| Schedule of operating segments |
Schedule
of operating segments
Six
months ended December 31, 2023 (US dollars in thousands) | |
Critical
Power Services | | |
Electric
Vehicles | | |
Solar | | |
SES | | |
Corporate | | |
Total | | |
Critical
Power Services | | |
Total | |
| (Unaudited) | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| | |
Continuing operations | | |
Discontinued | | |
| |
Six months ended December 31, 2023 (US dollars
in thousands) | |
Critical Power Services | | |
Electric Vehicles | | |
Solar | | |
SES | | |
Corporate | | |
Total | | |
Critical Power Services | | |
Total | |
| Revenue from contracts with customers | |
| 5,910 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 5,910 | | |
| - | | |
| 5,910 | |
| Costs of sales: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Edenvale extreme weather | |
| - | | |
| | | |
| | | |
| | | |
| | | |
| - | | |
| | | |
| - | |
| COVID-19
disruption | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Other cost of sales | |
| (5,373 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (5,373 | ) | |
| - | | |
| (5,373 | ) |
| Total cost of sales | |
| (5,373 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (5,373 | ) | |
| - | | |
| (5,373 | ) |
| Gross profit | |
| 537 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 537 | | |
| - | | |
| 537 | |
| General and administrative expenses | |
| (661 | ) | |
| (748 | ) | |
| (30 | ) | |
| (172 | ) | |
| (2,739 | ) | |
| (4,350 | ) | |
| - | | |
| (4,350 | ) |
| Gain/(loss) on solar development | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Other income / (expenses) | |
| 95 | | |
| - | | |
| - | | |
| (49 | ) | |
| - | | |
| 46 | | |
| - | | |
| 46 | |
| Depreciation and amortization | |
| (364 | ) | |
| (335 | ) | |
| - | | |
| (2 | ) | |
| (5 | ) | |
| (706 | ) | |
| - | | |
| (706 | ) |
| Operating loss | |
| (394 | ) | |
| (1,083 | ) | |
| (30 | ) | |
| (223 | ) | |
| (2,744 | ) | |
| (4,473 | ) | |
| - | | |
| (4,473 | ) |
| Restructuring & other non-recurring costs | |
| - | | |
| - | | |
| (1,261 | ) | |
| - | | |
| - | | |
| (1,261 | ) | |
| - | | |
| (1,261 | ) |
| Finance income | |
| 7 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 7 | | |
| - | | |
| 7 | |
| Finance expense | |
| (1,894 | ) | |
| (137 | ) | |
| - | | |
| (27 | ) | |
| (240 | ) | |
| (2,298 | ) | |
| - | | |
| (2,298 | ) |
| Loss before income tax | |
| (2,281 | ) | |
| (1,220 | ) | |
| (1,291 | ) | |
| (250 | ) | |
| (2,984 | ) | |
| (8,025 | ) | |
| - | | |
| (8,025 | ) |
| Income tax | |
| - | | |
| 196 | | |
| - | | |
| - | | |
| - | | |
| 196 | | |
| - | | |
| 196 | |
| Loss for the period | |
| (2,281 | ) | |
| (1,024 | ) | |
| (1,291 | ) | |
| (250 | ) | |
| (2,984 | ) | |
| (7,828 | ) | |
| - | | |
| (7,828 | ) |
| Six
months ended December 31, 2022 | |
Critical
Power Services | | |
Electric
Vehicles | | |
Solar | | |
SES | | |
Corporate | | |
Total | | |
Critical
Power Services | | |
Total | |
| (Unaudited) | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| | |
Continuing operations | | |
Discontinued | | |
| |
| Six months ended December 31, 2022 | |
Critical Power Services | | |
Electric Vehicles | | |
Solar | | |
SES | | |
Corporate | | |
Total | | |
Critical Power Services | | |
Total | |
| Revenue from contracts with customers | |
| 7,821 | | |
| 912 | | |
| - | | |
| - | | |
| - | | |
| 8,733 | | |
| - | | |
| 8,733 | |
| Costs of sales: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| COVID-19 disruption | |
| (3,554 | ) | |
| | | |
| | | |
| | | |
| | | |
| (3,554 | ) | |
| | | |
| (3,554 | ) |
| Other cost of sales | |
| (7,815 | ) | |
| (999 | ) | |
| - | | |
| - | | |
| - | | |
| (8,814 | ) | |
| - | | |
| (8,814 | ) |
| Total cost of sales | |
| (11,369 | ) | |
| (999 | ) | |
| - | | |
| - | | |
| - | | |
| (12,368 | ) | |
| - | | |
| (12,368 | ) |
| Gross loss | |
| (3,548 | ) | |
| (87 | ) | |
| - | | |
| - | | |
| - | | |
| (3,635 | ) | |
| - | | |
| (3,635 | ) |
| General and administrative expenses | |
| (687 | ) | |
| (714 | ) | |
| (136 | ) | |
| (214 | ) | |
| (2,462 | ) | |
| (4,213 | ) | |
| - | | |
| (4,213 | ) |
| Gain/(loss) on solar development | |
| - | | |
| - | | |
| - | | |
| 26 | | |
| - | | |
| 26 | | |
| (804 | ) | |
| (778 | ) |
| Other income | |
| 25 | | |
| 275 | | |
| - | | |
| - | | |
| - | | |
| 300 | | |
| - | | |
| 300 | |
| Depreciation and amortization | |
| (345 | ) | |
| (339 | ) | |
| - | | |
| (2 | ) | |
| (5 | ) | |
| (691 | ) | |
| - | | |
| (691 | ) |
| Operating loss | |
| (4,555 | ) | |
| (865 | ) | |
| (136 | ) | |
| (190 | ) | |
| (2,467 | ) | |
| (8,213 | ) | |
| (804 | ) | |
| (9,017 | ) |
| Restructuring & other non-recurring costs | |
| - | | |
| (30 | ) | |
| - | | |
| - | | |
| (82 | ) | |
| (112 | ) | |
| - | | |
| (112 | ) |
| Finance income | |
| 1 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1 | | |
| - | | |
| 1 | |
| Finance expense | |
| (2,595 | ) | |
| (36 | ) | |
| (34 | ) | |
| 146 | | |
| 52 | | |
| (2,467 | ) | |
| - | | |
| (2,467 | ) |
| Loss before income tax | |
| (7,149 | ) | |
| (931 | ) | |
| (170 | ) | |
| (44 | ) | |
| (2,497 | ) | |
| (10,791 | ) | |
| (804 | ) | |
| (11,595 | ) |
| Income tax | |
| - | | |
| 379 | | |
| - | | |
| - | | |
| - | | |
| 379 | | |
| - | | |
| 379 | |
| Loss for the period | |
| (7,149 | ) | |
| (552 | ) | |
| (170 | ) | |
| (44 | ) | |
| (2,497 | ) | |
| (10,412 | ) | |
| (804 | ) | |
| (11,216 | ) |
|
Results
of operations by reportable segment are as follows:
Schedule of operating segments
| Year Ended June 30, 2023 | |
Critical Power | | |
Solar | | |
Electric | | |
Sustainable Energy | | |
Corporate | | |
Total | | |
Critical Power | | |
| |
| | |
Continuing
operations | | |
Discontinued operations | | |
| |
| Year Ended June 30, 2023 | |
Critical Power | | |
Solar | | |
Electric | | |
Sustainable Energy | | |
Corporate | | |
Total | | |
Critical Power | | |
| |
| (US dollars in thousands) | |
Services | | |
Development | | |
Vehicles | | |
Solutions | | |
Office | | |
Continuing | | |
Services | | |
Total | |
| Revenue from contracts with customers | |
| 13,596 | | |
| - | | |
| 1,464 | | |
| - | | |
| - | | |
| 15,060 | | |
| - | | |
| 15,060 | |
| Costs of sales - other | |
| (11,900 | ) | |
| - | | |
| (1,572 | | |
| - | | |
| - | | |
| (13,472 | ) | |
| - | | |
| (13,472 | ) |
| Cost of sales - non-recurring events | |
| (3,850 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (3,850 | ) | |
| - | | |
| (3,850 | ) |
| Gross profit | |
| (2,154 | ) | |
| - | | |
| (108 | | |
| - | | |
| - | | |
| (2,262 | ) | |
| - | | |
| (2,262 | ) |
| General and administrative expenses | |
| (1,390 | ) | |
| (297 | | |
| (1,005 | | |
| (367 | | |
| (4,561 | ) | |
| (7,620 | ) | |
| - | | |
| (7,620 | ) |
| Other gains/(losses) | |
| - | | |
| - | | |
| - | | |
| 30 | | |
| - | | |
| 30 | | |
| (4,207 | | |
| (4,177 | ) |
| Other income | |
| 50 | | |
| 69 | | |
| - | | |
| - | | |
| - | | |
| 119 | | |
| - | | |
| 119 | |
| Depreciation and amortization | |
| (895 | ) | |
| - | | |
| (673 | | |
| (3 | | |
| (10 | ) | |
| (1,581 | ) | |
| - | | |
| (1,581 | ) |
| Operating loss | |
| (4,389 | ) | |
| (228 | | |
| (1,786 | | |
| (340 | | |
| (4,571 | ) | |
| (11,314 | ) | |
| (4,207 | | |
| (15,521 | ) |
| Restructuring and other non-recurring costs | |
| (1 | ) | |
| - | | |
| (214 | | |
| - | | |
| (1,869 | ) | |
| (2,084 | ) | |
| - | | |
| (2,084 | ) |
| Finance expense - net | |
| (6,841 | ) | |
| (34 | | |
| 936 | | |
| (50 | | |
| (221 | ) | |
| (6,210 | ) | |
| - | | |
| (6,210 | ) |
| Profit/(loss) before income tax | |
| (11,231 | ) | |
| (262 | | |
| (1,064 | | |
| (390 | | |
| (6,661 | ) | |
| (19,608 | ) | |
| (4,207 | | |
| (23,815 | ) |
| Income tax | |
| (619 | ) | |
| - | | |
| (40 | | |
| 119 | | |
| - | | |
| (540 | ) | |
| - | | |
| (540 | ) |
| Loss for the year | |
| (11,850 | ) | |
| (262 | | |
| (1,104 | | |
| (271 | | |
| (6,661 | ) | |
| (20,148 | ) | |
| (4,207 | | |
| (24,355 | ) |
| Year Ended June 30, 2022 (restated) | |
Critical Power | | |
Solar | | |
Electric | | |
Sustainable Energy | | |
Corporate | | |
Total | | |
Critical Power | | |
| |
| | |
Continuing
operations | | |
Discontinued operations | | |
| |
| Year Ended June 30, 2022 (restated) | |
Critical Power | | |
Solar | | |
Electric | | |
Sustainable Energy | | |
Corporate | | |
Total | | |
Critical Power | | |
| |
| (US dollars in thousands) | |
Services | | |
Development | | |
Vehicles | | |
Solutions | | |
Office | | |
Continuing | | |
Services | | |
Total | |
| Revenue from contracts with customers | |
| 20,958 | | |
| - | | |
| 1,490 | | |
| - | | |
| - | | |
| 22,448 | | |
| 15,168 | | |
| 37,616 | |
| Costs of sales - other | |
| (18,804 | ) | |
| - | | |
| (1,504 | ) | |
| - | | |
| - | | |
| (20,308 | ) | |
| (13,842 | ) | |
| (34,150 | ) |
| Cost of sales - non-recurring events | |
| (1,881 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (1,881 | ) | |
| - | | |
| (1,881 | ) |
| Gross profit | |
| 273 | | |
| - | | |
| (14 | ) | |
| - | | |
| - | | |
| 259 | | |
| 1,326 | | |
| 1,585 | |
| General and administrative expenses | |
| (1,568 | ) | |
| (80 | ) | |
| (2,901 | ) | |
| (1,660 | ) | |
| (7,602 | ) | |
| (13,811 | ) | |
| (1,485 | ) | |
| (15,296 | ) |
| Gain/(loss) on solar development | |
| 103 | | |
| (139 | ) | |
| - | | |
| 23 | | |
| - | | |
| (13 | ) | |
| - | | |
| (13 | ) |
| Other income | |
| 662 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 662 | | |
| 324 | | |
| 986 | |
| Depreciation and amortization | |
| (1,165 | ) | |
| - | | |
| (443 | ) | |
| (3 | ) | |
| (9 | ) | |
| (1,620 | ) | |
| (767 | ) | |
| (2,387 | ) |
| Operating loss | |
| (1,695 | ) | |
| (219 | ) | |
| (3,358 | ) | |
| (1,640 | ) | |
| (7,611 | ) | |
| (14,523 | ) | |
| (602 | ) | |
| (15,125 | ) |
| Restructuring and other non-recurring costs | |
| 45 | | |
| - | | |
| (429 | ) | |
| - | | |
| (59 | ) | |
| (443 | ) | |
| - | | |
| (443 | ) |
| Finance expense - net | |
| (7,470 | ) | |
| - | | |
| (974 | ) | |
| 23 | | |
| (10 | ) | |
| (8,431 | ) | |
| (172 | ) | |
| (8,603 | ) |
| Profit/(loss) before income tax | |
| (9,120 | ) | |
| (219 | ) | |
| (4,761 | ) | |
| (1,617 | ) | |
| (7,680 | ) | |
| (23,397 | ) | |
| (774 | ) | |
| (24,171 | ) |
| Income tax | |
| 1,349 | | |
| - | | |
| 575 | | |
| 192 | | |
| (148 | ) | |
| 1,968 | | |
| 149 | | |
| 2,117 | |
| Loss for the year | |
| (7,771 | ) | |
| (219 | ) | |
| (4,186 | ) | |
| (1,425 | ) | |
| (7,828 | ) | |
| (21,429 | ) | |
| (625 | ) | |
| (22,054 | ) |
| Year Ended June 30, 2021 | |
Critical Power | | |
Solar | | |
Electric | | |
Sustainable Energy | | |
Corporate | | |
Total | | |
Critical Power | | |
| |
| | |
Continuing
operations | | |
Discontinued operations | | |
| |
| Year Ended June 30, 2021 | |
Critical Power | | |
Solar | | |
Electric | | |
Sustainable Energy | | |
Corporate | | |
Total | | |
Critical Power | | |
| |
| (US dollars in thousands) | |
Services | | |
Development | | |
Vehicles | | |
Solutions | | |
Office | | |
Continuing | | |
Services | | |
Total | |
| Revenue | |
| 22,396 | | |
| 185 | | |
| 1,394 | | |
| - | | |
| - | | |
| 23,975 | | |
| 16,436 | | |
| 40,411 | |
| Costs of sales - other | |
| (18,322 | ) | |
| - | | |
| (1,292 | ) | |
| - | | |
| - | | |
| (19,614 | ) | |
| (14,470 | ) | |
| (34,084 | ) |
| Cost of sales - non-recurring events | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Gross profit | |
| 4,074 | | |
| 185 | | |
| 102 | | |
| - | | |
| - | | |
| 4,361 | | |
| 1,966 | | |
| 6,327 | |
| General and administrative expenses | |
| (1,522 | ) | |
| (1,309 | ) | |
| (1,923 | ) | |
| - | | |
| (4,897 | ) | |
| (9,651 | ) | |
| (1,482 | ) | |
| (11,133 | ) |
| Other gains/(losses) | |
| 36 | | |
| 733 | | |
| - | | |
| - | | |
| - | | |
| 769 | | |
| - | | |
| 769 | |
| Other income | |
| 960 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 960 | | |
| 552 | | |
| 1,512 | |
| Depreciation and amortization | |
| (1,099 | ) | |
| (4 | ) | |
| (346 | ) | |
| - | | |
| (4 | ) | |
| (1,453 | ) | |
| (803 | ) | |
| (2,256 | ) |
| Operating profit/(loss) | |
| 2,449 | | |
| (395 | ) | |
| (2,167 | ) | |
| - | | |
| (4,901 | ) | |
| (5,014 | ) | |
| 233 | | |
| (4,781 | ) |
| Restructuring and other non-recurring costs | |
| (24 | ) | |
| - | | |
| (631 | ) | |
| - | | |
| (2,222 | ) | |
| (2,877 | ) | |
| (3 | ) | |
| (2,880 | ) |
| Finance expense - net | |
| 1,824 | | |
| (24 | ) | |
| (1 | ) | |
| - | | |
| (2,073 | ) | |
| (274 | ) | |
| (137 | ) | |
| (411 | ) |
| Profit/(loss) before income tax | |
| 4,249 | | |
| (419 | ) | |
| (2,799 | ) | |
| - | | |
| (9,196 | ) | |
| (8,165 | ) | |
| 93 | | |
| (8,072 | ) |
| Income tax | |
| (691 | ) | |
| 96 | | |
| 733 | | |
| - | | |
| - | | |
| 138 | | |
| (24 | ) | |
| 114 | |
| Loss for the year | |
| 3,558 | | |
| (323 | ) | |
| (2,066 | ) | |
| - | | |
| (9,196 | ) | |
| (8,027 | ) | |
| 69 | | |
| (7,958 | ) |
Net
assets by reportable segment are as follows:
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| As at June 30, 2023 | |
Critical Power | | |
Solar | | |
Electric | | |
Sustainable Energy | | |
Corporate | | |
| |
| (US dollars in thousands) | |
Services | | |
Development | | |
Vehicles | | |
Solutions | | |
Office | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| Assets | |
| 18,034 | | |
| 12,726 | | |
| 17,493 | | |
| 10,343 | | |
| 2,819 | | |
| 61,416 | |
| Liabilities | |
| (15,539 | ) | |
| - | | |
| (7,564 | ) | |
| (645 | ) | |
| (33,921 | ) | |
| (57,670 | ) |
| Net assets/(liabilities) | |
| 2,495 | | |
| 12,726 | | |
| 9,929 | | |
| 9,698 | | |
| (31,102 | ) | |
| 3,746 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| As at June 30, 2022 | |
Critical Power | | |
Solar | | |
Electric | | |
Sustainable Energy | | |
Corporate | | |
| |
| (US dollars in thousands) | |
Services | | |
Development | | |
Vehicles | | |
Solutions | | |
Office | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| Assets | |
| 30,878 | | |
| 22,505 | | |
| 14,202 | | |
| 1,170 | | |
| 903 | | |
| 69,657 | |
| Liabilities | |
| (13,452 | ) | |
| (377 | ) | |
| (4,528 | ) | |
| (485 | ) | |
| (29,200 | ) | |
| (48,042 | ) |
| Net assets/(liabilities) | |
| 17,426 | | |
| 22,128 | | |
| 9,673 | | |
| 685 | | |
| (28,297 | ) | |
| 21,615 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| As at June 30, 2021 | |
Critical Power | | |
Solar | | |
Electric | | |
Sustainable Energy | | |
Corporate | | |
| |
| (US dollars in thousands) | |
Services | | |
Development | | |
Vehicles | | |
Solutions | | |
Office | | |
Total | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| Assets | |
| 35,604 | | |
| 24,693 | | |
| 9,027 | | |
| - | | |
| 7,188 | | |
| 76,512 | |
| Liabilities | |
| (9,442 | ) | |
| (767 | ) | |
| (2,093 | ) | |
| - | | |
| (23,792 | ) | |
| (36,094 | ) |
| Net assets/(liabilities) | |
| 26,162 | | |
| 23,926 | | |
| 6,934 | | |
| - | | |
| (16,604 | ) | |
| 40,418 | |
|