Exhibit 99.2
Triterras Inc. and Subsidiaries
Registration Number: 201801540M
Interim Condensed Consolidated Financial Statements
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
Interim condensed consolidated statements of financial position
|
|
Note |
|
|
As of August 31, 2021 (Unaudited) |
|
|
As of February 28, 2021 (Audited) |
|
|||
|
|
|
|
|
|
US$ |
|
|
US$ |
|
||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment |
|
|
4 |
|
|
|
2,174,339 |
|
|
|
1,527,260 |
|
Intangible assets |
|
|
5 |
|
|
|
13,112,557 |
|
|
|
7,903,840 |
|
Goodwill |
|
|
6 |
|
|
|
5,191,784 |
|
|
|
— |
|
Contract costs |
|
|
7 |
|
|
|
2,135,056 |
|
|
|
2,773,611 |
|
Other investments |
|
|
8 |
|
|
|
15,000,000 |
|
|
|
— |
|
Non-current assets |
|
|
|
|
|
|
37,613,736 |
|
|
|
12,204,711 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables – external customers |
|
|
|
|
|
|
36,859,543 |
|
|
|
22,853,115 |
|
Loan receivables - external customers |
|
|
|
|
|
|
362,007 |
|
|
|
— |
|
Other current assets |
|
|
9 |
|
|
|
1,863,139 |
|
|
|
3,410,526 |
|
Restricted cash |
|
|
|
|
|
|
— |
|
|
|
35,686,643 |
|
Cash and cash equivalents |
|
|
|
|
|
|
99,413,468 |
|
|
|
134,025,561 |
|
Current assets |
|
|
|
|
|
|
138,498,157 |
|
|
|
195,975,845 |
|
Total assets |
|
|
|
|
|
|
176,111,893 |
|
|
|
208,180,556 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
Share capital |
|
|
|
|
|
|
8,320 |
|
|
|
8,320 |
|
Additional paid-in capital |
|
|
|
|
|
|
172,290,724 |
|
|
|
172,290,724 |
|
Treasury shares |
|
10 |
|
|
|
(49,866,509 |
) |
|
|
(14,276,718 |
) |
|
Translation reserve |
|
|
|
|
|
|
(75 |
) |
|
|
— |
|
Retained earnings / (Accumulated losses) |
|
|
|
|
|
|
15,759,430 |
|
|
|
(11,517,139 |
) |
Equity attributable to owners of the Company |
|
|
|
|
|
|
138,191,890 |
|
|
|
146,505,187 |
|
Non-controlling interests |
|
|
|
|
|
|
391 |
|
|
|
— |
|
Total equity |
|
|
|
|
|
|
138,192,281 |
|
|
|
146,505,187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Lease liabilities |
|
|
11 |
|
|
|
1,374,656 |
|
|
|
868,536 |
|
Deferred tax liabilities |
|
|
12 |
|
|
|
2,301,594 |
|
|
|
1,714,928 |
|
Other payables |
|
|
13 |
|
|
|
1,000,000 |
|
|
|
— |
|
Non-current liabilities |
|
|
|
|
|
|
4,676,250 |
|
|
|
2,583,464 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other payables |
|
|
13 |
|
|
|
10,990,238 |
|
|
|
8,668,641 |
|
Contract liabilities |
|
|
15 |
|
|
|
18,146 |
|
|
|
49,124 |
|
Lease liabilities |
|
|
11 |
|
|
|
352,020 |
|
|
|
260,429 |
|
Deferred income |
|
|
|
|
|
|
191,271 |
|
|
|
75,848 |
|
Current tax payable |
|
|
|
|
|
|
3,197,621 |
|
|
|
6,226,065 |
|
Warrants liabilities |
|
|
14 |
|
|
|
18,494,066 |
|
|
|
43,811,798 |
|
Current liabilities |
|
|
|
|
|
|
33,243,362 |
|
|
|
59,091,905 |
|
Total liabilities |
|
|
|
|
|
|
37,919,612 |
|
|
|
61,675,369 |
|
Total equity and liabilities |
|
|
|
|
|
|
176,111,893 |
|
|
|
208,180,556 |
|
The accompanying notes form an integral part of the interim condensed consolidated financial statements.
F-2
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
Interim condensed consolidated statements of comprehensive income (unaudited)
|
|
Note |
|
|
Six months ended August 31, 2021 |
|
|
Six months ended August 31, 2020 |
|
|||
|
|
|
|
|
|
US$ |
|
|
US$ |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
15 |
|
|
|
22,878,504 |
|
|
|
23,692,234 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
16 |
|
|
|
(1,343,505 |
) |
|
|
(2,582,339 |
) |
Marketing and sales |
|
|
17 |
|
|
|
(953,108 |
) |
|
|
(1,554,348 |
) |
General and administrative |
|
|
18 |
|
|
|
(14,063,733 |
) |
|
|
(2,259,696 |
) |
Impairment loss on trade receivables |
|
|
|
|
|
|
(3,864,116 |
) |
|
|
— |
|
Total costs and expenses |
|
|
|
|
|
|
(20,224,462 |
) |
|
|
(6,396,383 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Results from operating activities |
|
|
|
|
|
|
2,654,042 |
|
|
|
17,295,851 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income |
|
|
|
|
|
|
1,320 |
|
|
|
— |
|
Change in fair value of warrant liability |
|
|
|
|
|
|
25,317,732 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance income |
|
|
|
|
|
|
6,538 |
|
|
|
10 |
|
Finance costs |
|
|
|
|
|
|
(58,732 |
) |
|
|
(70,367 |
) |
Net finance costs |
|
|
|
|
|
|
(52,194 |
) |
|
|
(70,357 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before income tax |
|
|
|
|
|
|
27,920,900 |
|
|
|
17,225,494 |
|
Income tax expense |
|
|
|
|
|
|
(643,940 |
) |
|
|
(3,017,443 |
) |
Profit for the period |
|
|
|
|
|
|
27,276,960 |
|
|
|
14,208,051 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
Foreign operations – foreign currency translation differences |
|
|
|
|
|
|
(75 |
) |
|
|
— |
|
Total comprehensive income for the period |
|
|
|
|
|
|
27,276,885 |
|
|
|
14,208,051 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
Owners of the Company |
|
|
|
|
|
|
27,276,569 |
|
|
|
14,208,051 |
|
Non-controlling interests |
|
|
|
|
|
|
391 |
|
|
|
— |
|
|
|
|
|
|
|
|
27,276,960 |
|
|
|
14,208,051 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share attributable to equity holders of the Company |
|
|
|
|
|
|
|
|
|
|
|
|
- Basic and diluted |
|
|
24 |
|
|
|
0.35 |
|
|
|
2.84 |
|
The accompanying notes form an integral part of the interim condensed consolidated financial statements.
F-3
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
Interim condensed consolidated statements of changes in equity (unaudited)
|
|
Ordinary shares |
|
|
Additional paid-in capital |
|
|
Treasury shares |
|
|
Retained earnings/ (Accumulated loss) |
|
|
Translation reserve |
|
|
Non-controlling interests |
|
|
Total Equity |
|
|||||||
|
|
US$ |
|
|
US$ |
|
|
US$ |
|
|
US$ |
|
|
US$ |
|
|
US$ |
|
|
US$ |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of February 29, 2020 (Audited) |
|
|
5,000,100 |
|
|
|
— |
|
|
|
— |
|
|
|
11,369,284 |
|
|
|
— |
|
|
|
— |
|
|
|
16,369,384 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income for the period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14,208,051 |
|
|
|
— |
|
|
|
— |
|
|
|
14,208,051 |
|
Total comprehensive income for the period |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14,208,051 |
|
|
|
— |
|
|
|
— |
|
|
|
14,208,051 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transactions with owner, recognised directly in equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions by owner |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issue of ordinary shares |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total transactions with owner |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of August 31, 2020 |
|
|
5,000,100 |
|
|
|
— |
|
|
|
— |
|
|
|
25,577,335 |
|
|
|
— |
|
|
|
— |
|
|
|
30,577,435 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of February 28, 2021 (Audited) |
|
|
8,320 |
|
|
|
172,290,724 |
|
|
|
(14,276,718 |
) |
|
|
(11,517,139 |
) |
|
|
— |
|
|
|
— |
|
|
|
146,505,187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income for the period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
27,276,569 |
|
|
|
— |
|
|
|
391 |
|
|
|
27,276,960 |
|
Other comprehensive income for the period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(75 |
) |
|
|
|
|
|
|
(75 |
) |
Total comprehensive income for the period |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
27,276,569 |
|
|
|
(75 |
) |
|
|
391 |
|
|
|
27,276,885 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transactions with owner, recognised directly in equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions by owner |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of treasury shares |
|
|
— |
|
|
|
— |
|
|
|
(35,589,791 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(35,589,791 |
) |
Total transactions with owner |
|
|
— |
|
|
|
— |
|
|
|
(35,589,791 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(35,589,791 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of August 31, 2021 |
|
|
8,320 |
|
|
|
172,290,724 |
|
|
|
(49,866,509 |
) |
|
|
15,759,430 |
|
|
|
(75 |
) |
|
|
391 |
|
|
|
138,192,281 |
|
The accompanying notes form an integral part of the interim condensed consolidated financial statements.
F-4
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
Interim condensed consolidated statements of cash flows (unaudited)
|
|
Note |
|
Six months ended August 31, 2021 |
|
|
Six months ended August 31, 2020 |
|
||
|
|
|
|
US$ |
|
|
US$ |
|
||
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
|
|
|
27,276,960 |
|
|
|
14,208,051 |
|
Adjustments for: |
|
|
|
|
|
|
|
|
|
|
Finance costs |
|
|
|
|
58,732 |
|
|
|
70,367 |
|
Depreciation of property, plant and equipment |
|
4 |
|
|
262,808 |
|
|
|
13,802 |
|
Amortisation of intangible assets |
|
5 |
|
|
539,825 |
|
|
|
15,059 |
|
Amortisation of contract costs |
|
7 |
|
|
638,555 |
|
|
|
584,722 |
|
Impairment loss on trade receivables |
|
|
|
|
3,864,116 |
|
|
|
— |
|
Income tax expense |
|
|
|
|
643,940 |
|
|
|
3,017,443 |
|
Change in fair value of warrants liabilities |
|
|
|
|
(25,317,732 |
) |
|
|
— |
|
|
|
|
|
|
7,967,204 |
|
|
|
17,909,444 |
|
Changes in working capital: |
|
|
|
|
|
|
|
|
|
|
Contract costs |
|
|
|
|
— |
|
|
|
(5,350,000 |
) |
Trade receivables |
|
|
|
|
(17,870,544 |
) |
|
|
(1,045,444 |
) |
Loan receivables |
|
|
|
|
(202,551 |
) |
|
|
— |
|
Other current assets |
|
|
|
|
1,579,054 |
|
|
|
(672,945 |
) |
Other payables |
|
|
|
|
985,420 |
|
|
|
2,480,892 |
|
Contract liabilities |
|
|
|
|
(30,978 |
) |
|
|
(53,753 |
) |
Deferred income |
|
|
|
|
115,423 |
|
|
|
— |
|
Cash (used in) / generated from operations |
|
|
|
|
(7,456,972 |
) |
|
|
13,268,194 |
|
Income tax paid |
|
|
|
|
(3,085,718 |
) |
|
|
— |
|
Finance costs paid |
|
|
|
|
(58,732 |
) |
|
|
(70,367 |
) |
Net cash (used in) / generated from operating activities |
|
|
|
|
(10,601,422 |
) |
|
|
13,197,827 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
Acquisition of plant and equipment |
|
|
|
|
(174,557 |
) |
|
|
(1,274 |
) |
Development expenditure |
|
|
|
|
(4,904,460 |
) |
|
|
(7,457,729 |
) |
Acquisition of subsidiaries, net of cash acquired |
|
|
|
|
(3,827,377 |
) |
|
|
— |
|
Acquisition of other investments |
|
|
|
|
(15,000,000 |
) |
|
|
— |
|
Net cash used in investing activities |
|
|
|
|
(23,906,394 |
) |
|
|
(7,459,003 |
) |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
Lease payment |
|
|
|
|
(171,038 |
) |
|
|
(11,658 |
) |
Interest paid |
|
|
|
|
(30,091 |
) |
|
|
(2,971 |
) |
Repurchase of own shares |
|
|
|
|
(35,589,791 |
) |
|
|
— |
|
Net cash used in financing activities |
|
|
|
|
(35,790,920 |
) |
|
|
(14,629 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) / increase in cash and cash equivalents |
|
|
|
|
(70,298,736 |
) |
|
|
5,724,195 |
|
Cash and cash equivalents at beginning of the period |
|
|
|
|
134,025,561 |
|
|
|
165,298 |
|
Restricted cash at beginning of the period |
|
|
|
|
35,686,643 |
|
|
|
— |
|
Cash and cash equivalents at end of the period |
|
|
|
|
99,413,468 |
|
|
|
5,889,493 |
|
F-5
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
Significant non-cash transactions
During the six months ended August 31, 2020, the Group entered into the following significant non-cash transactions, respectively:
●Offsetting arrangement with a related corporation for non-trade balances amounting to US$1,417,898.
●Offsetting arrangement with its external customers for trade balances amounting to US$1,501,007.
No offsetting arrangement has taken place during the six months ended August 31, 2021.
The accompanying notes form an integral part of the interim condensed consolidated financial statements.
F-6
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
Notes to the interim condensed consolidated financial statements
These notes form an integral part of the interim condensed consolidated financial statements.
The interim condensed consolidated financial statements were authorised for issue by the Board of Directors on April 20, 2022.
1 |
Overview of the Company |
Triterras, Inc. (the “Company”), incorporated in the Cayman Islands, is an investment holding company and the principal activities of the Company and its subsidiaries (the “Group”) are those relating to financial technology platform solutions using innovative blockchain-enabled technology which facilitate trading and trade finance for small and medium sized enterprises.
The Company’s immediate holding company as of August 31, 2021 is Symphonia Strategic Opportunities Limited, a company incorporated in Mauritius. Symphonia Strategic Opportunities is fully owned by an individual shareholder.
The registered office of the Company is Maples Corporate Services Limited, PO Box 309, Ugland House, Grand Cayman, KY1-1104, Cayman Islands.
2 |
Basis of preparation |
2.1 |
Basis of compilation |
The accompanying unaudited interim condensed consolidated financial statements as at August 31, 2021 and for the six months ended August 31, 2021 and 2020 have been prepared in accordance with International Financial Reporting Standards (“IFRS”) - IAS 34 Interim Financial Reporting as issued by International Accounting Standards Board (“IASB”).
The interim condensed consolidated financial statements do not include all the information and disclosures required in the annual financial statements. Interim results of operations are not necessarily indicative of the results expected for the full fiscal year for any future period. These financial statements should be read in conjunction with the Group’s audited consolidated financial statements for the year ended February 28, 2021.
2.2 |
Use of estimates and judgements |
The preparation of the interim condensed consolidated financial statements requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates.
The Directors have assessed the Group’s ability to continue in operational existence for the foreseeable future and are satisfied that it is appropriate to continue to adopt the going concern basis of accounting in preparing the consolidated financial statements.
The significant judgements made by management in applying the Group’s accounting policies and key sources of estimation uncertainty were the same as described in the last annual financial statements.
3 |
Significant accounting policies |
The accounting policies applied in these interim condensed consolidated financial statements are the same as those applied in the Group’s financial statements as of and for the year ended February 28, 2021.
A number of new standards are effective for annual periods beginning after March 1, 2021 and earlier application is permitted; however, the Group has not early adopted the new or amended standards in preparing these consolidated financial statements.
F-7
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
The following new and amended standards are not expected to have a significant impact on the Group’s consolidated financial statements:
|
• |
COVID-19-Related Rent Concessions beyond 30 June 2021 (Amendment to IFRS 16). |
|
• |
Annual Improvements to IFRS Standards 2018–2020. |
|
• |
Property, Plant and Equipment: Proceeds before Intended Use (Amendments to IAS 16). |
|
• |
Reference to Conceptual Framework (Amendments to IFRS 3). |
|
• |
Classification of Liabilities as Current or Non-current (Amendments to IAS 1). |
|
• |
IFRS 17 Insurance Contracts and amendments to IFRS 17 Insurance Contracts. |
|
• |
Disclosure of Accounting Policies (Amendments to IAS 1 and IFRS Practice Statement 2). |
|
• |
Definition of Accounting Estimates (Amendments to IAS 8). |
4 |
Property, plant and equipment |
|
|
Office equipment |
|
|
Fixtures and fittings |
|
|
Motor Vehicles |
|
|
Right-of-use assets |
|
|
Total |
|
|||||
|
|
US$ |
|
|
US$ |
|
|
US$ |
|
|
US$ |
|
|
US$ |
|
|||||
Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of February 29, 2020 |
|
|
3,854 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,854 |
|
Additions |
|
|
28,918 |
|
|
|
258,360 |
|
|
|
156,402 |
|
|
|
1,229,376 |
|
|
|
1,673,056 |
|
As of February 28, 2021 |
|
|
32,772 |
|
|
|
258,360 |
|
|
|
156,402 |
|
|
|
1,229,376 |
|
|
|
1,676,910 |
|
Additions |
|
|
51,819 |
|
|
|
122,738 |
|
|
|
— |
|
|
|
735,330 |
|
|
|
909,887 |
|
As of August 31, 2021 |
|
|
84,591 |
|
|
|
381,098 |
|
|
|
156,402 |
|
|
|
1,964,706 |
|
|
|
2,586,797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated depreciation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of February 29, 2020 |
|
|
2,355 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,355 |
|
Depreciation for the period |
|
|
4,315 |
|
|
|
3,589 |
|
|
|
23,460 |
|
|
|
115,931 |
|
|
|
147,295 |
|
As of February 28, 2021 |
|
|
6,670 |
|
|
|
3,589 |
|
|
|
23,460 |
|
|
|
115,931 |
|
|
|
149,650 |
|
Depreciation for the period |
|
|
12,080 |
|
|
|
54,278 |
|
|
|
23,460 |
|
|
|
172,990 |
|
|
|
262,808 |
|
As of August 31, 2021 |
|
|
18,750 |
|
|
|
57,867 |
|
|
|
46,920 |
|
|
|
288,921 |
|
|
|
412,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of February 28, 2021 |
|
|
26,102 |
|
|
|
254,771 |
|
|
|
132,942 |
|
|
|
1,113,445 |
|
|
|
1,527,260 |
|
As of August 31, 2021 |
|
|
65,841 |
|
|
|
323,231 |
|
|
|
109,482 |
|
|
|
1,675,785 |
|
|
|
2,174,339 |
|
Property, plant and equipment include right-of-use assets of US$1,675,785 and US$1,113,445 and corresponding lease liabilities of US$1,720,363 and US$1,128,965 related to rental of its office premises entered into during the period ended August 31, 2021 and February 28, 2021, respectively.
F-8
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
5 |
Intangible assets |
|
|
IT platform |
|
|
Software |
|
|
License |
|
|
Development costs |
|
|
Total |
|
|||||
|
|
US$ |
|
|
US$ |
|
|
US$ |
|
|
US$ |
|
|
US$ |
|
|||||
Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of February 29, 2020 |
|
|
300,149 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
300,149 |
|
Additions |
|
|
9,457,562 |
|
|
|
— |
|
|
|
— |
|
|
|
204,448 |
|
|
|
9,662,010 |
|
Reclassification to IT platform |
|
|
186,317 |
|
|
|
— |
|
|
|
— |
|
|
|
(186,317 |
) |
|
|
— |
|
As of February 28, 2021 |
|
|
9,944,028 |
|
|
|
— |
|
|
|
— |
|
|
|
18,131 |
|
|
|
9,962,159 |
|
Additions |
|
|
— |
|
|
|
3,200,000 |
|
|
|
— |
|
|
|
1,704,460 |
|
|
|
4,904,460 |
|
Acquired through business combination |
|
|
— |
|
|
|
801,287 |
|
|
|
42,795 |
|
|
|
— |
|
|
|
844,082 |
|
As of August 31, 2021 |
|
|
9,944,028 |
|
|
|
4,001,287 |
|
|
|
42,795 |
|
|
|
1,722,591 |
|
|
|
15,710,701 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated amortisation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of February 29, 2020 |
|
|
9,172 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
9,172 |
|
Amortisation for the period |
|
|
141,644 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
141,644 |
|
Impairment loss |
|
|
1,907,503 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,907,503 |
|
As of February 28, 2021 |
|
|
2,058,319 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,058,319 |
|
Amortisation for the period |
|
|
511,688 |
|
|
|
26,710 |
|
|
|
1,427 |
|
|
|
— |
|
|
|
539,825 |
|
As of August 31, 2021 |
|
|
2,570,007 |
|
|
|
26,710 |
|
|
|
1,427 |
|
|
|
— |
|
|
|
2,598,144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of February 28, 2021 |
|
|
7,885,709 |
|
|
|
— |
|
|
|
— |
|
|
|
18,131 |
|
|
|
7,903,840 |
|
As of August 31, 2021 |
|
|
7,374,021 |
|
|
|
3,974,577 |
|
|
|
41,368 |
|
|
|
1,722,591 |
|
|
|
13,112,557 |
|
During the six months ended August 31, 2021 and the year ended February 28, 2021, cost incurred amounted to nil and US$186,317, respectively of development expenditures for the Kratos™ platform has been capitalized from the point in time the development of the platform becomes technically feasible.
6 |
Goodwill |
During the period ended August 31, 2021, the Group completed a business acquisition that was not material to our consolidated financial statements, either individually or in the aggregate. Accordingly, pro forma historical results of operations related to the business acquisition during the period ended August 31, 2021 have not been presented. The Group has included the financial results of the business acquisition in the consolidated financial statements from the respective date of acquisition.
Goodwill generated from the business acquisition completed during the period ended August 31, 2021 was primarily attributable to expected synergies from future growth and potential monetization opportunities. The amount of goodwill generated during this period that was deductible for tax purposes was not material.
7 |
Contract costs |
|
|
As of August 31, 2021 |
|
|
As of February 28, 2021 |
|
||
|
|
US$ |
|
|
US$ |
|
||
|
|
|
|
|
|
|
|
|
Capitalised contract assets (net) |
|
|
2,135,056 |
|
|
|
2,773,611 |
|
The movements in capitalized contract costs were as follows:
F-9
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
|
|
As of August 31, 2021 |
|
|
As of February 28, 2021 |
|
||
|
|
US$ |
|
|
US$ |
|
||
|
|
|
|
|
|
|
|
|
Balance as of beginning of financial period / year |
|
|
2,773,611 |
|
|
|
— |
|
Contract assets acquired |
|
|
— |
|
|
|
5,350,000 |
|
Amortisation to marketing and sales expenses |
|
|
(638,555 |
) |
|
|
(1,153,831 |
) |
Contract assets refunded |
|
|
— |
|
|
|
(322,558 |
) |
Impairment loss |
|
|
— |
|
|
|
(1,100,000 |
) |
Balance as of end of period/year |
|
|
2,135,056 |
|
|
|
2,773,611 |
|
The Group has entered into an agreement with an external party to pay commission fees for every successful customer referral upon signing of the subscription agreement of 3 years. These costs are capitalized as it is directly attributable to obtaining a customer’s contract and the Group expects to recover these costs. The contract costs are amortised over the subscription period of 3 years.
The Group performs impairment assessment annually at the end of each financial year. In prior financial year ended February 28, 2021, the Group recognized an impairment loss of US$1,100,000 based on the recoverability of the remaining balance due to existing conditions.
8 |
Other investments |
During the period ended August 31, 2021, the Group subscribed to the shares in Trade Credit Partners Ltd., a Cayman Islands exempted fund (“the Fund”) that exclusively invests in and manages trade finance assets for the sum of US$15 million.
The Fund was formed to pool investment funds of its shareholders for the purpose of originating receivable purchases and/or advance payment transactions with commodity traders and investing in trade claims and receivables generated from commodity trades. As part of its investment strategy, the Fund will target exporter and/or trading clients located outside the United States who are underserved by traditional sources of trade finance. The Fund may seek out insured receivable, advance payment, and/or generally trade finance, or trade and structured finance investments. Additionally, the Fund may purchase under-performing receivables, on a discounted basis, from banks or other creditors. The Fund may also purchase receivables which are discovered or originated via blockchain-enabled trade finance and/or commodity trading technology platforms.
Subsequently in September 2021, the Group subscribed a further US$10 million into the Fund.
The subscription to the shares does not provide the Group control over the Fund. The investment is designated and measured at fair value through profit or loss (FVTPL) because its performance is monitored and managed on a fair value basis.
The fair value measurements for the investment have been categorized as Level 3 fair values based on the inputs to the valuation techniques used. Fair value measurement will be performed on a quarterly basis.
9 |
Other current assets |
|
|
As of August 31, 2021 |
|
|
As of February 28, 2021 |
|
||
|
|
US$ |
|
|
US$ |
|
||
|
|
|
|
|
|
|
|
|
Other receivables |
|
|
822,933 |
|
|
|
490,631 |
|
Prepayments |
|
|
1,040,206 |
|
|
|
2,919,895 |
|
|
|
|
1,863,139 |
|
|
|
3,410,526 |
|
Prepayments relate to payment made in advance on professional services not received.
F-10
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
10 |
Treasury shares |
On January 18, 2021, the Company announced a share repurchase program of up to US$50,000,000 of the Company’s shares. 1,831,532 shares have been repurchased and recognised as treasury shares as of February 28, 2021. Subsequent to financial year end on April 20, 2021, the Company completed its share repurchase program, having spent a total of $49.9 million repurchasing 6,671,788 of its ordinary shares and incurring commission fees of $133,000.
11 |
Lease liability |
|
|
As of August 31, 2021 |
|
|
As of February 28, 2021 |
|
||
|
|
US$ |
|
|
US$ |
|
||
Non-current liability |
|
|
|
|
|
|
|
|
Lease liability |
|
|
1,374,656 |
|
|
|
868,536 |
|
|
|
|
|
|
|
|
|
|
Current liability |
|
|
|
|
|
|
|
|
Lease liability |
|
|
352,020 |
|
|
|
260,429 |
|
In determining the right-of-use asset, the Group used an interest rate of 5.25%
The lease relates to the office lease which was entered into during the current period and previous financial year. The lease will expire by end of 2021 with an option to renew for another 3 years. The Group expects to renew the office lease by the end of expiry.
Subsequent to the end of the financial period, the Group extended the lease for another 3 years.
Right-of-use assets related to leased properties that do not meet the definition of investment property are presented as property, plant and equipment (see Note 4).
Amounts recognized in profit and loss
|
|
Six months ended August 31, 2021 |
|
|
Six months ended August 31, 2020 |
|
||
|
|
US$ |
|
|
US$ |
|
||
Depreciation on lease liability |
|
|
172,990 |
|
|
|
13,089 |
|
Interest on lease liability |
|
|
29,890 |
|
|
|
2,971 |
|
12 |
Deferred tax liabilities |
Recognised deferred tax liabilities
Deferred tax liabilities are attributable to the following:
|
|
As of August 31, 2021 |
|
|
As of February 28, 2021 |
|
||
|
|
US$ |
|
|
US$ |
|
||
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
2,254,594 |
|
|
|
1,667,928 |
|
Plant and equipment |
|
|
47,000 |
|
|
|
47,000 |
|
|
|
|
2,301,594 |
|
|
|
1,714,928 |
|
F-11
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
Movement in deferred tax liabilities
|
|
As of February 28, 2021 |
|
|
Recognised in profit or loss |
|
|
As of August 31, 2021 |
|
|||
|
|
US$ |
|
|
US$ |
|
|
US$ |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
1,667,928 |
|
|
|
586,666 |
|
|
|
2,254,594 |
|
Plant and equipment |
|
|
47,000 |
|
|
|
— |
|
|
|
47,000 |
|
|
|
|
1,714,928 |
|
|
|
586,666 |
|
|
|
2,301,594 |
|
13 |
Other payables |
|
|
As of August 31, 2021 |
|
|
As of February 28, 2021 |
|
||
|
|
US$ |
|
|
US$ |
|
||
Non-current |
|
|
|
|
|
|
|
|
Contingent consideration |
|
|
1,000,000 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
Accruals |
|
|
6,133,172 |
|
|
|
6,726,147 |
|
Provisions |
|
|
1,296,972 |
|
|
|
1,750,000 |
|
Contingent consideration |
|
|
1,000,000 |
|
|
|
— |
|
Other payables |
|
|
2,560,094 |
|
|
|
192,494 |
|
|
|
|
10,990,238 |
|
|
|
8,668,641 |
|
Accruals mainly relate to legal and professional fees accrued for the period.
Other payables mainly relate to legal fees payable for the period.
Contingent consideration relates to acquisition made during the year on Invoice Bazaar Group subject to certain revenue milestones.
14 |
Warrants liabilities |
As of August 31, 2021, the Company had 25,300,000 public warrants and 681,000 private warrants outstanding.
Pursuant to the Business Combination Agreement, the outstanding warrants of Netfin to purchase a Class A Share were assumed by the Company on identical terms. The warrants entitle the holder to purchase one ordinary share of the Company at an exercise price of US$11.50 per share at any time on or after 30 days after the Business Combination and on or prior to 5 years after the date on which the Company completes the Business Combination.
The Company determined that these warrants are puttable for cash upon a fundamental transaction at the option of the holder and as such required classification as a liability. The outstanding warrants are recognised as a warrant liability on the statement of financial position and are measured at their inception date fair value and subsequently re-measured at each reporting period with changes being recorded as component of other income/(loss) in profit or loss.
F-12
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
The fair value of warrant liabilities was measured using the Black-Scholes model. Significant inputs into the model at the inception and reporting period measurement dates are as follows (exercise and stock price in US$):
|
|
As of August 31, 2021 |
|
|
As of February 28, 2021 |
|
||
Exercise price (1) |
|
|
15.00 |
|
|
|
15.00 |
|
Stock price (2) |
|
|
5.06 |
|
|
|
7.13 |
|
Expected life (years) |
|
|
4.19 |
|
|
|
4.70 |
|
Volatility (3) |
|
|
46.67 |
% |
|
|
42.03 |
% |
Risk-free interest rate (4) |
|
|
0.97 |
% |
|
|
0.68 |
% |
Dividend yield |
|
|
0.0 |
% |
|
|
0.0 |
% |
|
(1) |
Based on the terms provided in the warrant agreement dated July 30, 2019. |
|
(2) |
Based on the trading value of common stock of Triterras, Inc. as of each presented period ending date. |
|
(3) |
Based on Peer Volatility Analysis over each respective remaining contractual term. |
|
(4) |
Based on published US Treasury spot rates as of each presented period ending date and correspond with the remaining contractual term. |
The following table presents the changes in fair value of warrant liabilities:
|
|
Public |
|
|
Private placement |
|
|
Warrant liabilities |
|
|||
|
|
US$ |
|
|
US$ |
|
|
US$ |
|
|||
Initial measurement as of November 10, 2021 |
|
|
66,792,000 |
|
|
|
3,131,483 |
|
|
|
69,923,483 |
|
Change in valuation inputs |
|
|
(24,035,000 |
) |
|
|
(2,076,685 |
) |
|
|
(26,111,685 |
) |
Fair value as of February 28, 2021 |
|
|
42,757,000 |
|
|
|
1,054,798 |
|
|
|
43,811,798 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value as of February 28, 2021 |
|
|
42,757,000 |
|
|
|
1,054,798 |
|
|
|
43,811,798 |
|
Change in valuation inputs |
|
|
(24,794,114 |
) |
|
|
(523,618 |
) |
|
|
(25,317,732 |
) |
Fair value as of August 31, 2021 |
|
|
17,962,886 |
|
|
|
531,180 |
|
|
|
18,494,066 |
|
The public warrants are considered Level 1 liabilities in the fair value hierarchy as the determination of fair value is obtained from an observable market quote in an active market under the ticker TRITW. The quoted prices of the public warrants as of August 31, 2021 and February 28, 2021 were US$0.71 and US$1.69, respectively.
The private placement warrants are considered Level 2 liabilities in the fair value hierarchy as the determination of fair value includes various assumptions about future activities, the Company’s stock prices and historical volatility as inputs. The fair value of the private warrants as of August 31, 2021 and February 28, 2021 were US$0.78 and US$1.55, respectively.
As of August 31, 2021, none of the warrants have been exercised.
F-13
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
15 |
Revenue |
This represents revenue arising from the Group’s contracts with customers for license fees, platform service fees and interest income.
|
|
Six months ended August 31, 2021 |
|
|
Six months ended August 31, 2020 |
|
||
|
|
US$ |
|
|
US$ |
|
||
|
|
|
|
|
|
|
|
|
License fees |
|
|
10,979 |
|
|
|
11,855 |
|
Platform service fees |
|
|
|
|
|
|
|
|
- Trade discovery sub-module |
|
|
8,837,909 |
|
|
|
12,273,745 |
|
- Trade finance sub-module |
|
|
14,001,928 |
|
|
|
11,406,634 |
|
- Invoice Bazaar |
|
|
13,459 |
|
|
|
— |
|
Interest income |
|
|
14,229 |
|
|
|
— |
|
|
|
|
22,878,504 |
|
|
|
23,692,234 |
|
|
|
|
|
|
|
|
|
|
License fees
Nature of services
The license fees charged provide customers the rights to access the platform, where customers can obtain the economic benefits by transacting on the platform from the point the access rights were given to the customers. License fees are agreed upon signing of sales contracts and are non-refundable.
Revenue recognition
License fees are recognised over time of the contract period of 12 months because the customers are being provided with the right to use the platform as it exists throughout the period.
Invoices for license fees are generated after each successful sign-up on the platform. Credit terms are generally 90 days (in May 2021 we extended our payment term to 120 days).
Platform service fees – Trade Discovery sub-module
Nature of services
The platform enables the customers to connect to other counterparties to perform trade transactions. Sales contracts are entered with the customers before onboarding the customers to commence trading. The fees charged are calculated based on the percentage fee agreed in the contract and actual volume of trade transactions.
Revenue recognition
Platform service fees are recognised at the point in time where the trades are completed on the platform (i.e., trade has been transacted and both buyers and sellers have acknowledged the trades on the platform). Each completed trade constitutes a single performance obligation, as the platform serves as a commonplace to connect the buyer and seller to execute the trade. Transaction price is determined based on total trade transaction value and fee agreed in the sales contract.
Significant payment terms
Non-refundable advances are collected from customers upon entering into the sales agreement. These advances will be utilised to offset against fee collection on future completed trade transactions on the platform.
F-14
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
Invoices are generated at the end of each month for all completed trades. The invoice amount is first offset with the advances previously collected and the remaining balance is payable with credit terms of 90 days (in May 2021 we extended our payment term to 120 days).
Platform service fees – trade finance sub-module
Nature of services
The platform enables the customers to connect to other counterparties to obtain trade financing from lenders. Sales contracts are entered with the customers before onboarding the customers to commence trading. The fees charged are calculated based on the percentage fee agreed in the contract and total approved funding.
Revenue recognition
Platform service fees are recognised at the point in time when funding is provided to the borrowers on the platform (i.e. lender has disbursed the loan funding to the borrower and the borrower has acknowledged the loan funding on the platform). Each completed trade constitutes a single performance obligation, as the platform serves as a commonplace to connect the borrower and lender to execute the trade. Transaction price is determined based on total approved fund value and fee agreed in the sales contract.
Significant payment terms
Non-refundable advances are collected from customers upon entering into the sales agreement. These advances will be utilised to offset against fee collection on future completed trade transactions on the platform.
Invoices are generated at the end of each month for all completed trades. The invoice amount is first offset with the advances previously collected and the remaining balance is payable with credit terms of 90 days (in May 2021 we extended our payment term to 120 days).
Platform service fees – Invoice Bazaar
Nature of services
The platform enables the customer to connect to the buyers and/or suppliers to obtain supply chain financing from the customer. Sales contracts are entered with the customer before onboarding the customers to enter into the supply chain finance transaction. The fees charged are calculated based on the agreed fee for each transaction in the agreement.
Revenue recognition
Platform service fees are recognised at the point in time where the transactions are completed on the platform (i.e. supply chain financing has been transacted and both customer and buyer or supplier have acknowledged the transactions on the platform). Each completed transaction constitutes a single performance obligation, as the platform serves as a commonplace to connect the customer and buyers or suppliers to execute the supply chain finance transaction. Transaction price is determined based on total transaction amount and fee agreed in the service agreement.
Significant payment terms
Invoices are generated at the end of each month for all completed transactions. Credit terms are generally around 10 days.
Interest income
Nature of services
Interest income is generated through an interest charged on provisioning of loans advances through supply chain financing, invoice discounting and e-commerce finance arrangements. Interests are agreed upon signing of sales contracts.
F-15
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
Revenue recognition
Interest income is recognized in profit or loss using the effective interest method, over the period of the loan during which the service is provided or credit risk is undertaken. Transaction price is determined based on the interest fee and facility amount agreed in the sales contracts.
Significant payment terms
Credit terms of loans advances and interest income can be up to 5 months.
Contract balances
The following table provides information about receivables and contract liabilities from contracts with customers.
|
|
As of August 31, 2021 |
|
|
As of February 28, 2021 |
|
||
|
|
US$ |
|
|
US$ |
|
||
|
|
|
|
|
|
|
|
|
Trade receivables |
|
|
36,859,543 |
|
|
|
22,853,115 |
|
Contract liabilities |
|
|
(18,146 |
) |
|
|
(49,124 |
) |
Contract liabilities relate to advances collected from customers upon sign-up as part of the license fees billed and license fees deferred, as revenue is recognised over the contract terms of 12 to 36 months.
16 |
Cost of revenue |
|
|
Six months ended August 31, 2021 |
|
|
Six months ended August 31, 2020 |
|
||
|
|
US$ |
|
|
US$ |
|
||
|
|
|
|
|
|
|
|
|
Operation of IT platform |
|
|
1,110,473 |
|
|
|
2,563,371 |
|
Cloud management services |
|
|
233,032 |
|
|
|
18,968 |
|
|
|
|
1,343,505 |
|
|
|
2,582,339 |
|
Cost of revenue consists primarily of expenses associated with delivery of the IT platform and services. These include expenses related to operation of the IT platform, cloud management service fees and bandwidth costs. Amortization of $539,825 (2020: $15,059) was included under operation of IT platform.
17 |
Marketing and sales |
|
|
Note |
|
Six months ended August 31, 2021 |
|
|
Six months ended August 31, 2020 |
|
||
|
|
|
|
US$ |
|
|
US$ |
|
||
|
|
|
|
|
|
|
|
|
|
|
Marketing and promotional expenditures |
|
|
|
|
233,813 |
|
|
|
1,884 |
|
Consultancy services relating to business development |
|
|
|
|
80,740 |
|
|
|
967,742 |
|
Amortisation of contract costs |
|
7 |
|
|
638,555 |
|
|
|
584,722 |
|
|
|
|
|
|
953,108 |
|
|
|
1,554,348 |
|
F-16
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
18 |
General and administrative |
The following items have been included in arriving at general and administrative expenses:
|
|
Six months ended August 31, 2021 |
|
|
Six months ended August 31, 2020 |
|
||
|
|
US$ |
|
|
US$ |
|
||
|
|
|
|
|
|
|
|
|
Management fees |
|
|
— |
|
|
|
1,559,235 |
|
Legal fees |
|
|
5,165,416 |
|
|
|
— |
|
Professional fees |
|
|
335,155 |
|
|
|
223,697 |
|
Consultancy fees |
|
|
1,589,966 |
|
|
|
182,093 |
|
Staff cost |
|
|
5,754,346 |
|
|
|
241,588 |
|
Directors and committee fees |
|
|
604,166 |
|
|
|
— |
|
Travelling expenses |
|
|
24,898 |
|
|
|
— |
|
Depreciation |
|
|
262,808 |
|
|
|
13,802 |
|
Management fees primarily relate to staff costs, accounting and administrative support services and office space recharges from related parties.
19 |
Business combinations |
On May 20, 2021, the Group entered into a Share Purchase Agreement (the “Purchase Agreement”) to acquire all of the outstanding share capital of IB Holdings Ltd (“Invoice Bazaar”), a privately-held United Arab Emirates-based supply chain finance company with operations in the United Arab Emirates and offices in Dubai and India, along with all of the share capital of Techfin Solutions FZCO (“Techfin”), a 99%-owned subsidiary of IB Holdings, and 49% ownership interest in Invoice Bazaar Forfaiting Services LLC (JV of IB Holdings). The Invoice Bazaar platform allows the Group to provide an alternative form of financing on the Kratos™ platform which we believe will increase utilization of the Kratos™ platform by entering into new markets and diversify our innovative offerings.
Pursuant to the Purchase Agreement, the Group agreed to acquire all of the shares of Invoice Bazaar for up to US$8.0 million dollars funded by cash on hand. The purchase price is structured as follows: (i) an initial cash payment of US$4.0 million, (ii) deferred cash consideration of US$2.0 million payable in two US$1.0 million tranches upon the earlier of each of the first and second anniversary of the initial cash payment, or the achievement of cumulative revenue milestones and (iii) up to US$2.0 million in earn-out consideration, subject to achievement of certain revenue milestones and continued service with IB Holdings of certain members of the IB Holdings’ founding team. The Invoice Bazaar Sellers will be additionally entitled to receive a portion of the proceeds of any sale of e-commerce business by the Company within 24 months of the closing of the Acquisition.
Considerations transferred
The following table summarizes the acquisition date fair value of the purchase consideration transferred:
|
|
US$ |
|
|
|
|
|
|
|
Cash |
|
|
4,000,000 |
|
Contingent consideration |
|
|
2,000,000 |
|
Total purchase consideration |
|
|
6,000,000 |
|
F-17
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
Contingent consideration
Contingent consideration made up of the components below, is recorded in other payables in the statement of financial position:
Payable on first anniversary or the achievement of cumulative revenue milestones |
|
|
1,000,000 |
Payable on second anniversary or the achievement of cumulative revenue milestones |
|
|
1,000,000 |
Earn-out (as described below) |
|
|
— |
The Group has agreed to pay the selling shareholders in 2 years’ time additional consideration of up to $4,000,000 if the acquiree’s cumulative revenue over the next 2 years exceeds certain revenue milestones. $1,000,000 will be paid on the completion of the first and second year when the acquiree achieved a cumulative revenue of $800,000 for each respective year. The earn-out of $2,000,000 will be paid when the acquiree achieved cumulative revenue of US$10,000,000 within the next 2 years.
Identifiable assets acquired and liabilities assumed
The following table summarizes the estimated fair values of Invoice Bazaar assets acquired and liabilities assumed as of the acquisition date:
|
|
US$ |
|
|
|
|
|
|
|
Intangible assets |
|
|
844,082 |
|
Loan receivables |
|
|
159,456 |
|
Cash and cash equivalents |
|
|
172,623 |
|
Other current assets |
|
|
31,667 |
|
Non-controlling interests |
|
|
(31,979 |
) |
Other payables |
|
|
(399,612 |
) |
Total identifiable net assets acquired |
|
|
776,237 |
|
Measurement of fair values
The valuation techniques used for measuring the fair value of material assets acquired were as follows:
Assets acquired |
Valuation technique |
Intangible assets |
Relief-from-royalty method and multi-period excess earnings method: The relief-from-royalty |
method considers the discounted estimated royalty payments that are expected to be avoided
as a result of the patents being owned. The multi-period excess earnings method considers the
present value of net cash flows expected to be generated by the customer relationships, by
excluding any cash flows related to contributory assets.
Loan receivables comprise gross contractual amounts due of US$159,456, of which the full amount was expected to be collectable at the date of acquisition.
If new information obtained within one year of the date of acquisition about facts and circumstances that existed at the date of acquisition identifies adjustments to the above amounts, or any additional provisions that existed at the date of acquisition, then the accounting for the acquisition will be revised.
Goodwill
Goodwill arising from the acquisition has been recognized as follows:
F-18
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
|
|
|
|
US$ |
|
|
Purchase consideration |
|
|
|
|
6,000,000 |
|
Non-controlling interest, based on their proportionate interest in the recognised amounts of the assets and liabilities of IB |
|
|
|
|
(31,979 |
) |
Fair value of identifiable net assets |
|
|
|
|
(776,237 |
) |
Goodwill |
|
|
|
|
5,191,784 |
|
Goodwill is not expected to be deductible for income tax purposes.
Amortization expense of US$28,136 related to these intangible assets was recorded for the six months ended August 31, 2021.
In connection with this acquisition the Group incurred US$227,067 of acquisition related expenses recorded in general and administrative expenses in the consolidated statement of comprehensive income for the six months ended August 31, 2021.
For the six months ended August 31, 2021 Invoice Bazaar contributed US$27,688 and US$250,100 of revenue and comprehensive loss, respectively.
20 |
Significant related party transactions |
For the purpose of these financial statements, parties are considered to be related to the Group if the Group has the ability, directly or indirectly, to control the party or exercise significant influence over the party in making financial and operating decisions, or vice versa, or where the Group and the party are subject to common control or common significant influence. Related parties may be individuals or other entities.
During the financial period, in addition to disclosures made elsewhere in the interim condensed consolidated financial statements, there were the following significant related party transactions undertaken on terms as agreed between the parties in the normal course of business:
|
|
Six months ended August 31, 2021 |
|
|
Six months ended August 31, 2020 |
|
||
|
|
US$ |
|
|
US$ |
|
||
Sale of services |
|
|
|
|
|
|
|
|
- Related companies |
|
|
— |
|
|
|
3,664,185 |
|
|
|
Six months ended August 31, 2021 |
|
|
Six months ended August 31, 2020 |
|
||
|
|
US$ |
|
|
US$ |
|
||
Management fees |
|
|
|
|
|
|
|
|
- Related companies |
|
|
— |
|
|
|
1,559,235 |
|
Sales of services provided to related parties during the year refer to Antanium Resources Pte. Ltd. and its subsidiaries. All outstanding balances with related parties are priced on an arm’s length basis and were fully settled in the prior financial year.
F-19
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
21 |
Financial risk management |
Set out below is an overview of financial instruments, held by the Group as of August 31, 2021 and August 31, 2020:
|
Fair value through profit or loss |
|
|
Amortised cost |
|
|
Total carrying amount |
|
|||
|
US$ |
|
|
US$ |
|
|
US$ |
|
|||
As at 31 August 2021 |
|
|
|
|
|
|
|
|
|
|
|
Financial assets |
|
|
|
|
|
|
|
|
|
|
|
Other investments |
|
15,000,000 |
|
|
|
— |
|
|
|
15,000,000 |
|
Trade receivables |
|
— |
|
|
|
36,859,543 |
|
|
|
36,859,543 |
|
Loan receivables |
|
— |
|
|
|
362,007 |
|
|
|
362,007 |
|
Other current assets# |
|
— |
|
|
|
822,933 |
|
|
|
822,933 |
|
Cash and cash equivalents |
|
— |
|
|
|
99,413,468 |
|
|
|
99,413,468 |
|
|
|
15,000,000 |
|
|
|
137,457,951 |
|
|
|
152,457,951 |
|
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
Other payables* |
|
— |
|
|
|
10,693,266 |
|
|
|
10,693,266 |
|
Warrants liabilities |
|
18,494,066 |
|
|
|
— |
|
|
|
18,494,066 |
|
Lease liabilities |
|
— |
|
|
|
1,726,676 |
|
|
|
1,726,676 |
|
|
|
18,494,066 |
|
|
|
12,419,942 |
|
|
|
30,914,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
As at February 28, 2021 |
|
|
|
|
|
|
|
|
|
|
|
Financial assets |
|
|
|
|
|
|
|
|
|
|
|
Trade receivables |
|
— |
|
|
|
22,853,115 |
|
|
|
22,853,115 |
|
Other current assets# |
|
— |
|
|
|
490,631 |
|
|
|
490,631 |
|
Cash and cash equivalents |
|
— |
|
|
|
169,712,204 |
|
|
|
169,712,204 |
|
|
|
— |
|
|
|
193,055,950 |
|
|
|
193,055,950 |
|
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
Other payables* |
|
— |
|
|
|
1,788,641 |
|
|
|
1,788,641 |
|
Warrants liabilities |
|
43,811,798 |
|
|
|
— |
|
|
|
43,811,798 |
|
Lease liabilities |
|
— |
|
|
|
1,086,374 |
|
|
|
1,086,374 |
|
|
|
43,811,798 |
|
|
|
2,875,015 |
|
|
|
46,686,813 |
|
# exclude prepayments
* exclude provisions and advances
F-20
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
22 |
Operating segment |
The Group has only one operating segment, namely the trading platform business, the details of which are set out below:
Trading platform business – Engage customers to trade on the platform where the Group earns a fee based on the percentage agreed in the sales contract. Fees charged are based on total trading volume or total approved funds.
Geographical information
Revenue
|
|
Six months ended August 31, 2021 |
|
|
Six months ended August 31, 2020 |
|
||
|
|
US$ |
|
|
US$ |
|
||
|
|
|
|
|
|
|
|
|
United Arab Emirates |
|
|
21,447,380 |
|
|
|
2,482,340 |
|
Singapore |
|
|
1,408,970 |
|
|
|
11,451,052 |
|
Hong Kong |
|
|
20,425 |
|
|
|
5,213,158 |
|
Malaysia |
|
|
1,562 |
|
|
|
2,817,313 |
|
Other countries |
|
|
167 |
|
|
|
1,728,371 |
|
|
|
|
22,878,504 |
|
|
|
23,692,234 |
|
The revenue information of continuing operations above is based on the location of the customers’ country of incorporation.
Non-current assets
All material non-current assets of continuing operations above are based in Singapore.
23 |
Earnings per share |
The basic earnings per share is calculated as the Group’s profit for the period attributable to equity holders of the Group divided by the weighted average number of ordinary shares of the Company in issue during the period.
The Group had no potentially dilutive ordinary shares in issue during the period. The warrants are anti-dilutive.
|
|
Six months ended August 31, 2021 |
|
|
Six months ended August 31, 2020 |
|
||
|
|
US$ |
|
|
US$ |
|
||
|
|
|
|
|
|
|
|
|
Profit for the period attributable to equity holders of the Group |
|
|
27,276,569 |
|
|
|
14,208,051 |
|
|
|
No. of shares |
|
|
No. of shares |
|
||
|
|
|
|
|
|
|
|
|
Weighted average number of ordinary shares in issue during the period |
|
|
77,011,297 |
|
|
|
5,000,100 |
|
|
|
US$ |
|
|
US$ |
|
||
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per share |
|
|
0.35 |
|
|
|
2.84 |
|
F-21
Triterras Inc. and Subsidiaries
Interim condensed consolidated financial statements (unaudited)
24 |
Subsequent events |
In September 2021 the Group subscribed to additional shares in Trade Credit Partners Ltd., a Cayman Islands exempted fund that exclusively invests in and manages trade finance assets generated from commodities trades which brings the Group’s total investment to $25 million.
On September 21, 2021, the Group incorporated an entity, TR Receivables SPV Limited, and subscribed for 1,000 ordinary shares for a consideration of US$1,000.
On November 2, 2021, the Group incorporated an entity, Triterras Fintech Swiss AG, and subscribed for 1,000 ordinary shares for a consideration of CHF100,000.
On October 28, 2021, the Company issued a press release announcing the completion of the independent investigation where the Company’s Audit Committee concluded that the allegations contained in the short report lack either factual support or material basis.
On November 10, 2021, the Group extended its office lease in Singapore for another three years.
On March 14, 2022, Nasdaq delisted the Company’s Ordinary Shares and Public Warrants by filing a Form 25 Notification of Removal From Listing with the SEC.
F-22