling) in which other Group companies are operating. The Group's net assets arising from such overseas operations are exposed to currency risk resulting in gains and losses on retranslation into US Dollar. Only in exceptional circumstances will the Group consider hedging its net investments in non-US Dollar operations as generally it does not consider that the reduction in foreign currency exposure warrants the cash flow risk created from such hedging techniques. It is the Group's policy to hold surplus funds over and above working capital requirements in the Parent Company. The Group considers this policy minimises any unnecessary foreign exchange exposure.

 

In order to monitor the continuing effectiveness of this policy the Board through their approval of both corporate and capital expenditure budgets, and review of the currency profile of cash balances and management accounts, considers the effectiveness of the policy on an ongoing basis.

 

(b)          Price risk

The Group is not exposed to commodity price risk as a result of its operations. The Directors will revisit the appropriateness of this policy should the Group's operations change in size or nature.  The Group has no exposure to equity securities price risk, as it has no listed equity investments.

 

Credit risk

 

Credit risk arises from the Group's trade receivables. Where no independent rating of customers is available, credit control assesses the quality of customers by reference to their financial position, past experience and any other relevant factors.

 

Interest rate risk management

 

The Group is not exposed to interest rate risk on financial liabilities.

 

Liquidity risk management

 

The Group manages liquidity risk by maintaining adequate reserves and by continuously monitoring forecast and actual cash flows and matching the maturity profiles of financial assets and liabilities. The Group seeks to manage financial risk, to ensure sufficient liquidity is available to meet foreseeable needs and to invest cash assets safely and profitably.

 

ii)           Capital risk management

 

The Group manages its capital to ensure that it will be able to continue as a going concern while maximising the return to stakeholders. The Group's capital structure primarily consists of equity attributable to equity holders of the parent, comprising issued capital, reserves and retained losses.

 

iii)          Fair value estimations

 

IFRS 13 requires the classification of fair value measurements using a fair value hierarchy that reflects the significance of the inputs used to determine those fair values. The Group has no financial instruments whose fair value has been determined using a valuation technique required to be discussed by IFRS 13.

 

4             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.

 

The Group makes estimates and judgements concerning the future. The resulting accounting estimates and judgements will, by definition, seldom equal the related actual results. The estimates and judgements that have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities within the next financial year are addressed below:

 

Intangible assets

 

Intangible assets include capitalised costs of the platform.  These costs are estimates based on managements' view of the team's time spent on the project that enhance the platform, supported by internal time recording and considering the requirements of IAS 38 "Intangible Assets".

 

The development costs of the platform is amortised over the useful life of the asset.  The useful life is based on managements' estimate of the year that the asset will generate revenue, which is reviewed annually for appropriateness.

 

In connection with the business combination detailed in Note 25 the Directors' have determined that the consideration paid did not reflect the fair value of the intangible assets acquired. The fair value of the intangible assets of US$1,800,772 was estimated by applying a number of valuation metrics which include historic performance, commercial upside potential, market benchmarks and application of local market factors.

 

The Group tests annually whether intangible assets, which have a carrying value as at 31 December 2015 of US$1,870,679, have suffered any impairment, in accordance with the accounting policy. Where applicable, the recoverable amounts of cash-generating units have been determined based on value in use calculations. The value in use calculations require the entity to estimate future cash flows expected to arise from the cash generating unit and apply a suitable discount rate in order to calculate present value. A 10% adverse movement in these assumptions would not result in any impact to the year-end carrying value of these amounts (See note 13 for further details).

 

Going concern

 

The Financial Statements have been prepared on a going concern basis.  The nature of the business in which Strat Aero operates creates a degree of uncertainty as to the timing of the acquisition and the value of new contracts. The prospect list of the Group contains project values of more than US$6 million which are expected to start over the coming 12 months and the Directors have prepared a cash flow budget using these assumptions which also included the fact that funds can be raised on the external market.

 

Additionally, based on these actions and on the expected cash flows from contracts to be awarded, the Directors have formed their opinion on the Group continuing as a going concern for the foreseeable future, in particular for the twelve months from the date of approval of the Financial Statements.

 

 

5             Segmental analysis

 

Management considers there to be a single activity, being the provision of consultancy services to the international aviation market, substantially operating in the United Kingdom. Accordingly, segmental analysis is reflected in the Consolidated Group Statements set out herein.

 

Total revenue comprises:



Revenue from external customers:

2015

US$

2014

US$

Consultancy

433,001

606,775

Other fees

-

23,910


433,001

630,685

 

 

Revenues are generated in a number of countries analysed as to:

 

2015

US$

2014

US$

United Kingdom

320,842

-

United States of America

112,159

630,685


433,001

630,685

 

Revenues of approximately US$219,785 (31 December 2014: US$nil) were derived from 3 (31 December 2014: nil) single external customers attributable to segments inside the EU.

 

Revenues of approximately US$98,231 (31 December 2014: US$552,330) were derived from 2 (31 December 2014: 5) single external customers attributable to segments outside of the EU.

 

 

The following customers generated more than 10% of the Group's revenue:

 

2015

US$

2014

US$

Ready Jet Inc

81,231

23,910

BAM Nuttall Limited

157,583

-


238,814

23,910

 

 

Carrying amount of assets


2015

US$

2014

US$

United Kingdom

3,881,985

670,830

United States of America

757,549

629,507


4,639,534

1,300,337

 

Carrying amount of liabilities


2015

US$

2014

US$

United Kingdom

2,508,073

137,572

United States of America

1,409,915

344,389


3,917,988

481,961

 

6             Operating expenses by nature


2015

2014


US$

US$

Cost of sales

87,254

320,686

PR, marketing and advertising

283,882

105,231

Wages, salaries and other staff costs (note 7)

1,150,244

519,141

Depreciation

83,860

23,083

Amortisation

211,503

70,264

Operating lease expenses

130,265

89,832

Professional and consultancy fees

1,495,121

345,090

Audit fees (note 9)

59,208

42,765

Acquisition related expenses

130,335

-

Net foreign exchange (gains)

(130)

(35,424)

Other expenses

636,351

343,997


4,267,893

1,824,665

 

 

7             Staff costs

 

The average number of employees, including Directors, employed by the Group was:

 


2015

2014


No.

No.

Directors

4

3

Development

8

3

Administration

4

5


16

11

 

Employees', including Directors', costs comprise:


2015

2014


US$

US$

Wages, salaries and other staff costs

1,129,441

813,291

Social security costs

20,803

36,121


1,150,244

849,412

 

 

8             Directors

 

Key management are considered to be Directors.

 


2015

2014

Group

Short term employee benefits

Other

Total

Short term employee benefits

Other

Total


US$

US$

US$

US$

US$

US$

Russell Peck

27,878

4,976

32,854

145,296

-

145,296

Graham Peck

34,387

5,525

39,912

110,515

-

110,515

Robert Salluzzo

27,878

4,193

32,071

110,718

-

110,718

Tony Dunleavy

7,642

6,906

14,548

-

-

-

Gerard Dempsey

10,189

2,762

12,951

-

-

-

Paul Ryan

10,189

2,762

12,951

-

-

-

Greg Kuenzel

30,566

-

30,566

1,333

-

1,333


148,729

27,124

175,853

367,862

-

367,862

 

 

9             Auditors remuneration


2015

2014


US$

US$

Fees payable to the Company's auditor for the audit of the Parent Company's Financial Statements

10,000

10,000

Fees payable to the Company's auditor for other services:



Audit of the accounts of subsidiaries

49,208

32,765

Other non-audit services

14,432

114,518



73,640

157,283

 

 

10           Finance costs


2015

2014


US$

US$

Interest payable and other finance costs

68,812

6,864


68,812

6,864

 

 

11           Tax

 

No income tax charge was recognised in the Statement of Comprehensive due to losses incurred. 

 

Group

2015

2014

Income tax expense:

US$

US$

Current tax



Current year

-

-

Deferred tax           



Current year

-

-

Net tax charge

-

-

 

The tax on Group's profit before tax differs from the theoretical amount that would arise using the weighted average tax rate applicable to the profits of the consolidated entities as follows:

 


2015

2014

Group

US$

US$

Loss before tax

(5,931,933)

(1,200,844)

Tax at the applicable rate of 23.87% (31 December 2014: 31.30%):

(1,416,040)

(375,884)

Effect of:



Expenses not deductible for tax purposes

524,725

47,176

Depreciation in excess of capital allowances /

(capital allowance in excess of depreciation)

24,406

(64,242)

Revenue deduction for capitalised costs - US

-

(131,524)

Net tax effect of losses carried forward

866,909

524,474

Tax charge for the year / period

-

-

 

No tax charge or credit arises on the loss for the year.

 

The tax rate used is a combination of 20.25% standard rate of corporation tax in the UK, US tax rate of 40.00% to give an applicable rate of 23.87%.

 

The Group has tax losses of approximately US$5,368,000 (31 December 2014: US$1,676,000) available to carry forward against future taxable profits.  No deferred tax asset has been recognised in view of the uncertainty over the timing of future taxable profits against which the losses may be offset.

 

 

12           Earnings per share

 

Basic earnings per share has been calculated by dividing the loss attributable to equity holders of the Company after taxation by the weighted average number of shares in issue during the year. There is no difference between the basic and diluted loss per share as the effect on the exercise of options and warrants would be to decrease the earnings per share.

 

Since the year end, no warrants have been exercised which may result in the dilution of the earnings per share in the future. Details of share options and warrants that were anti-dilutive but may be dilutive in the future are set out in note 20.

 


2015

2014

Basic and Diluted

                   US$

US$

Loss after taxation

(5,931,933)

(1,200,844)

Weighted average number of shares

93,993,888

31,832,975

Earnings per share (cents)

(6.31)

(3.77)

 

 

13           Intangible assets


2015

2014

 

Goodwill - Cost and Net Book Value

US$

US$

 

At  1 January

-

-

 

Acquired through acquisition of subsidiaries (at fair value) (note 25)

2,042,792

-

 

Impairments (note 25)

(2,028,235)

-

 

At 31 December

14,557

-

 




 

 

 

Customer Lists

Intellectual Property

Development Costs

Total

Other intangibles - Group

US$

US$

US$

US$

Cost





At  incorporation - 16 July 2014

-

-

-

-

Additions

-

233,265

469,372

702,637

At 31 December 2014

-

233,265

469,372

702,637

Acquired through acquisition of subsidiary (Note 25)

540,232

630,270

633,670

1,804,172

Foreign exchange differences

-

(11,236)

(120)

(11,356)

At 31 December 2015

540,232

852,299

1,102,922

2,495,453

Accumulated amortisation





At incorporation - 16 July 2014

-

-

-

-

Charge for the period

-

23,327

46,937

70,264

At 31 December 2014

-

23,327

46,937

70,264

Charge for the year

27,012

59,354

125,137

211,503

Foreign exchange differences

-

(2,567)

(23)

(2,590)

At 31 December 2015

27,012

80,114

172,051

279,177

Net book value





At 31 December 2014

-

209,938

422,435

632,373

At 31 December 2015

513,220

772,185

930,871

2,216,276

 

 

 



Intellectual Property

Other intangibles - Company



US$

Cost




At  incorporation - 16 July 2014



-

Additions



233,265

At 31 December 2014



233,265

Foreign exchange differences



(11,235)

At 31 December 2015



222,030

Accumulated amortisation




At incorporation - 16 July 2014



-

Charge for the period



23,327

At 31 December 2014



23,327

Charge for the year



45,849

Foreign exchange differences



(2,567)

At 31 December 2015



66,609

Net book value




At 31 December 2014



209,938

At 31 December 2015



155,421

 

The above intangible assets comprise the Intellectual Property acquired on 16 July 2014 and 30 September 2015 (see note 25). All research and development costs not eligible for capitalisation have been expensed.

 

The recoverable amount of the above cash-generating units has been determined based on value in use calculations.  The key assumptions used for value-in-use calculations in 2015 are as follows:

 

Gross margin

20-50%

Growth rate

10-45%

Discount rate

10%



Management determined budgeted gross margin based on past performance and its expectations of market development. The average growth rates used are consistent with the forecasts included in industry reports. The discount rates used are pre-tax, and reflect specific risks relating to the relevant operating segment.

 

The recoverable amount calculated based on value in use did not exceed the carrying value.

 

 

14           Property, Plant and Equipment


Plant & equipment

Motor Vehicles

 

Total

Group

US$

US$

US$

Cost




At incorporation

-

-

-

Additions

194,288

34,032

228,320

At 31 December 2014

194,288

34,032

228,320

Additions

64,471

-

64,471

Acquired through acquisition of subsidiary

258,686

85,517

344,203

Foreign exchange differences

633

-

633

At 31 December 2015

518,078

119,549

637,627

Accumulated depreciation




At incorporation

-

-

-

Charge for the period

19,680

3,403

23,083

Foreign exchange differences

(251)

-

(251)

At 31 December 2014

19,429

3,403

22,832

Charge for the year

75,544

8,316

83,860

Acquired through acquisition of subsidiary

123,696

35,939

159,635

Foreign exchange differences

(842)

-

(842)

At 31 December 2015

217,827

47,658

265,485

Net book value




At 31 December 2014

174,859

30,629

205,488

At 31 December 2015

300,251

71,891

372,142

 


Plant & equipment

Motor Vehicles

 

Total

Company

US$

US$

US$

Cost




At incorporation

-

-

-

Additions

1,039

-

1,039

At 31 December 2014

1,039

-

1,039

Additions

4,425

-

4,425

Foreign exchange differences

(49)

-

(49)

At 31 December 2015

5,415

-

5,415

Accumulated depreciation




At incorporation

-

-

-

Charge for the period

104

-

104

At 31 December 2014

104

-

104

Charge for the year

1,125

-

1,125

Foreign exchange differences

14

-

14

At 31 December 2015

1,243

-

1,243

Net book value




At 31 December 2014

935

-

935

At 31 December 2015

4,172

-

4,172

 

 

15           Investment in subsidiary undertakings


2015

2014

Company

US$

US$

As at 1 January or incorporation

857,100

-

Additions

1,413,433

857,100

Impairments

(857,099)

-

Cost at 31 December

1,413,434

857,100

 

The impairment charge recognised in the year relates to the Company's investment in Strat Aero International Inc.

 

The following are the principal subsidiaries of the Company at 31 December 2015 and at the date of these Financial Statements.

Name of company

 

Principal Place of Business

Parent company

Class of shares

Share capital held

Nature of business

Strat Aero International, Inc.

United States of America

Strat Aero Plc

Ordinary

100%

Provider of aviation software, products and services

Strat Aero International Limited

England & Wales

Strat Aero Plc

Ordinary

100%

Aviation management and consultancy services

Strat Aero International Consultancy Group, LLC

United States of America

Strat Aero International, Inc

N/A

100%

Dormant company

Strat Aero Holdings, Inc

United States of America

Strat Aero Plc

Ordinary

100%

Holding company

Aero Kinetics Labs, LLC

United States of America

Strat Aero Holdings, Inc

N/A

100%

Provider of aviation software, products and services

Aero Kinetics, LLC

United States of America

Strat Aero Holdings, Inc

N/A

100%

Provider of aviation software, products and services

Nephos Services, LLC

United States of America

Strat Aero Holdings, Inc

N/A

100%

Dormant company

Aero Kinetics UAS TC001, LLC

United States of America

Aero Kinetics, LLC

N/A

100%

Dormant company

Geocurve Ltd

England & Wales

Strat Aero Plc

Ordinary

100%

Aviation surveying and mapping

GN Site Engineers Ltd

England & Wales

Geocurve Ltd

Ordinary

100%

Aviation surveying and mapping

UKAeroVision Limited

England & Wales

Geocurve Ltd

Ordinary

100%

Aviation surveying and mapping

 

 

16           Inventories


2015

2014


Group

Company

Group

Company


US$

US$

US$

US$

Raw materials

18,009

-

-

-

Work in progress

70,479

-

-

-


88,488

-

-

-

 

 

17           Trade and other receivables


2015

2014


Group

Company

Group

Company


US$

US$

US$

US$

Amounts due from group undertakings

-

1,144,620

-

1,255,495

Trade receivables

236,808

-

8,606

-

VAT receivable

47,760

69,188

174,675

128,111

Other receivables

58,276

51,498

134,341

134,341

Prepayments

119,970

54,769

38,037

20,462

At 31 December

462,814

1,320,075

355,659

1,538,409

Less: non-current portion

-

(1,144,620)

-

(1,255,495)

Current portion

462,814

175,455

355,659

282,914

 

The fair value of all receivables is the same as their carrying values stated above.

 

Ageing of past due trade receivables:

2015

2014


US$

US$

0 - 15 days

-

-

16 - 30 days

11,401

2,869

Over 30 days

225,407

5,737


236,808

8,606

 



 

The carrying amount of the Group's trade receivables are denominated in the following currencies: 

 


2015

2014


US$

US$

US Dollars

4,400

8,606

UK Pounds

232,408

-


236,808

8,606

 

The maximum exposure to credit risk at the reporting date is the carrying value reported above. The Group does not hold collateral as security. No provision has been made at the year-end in respect of trade receivables.

 

 

18           Cash and cash equivalents

 

                                                                                                   2015


2014

 

 


Group

Company

Group

Company

 


US$

US$

US$

US$

 

Cash at bank and in hand

1,485,257

1,131,304

106,817

2

 


1,485,257

1,131,304

106,817

2

 

The carrying amount of the Group's cash and cash equivalents are denominated in the following currencies:

 

                                                                                                   2015


2014

 

 


Group

Company

Group

Company

 


US$

US$

US$

US$

 

US Dollars

202,071

-

34,192

-

 

UK Pounds

1,283,186

1,131,304

72,625

2

 


1,485,257

1,131,304

106,817

2

 

 

19           Share capital

 

Group and Company

 

Number of shares

 

Ordinary shares

US$

Share premium

US$

Total

US$

Issued and fully paid





At incorporation - 12 July 2014

1

1

-

1

Issue of new shares - 16 July 2014

49,999,999

857,099

-

857,099

Issue of new shares - 16 July 2014

2,500,000

42,855

214,275

257,130

Issue of new shares - 16 July 2014

1,542,285

26,438

121,621

148,059

Issue of new shares - 10 August 2014

3,499,999

58,702

293,510

352,212

Issue of new shares - 12 August 2014

2,749,998

46,150

230,752

276,902

Issue of new shares - 14 August 2014

4,845,159

81,195

405,976

487,171

Issue of new shares - 14 August 2014

3,524,178

59,058

295,291

354,349

Issue of new shares - 25 September 2014

181,818

2,977

29,778

32,755

Issue of new shares - 17 November 2014

8,125,000

127,262

890,833

1,018,095

Share issue costs

-

-

(839,587)

(839,587)

As at 31 December 2014

76,968,437

1,301,737

1,642,449

2,944,186






As at 1 January 2015

76,968,437

1,301,737

1,642,449

2,944,186

Issue of new shares - 10 March 20151

7,333,334

110,631

834,186

944,817

Issue of new shares - 15 October 20152

30,000,000

463,274

1,671,062

2,134,336

Issue of new shares - 15 December 20153

27,562,000

414,229

2,002,965

2,417,194

Issue of new shares - 22 December 2015

200,000

2,965

20,753

23,718

As at 31 December 2015

142,063,771

2,292,836

6,171,415

8,464,251

 

1.     Includes issue costs of US$50,860

2.     Includes issue costs of US$309,554

3.     Includes issue costs of US$169,809

 

On 10 March 2015 the Company issued 7,333,334 new ordinary shares of 1p each at a price of 9p per share raising a total of £660,000 before expenses.

 

On 15 October 2015 the Company issued the following new ordinary shares of 1p each:

 

·     2,750,000 as consideration for business acquisitions

·     25,690,969 at 5p per share raising £1,284,548 before expenses

·     1,559,031 to satisfy payables and amounts owed by the Group

 

On 15 December 2015 the Company issued the following new ordinary shares of 1p each:

 

·     26,704,000 at 6.25p per share raising £1,669,000 before expenses

·     858,000 to satisfy payables and amounts owed by the Group

 

On 22 December 2015 the Company issued 200,000 new ordinary shares of 1p each as a result of an exercise of 200,000 warrants exercisable at 8p each.

 

 

20           Share based payments

 

Warrants

 

Warrants to subscribe for new Ordinary Shares in the Company were in issue as follows:

 


2015

2014


No. of warrants

Weighted average price

£

No. of warrants

Weighted average price

£

At 1 January or incorporation

Granted during the year

35,879,993

0.08

459,375

0.08

Exercised during the year

(200,000)

0.08

-

-

Outstanding at 31 December

36,139,368

0.08

459,375

0.08

Exercisable at 31 December

36,139,368

0.08

459,375

0.08

 

The warrants outstanding at 31 December 2015 had a weighted average remaining contractual life of 1.96 years (31 December 2014: 4.9 years).

 

GBP £ are used in this note as the shares are traded in the UK and are also issued in GBP currency.

 

Fair value of warrants

 

The fair value of the warrants issued during 2015 was determined using the Black Scholes valuation model. The assumptions used in applying the Black Scholes pricing model were as follows:





 


December 2015

October 2015 A

October 2015 B

Granted on:

11 Dec 2015

15 Oct 2015

15 Oct 2015

Share price at the date of grant

6.63p

7.25p

7.25p

Exercise price

8.3875p

8p

5p

Expected volatility

22.37%

27.77%

27.77%

Expected warrant life

5 years

1 year

5 years

Risk free rate

1.79%

1.79%

1.79%

 

The volatility was determined by examining the monthly share price.

 

On 15 October 2015 the Company granted 25,690,968 warrants to subscribe for new ordinary shares at an exercise price of 8 pence per share exercisable for a period of 1 year. On the same date the Company granted 989,025 warrants to subscribe for new ordinary shares at an exercise price of 5 pence per share exercisable for a period of 5 years.

 

On 11 December 2015 the Company granted 9,200,000 warrants to subscribe for new ordinary shares at an exercise price of 8.3875 pence per share exercisable for a period of 5 years.

 

On 22 December 2015 the Company issued 200,000 new ordinary shares of 1p each as a result of an exercise of 200,000 warrants exercisable at 8p each.

 

 

21           Other reserves

 


Company

Group


Share option and warrants reserve

 

 

Total

Share option and warrants reserve

Merger reserve

 

 

Total


US$

US$

US$

US$

US$

At incorporation

-

-

-

Share warrants issued (note 20)

714

714

714

-

714

Acquisition of subsidiaries

-

-

-

(857,098)

(857,098)

At 31 December 2014

714

714

714

(857,098)

(856,384)







As at 1 January 2015

714

714

714

(857,098)

(856,384)

Share warrants issued (note 20)

283,730

283,730

283,730

-

283,730

Share warrants exercised (note 20)

(1,356)

(1,356)

(1,356)

-

(1,356)

At 31 December 2015

283,088

283,088

283,088

(857,098)

(574,010)

 

 

22           Trade and other payables


2015

2014


Group

Company

Group

Company


US$

US$

US$

US$

Trade payables

568,330

150,001

337,948

84,959

Social security and other taxes

116,671

-

26,661

-

Deferred consideration payable for business combinations

762,145

762,145

-

-

Accruals

416,945

251,899

52,614

52,614

Other creditors

92,707

-

-

-


1,956,798

1,164,045

417,223

137,573

 

No trade and receivables are past due at the reporting date.

 

Ageing of Group past due trade payables:


2015

2014


US$

US$

0 - 30 days

122,997

46,987

31 - 60 days

128,970

33,197

Over 60 days

316,363

257,764


568,330

337,948

 

 

23           Borrowings


2015

2014

 


Group

Company

Group

Company


US$

US$

US$

US$

Convertible loans

763,675

763,675

-

-

Non-convertible loans

381,000

-

-

-

Shareholder loans

398,313

-

64,738

-

Other borrowings

58,048

-

-

-

At 31 December

1,601,036

763,675

64,738

-

Less: non-current portion

(1,211,036)

(763,675)

(64,738)

-

Current portion

390,000

-

-

-

 

Convertible loans and non-convertible loans are unsecured loans relating to business acquisitions repayable over 3 years commencing from 30 June 2016 and accrue interest at a rate of 7.5% per annum. The convertible loan note is convertible into new ordinary shares of 1p each in the Company at a price of 6p per share. The non-convertible loan is repayable in cash.

 

Shareholder loans and other borrowings are unsecured and accrue no interest.

 

 

24           Deferred tax


2015

2014


Group

Company

Group

Company

 


US$

US$

US$

US$

 

Deferred tax liabilities



 

Deferred tax liability after more than 12 months

360,154

-

-

-

 

Deferred tax liabilities

360,154

-

-

-

 

 

The movement in the deferred tax account is as follows:

 


2015

2014

 


Group

Company

Group

Company


US$

US$

US$

US$

At 1 January                    

-

-

-

-

Acquisition of subsidiary (note 25)

360,154

-

-

-

At 31 December

360,154

-

-

-

 

 

25           Business combinations

 

Geocurve

On 30 September 2015 the Group acquired 100% of the share capital of Geocurve Holdings Ltd (renamed to Geocurve Ltd on 1 October 2015 and henceforth referred to as "Geocurve") for an aggregate consideration of US$1,448,038. Geocurve provides unmanned aerial vehicle ("UAV") 3D modelling, mapping and surveying solutions. As a result of this acquisition the Group is expected to increase its presence in this market and commodity.

 

The goodwill of US$14,557 arising from the acquisition is attributable to the expected upside potential of developing the business. None of this goodwill is expected to be deductible for tax purposes.

 

The following table summarises the consideration paid for Geocurve and the amounts of the assets acquired and liabilities assumed, recognised at the acquisition date.

 

Consideration at 30 September 2015

US$

Cash

333,617

Initial share consideration (2,750,000 ordinary shares at 8 pence per share)

333,617

Deferred consideration

780,804

Total consideration          

1,448,038

 

 

Recognised amounts of identifiable assets acquired and liabilities assumed

US$

Cash and cash equivalents

10,466

Trade and other receivables

82,653

Property, plant and equipment

140,939

Intangibles - Customer lists

540,232

Intangibles - Intellectual property

630,270

Intangibles - Development costs

630,270

Trade and other payables

(241,195)

Deferred tax liabilities

(360,154)

Total identifiable net assets      

1,433,481

Goodwill (note 13)

14,557

Total consideration

1,448,038

 

The fair value of the initial share consideration, being 2,750,000 ordinary shares of 1p each as for US$333,617 (£220,000) was based on the agreed price of 8 pence per share. The deferred consideration is to be satisfied by the payment of £100,000 in cash and the balance settled via the issue of new ordinary shares of at a price to be agreed with the previous owners of Geocurve.

 

The value of the deferred consideration has not been discounted as the effect of discounting would not be material.

 

The fair value of the intangible assets of US$1,800,772 was estimated by applying a number of valuation metrics which include historic performance, commercial upside potential, market benchmarks and application of local market factors. In the Directors' opinion, the value of the consideration paid to effect the acquisition related primarily to the value of the intangible assets and the related commercial upside potential representing a price agreed between willing and knowledgeable parties on an arm's length basis. Therefore, the fair value of the consideration transferred, after consideration of tax implications and the removal of the fair value of other identifiable assets acquired, has been used as a basis for valuing the intangible assets acquired.

 

A deferred tax liability of US$360,154 has been recognised on acquisition on the estimated tax effect of the temporary difference between the fair value of the intangible assets and their tax base.

 

The deferred tax liability has been estimated at a rate of 20% of the temporary difference, representing the tax rates that are expected to apply to the period when the temporary differences reverse. In accordance with IAS 12, the deferred tax liability recognised has not been discounted.

 

Had Geocurve been consolidated from 1 January 2015, the consolidated income statement would have included an additional US$535,596 of revenue and a US$95,954 reduced loss.

 

Aero Kinetics

On 11 December 2015 the Group acquired 100% of the share capital of Strat Aero Holdings, Inc for an aggregate consideration of US$1,915,800. Through its wholly owned subsidiaries, Aero Kinetics LLC, Aero Kinetics Labs LLC and Nephos Services LLC (together "Aero Kinetics"), Aero Kinetics provides UAV technology solutions. As a result of this acquisition the Group is expected to increase its presence in this market and commodity.

 

The goodwill of US$2,028,235 arising from the acquisition has been fully impaired (see note 13) due to uncertainty regarding the value of the business acquired and the associated ongoing legal action (further detail below). None of this goodwill is expected to be deductible for tax purposes.

 

The following table summarises the consideration paid for Aero Kinetics and the amounts of the assets acquired and liabilities assumed, recognised at the acquisition date.

 

Consideration at 11 December 2015

US$

Cash

425,000

Assumption of previous owners outstanding creditors

230,000

9,200,000 warrants exercisable at 8.3875p

104,800

Convertible loan note

775,000

Non-convertible loan note

381,000

Total consideration          

1,915,800

 

 

Recognised amounts of identifiable assets acquired and liabilities assumed

US$

Cash and cash equivalents

-

Trade and other receivables

89,781

Property, plant and equipment

43,629

Intangibles

11,051

Trade and other payables

(256,896)

Total identifiable net assets      

(112,435)

Goodwill (note 13)

2,028,235

Total consideration

1,915,800

 

The fair value of the 9,200,000 warrants valid for 5 years from the date of grant and exercisable at 8.3875p per share was determined using the Black Scholes methodology.

 

The US$775,000 convertible loan note is repayable over 3 years commencing from 30 June 2016 and accrues interest at a rate of 7.5% per annum. The convertible loan note is convertible into new ordinary shares of 1p each in the Company at a price of 6p per share.

 

The US$381,000 non-convertible loan is repayable in cash over 3 years commencing from 30 June 2016 and accrues interest at a rate of 7.5% per annum.

 

In addition to the 9,200,000 warrants, a further 6 million performance based warrants are potentially payable as follows (the "Performance Warrants"):

 

·     2 million warrants exercisable at 10p per share for achieving FAA Type Certification;

·     2 million warrants exercisable at 20p per share for achieving sales of US$10 million; and

·     2 million warrants exercisable at 50p per share for achieving sales of US$30 million.

 

Nothing has been recognised in relation to the Performance Warrants as it is considered to be very unlikely they will be realised.

 

Following the acquisition of Aero Kinetics, the Company filed a legal action on 1 April 2016 in the United States of America against Mr W. Hulsey Smith ("Mr. Smith"), the vendor of Aero Kinetics, on counts of fraud and breach of contract arising from misrepresentations made by Mr. Smith upon which the Company relied and were material in the Company's decision to acquire Aero Kinetics.  The Company also terminated the services of Mr. Smith in relation to Aero Kinetics.

 

On 6 April 2016 the Company and its Directors received a defence and counterclaim from Mr. Smith. The Company continues to believe and has been advised that it has a strong claim and a robust defence against Mr. Smith. The Company intends to continue to vigorously pursue its claims against Mr. Smith and believe his counterclaims and purported defence to be without merit.

 

There are a number of potential resolutions available to the Company in relation to the legal action including a settlement, rescission of the purchase of Aero Kinetics as well as actual and consequential damages. Unless settled, the court has set a date of October 2016 for the case to be heard.

 

As a consequence of these material events regarding Aero Kinetics, the Board of the Company have taken the prudent action to fully impair the investment in Aero Kinetics as at 31 December 2015, which amounts to an impairment charge of US$2,028,235.

 

Had Aero Kinetics been consolidated from 1 January 2015, the consolidated income statement would have included an additional US$245,943 of revenue and US$489,527 loss.

 

 

26           Financial instruments

 

Categories of financial instruments

 



2015

2014



Group

Company



US$

US$

Assets - Loans and receivables




   Trade and other receivables (excluding prepayments)


254,357

102,686

   Cash and cash equivalents


1,485,257

1,131,304



1,739,614

1,233,990

Liabilities - At amortised cost




Trade and other payables (excluding non-financial liabilities)


1,217,781

425,028

Borrowings


1,211,036

763,675



2,428,817

1,188,703

 

 



2014



Group

Company



US$

US$

Assets - Loans and receivables




   Trade and other receivables (excluding prepayments)


317,622

1,517,947

   Cash and cash equivalents


106,817

2



424,439

1,517,949

Liabilities - At amortised cost




Trade and other payables (excluding non-financial liabilities)


390,562

137,573

Borrowings


64,738

-



455,300

137,573

 

 

27           Financial commitments

 

Operating leases

 

At 31 December 2015 the Group had outstanding commitments for future minimum lease payments under non-cancellable operating leases which fall due as follows:


2014

 


Land and buildings

Land and buildings


US$

US$

No later than one year

146,520

107,416

Later than one year but no later than 5 years

127,099

124,017

Total future minimum lease payments

273,619

231,433

 

 

28           Related party transactions

 

Directors' transactions

 

On 15 October 2015 the Company raised £1.28 million by way of placing 25,690,969 new ordinary shares of 1p each (the "October Placing"). Certain directors and previous directors of the Company participated in the October Placing as follows:

 

·     Russell Peck subscribed for 720,456 new ordinary shares of 1p each for £36,023

·     Robert Salluzzo subscribed for 607,109 new ordinary shares of 1p each for £30,355

·     Graham Peck subscribed for 799,955 new ordinary shares of 1p each for £39,998

·     Tony Dunleavy subscribed for 1,000,000 new ordinary shares of 1p each for £50,000

·     Gerard Dempsey subscribed for 400,000 new ordinary shares of 1p each for £20,000

·     Paul Ryan subscribed for 400,000 new ordinary shares of 1p each for £20,000

 

During the prior year, Russell Peck provided to Strat Aero International Inc advances amounting to US$333,575 (31 December 2014: US$398,533) to fund its operations and working capital requirements. The balance outstanding at the year-end was US$398,313 (31 December 2014: US$64,738).

 

Tony Dunleavy, a director of the Company, provided corporate management services to the Group approximately five months before his appointment as a director of the Company and thereafter. An amount of US$275,094 has been invoiced for these services provided during the year. The balance owed by the Company to Tony Dunleavy at the year-end is US$15,283.

 

Greg Kuenzel, a director of the Company, is a partner of Heytesbury Corporate LLP, which has provided financial and accounting services for the Group. An amount of US$87,817 (31 December 2014: US$10,409) has been invoiced for these services provided during the year. The balance owed by the Company to Heytesbury Corporate at the year-end is US$235 (31 December 2014: US$10,409).

 

Directors remuneration is disclosed in note 8.

 

Parent Company transactions with subsidiary companies

 

During the year the Company received US$184,194 (31 December 2014: US$nil) management fees from its subsidiaries. At the year-end US$1,144,620 was due from the subsidiary companies as follows (note 17).

 

-     Strat Aero International Limited                           US$736,085 (2014: US$730,163)

-     Strat Aero International Inc                                     US$nil (2014: US$525,332)

-     Geocurve Ltd                                                                  US$408,535 (2014: US$nil)

 

 

29           Events after the Reporting Year

 

On 17 March 2016 the Company issued 4,575,209 new ordinary shares of 1p each as consideration for the conversion of US$390,000 of convertible loan notes.

 

On 12 April 2016 the Company issued 35,555,556 new ordinary shares of 1p each at a price of 1.125p per share raising £400,000. On the same date the Company issued 8,000,000 warrants exercisable for three years from the date of grant at an exercise price of 1.125p.

 

On 20 April 2016 the Company issued 24,000,000 new ordinary shares of 1p each and committed to issue a further 18,422,222 new ordinary shares of 1p each following approval by shareholders at a general meeting of the Company, raising in aggregate £477,250 at a price of 1.125p per share. On the same date the Company issued 4,242,222 warrants exercisable for three years from the date of grant at an exercise price of 1.125p.

 

On 12 May 2016, following approval from shareholders at a general meeting of the Company, the Company issued the 18,422,222 new ordinary shares of 1p each in connection with the placing on 20 April 2016.

 


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR ZMGFVFGRGVZM
UK 100

Latest directors dealings