Consolidated Statement of Income
For the six months ended 30 June 2015
Six months Six months
ended ended Year ended
30 Jun 2015 30 Jun 2014 31 Dec 2014
Unaudited Unaudited Audited
Note US$ US$ US$
Continuing operations
Revenue 9,945,965 9,259,239 15,517,200
Cost of sales (5,747,423) (5,209,706) (8,909,444)
Gross profit 4,198,542 4,049,533 6,607,756
Administrative expenses (2,688,225) (2,794,382) (6,417,859)
Operating profit before depreciation 1,510,317 1,255,151 189,897
Depreciation (1,119,157) (524,338) (1,307,414)
Operating profit/(loss) before non-recurring costs 391,160 730,813 (1,117,517)
Non-recurring costs - - (11,706,206)
Operating profit/(loss) 391,160 730,813 (12,823,723)
Net Financial Income 114,696 167,100 592,362
Profit/(loss) before taxation 505,856 897,913 (12,231,361)
Taxation (58,901) (160,233) 20,994
Profit/(loss) for the financial period 446,955 737,680 (12,210,367)
Attributable to:
Equity shareholders of the parent 446,955 737,680 (12,166,241)
Non-controlling interest - - (44,126)
446,955 737,680 (12,210,367)
Earnings per share - US$ (using weighted average
number of shares
Basic and Diluted 3 0.02 0.03 (0.49)
Consolidated Statement of Comprehensive Income
For the six months ended 30 June 2015
Six months Six months
ended ended Year ended
30 Jun 2015 30 Jun 2014 31 Dec 2014
Unaudited Unaudited Audited
US$ US$ US$
Profit/(loss) for the financial period 446,955 737,680 (12,210,367)
Other comprehensive income:
Exchange differences on re-translation
of foreign operations 21,612 1,970 (255,229)
Unrealised gains on available for sale investments - 19,828 -
Impairment of AFS securities - - (38,675)
Total comprehensive income/(expense) 468,567 759,478 (12,504,271)
Attributable to:
Equity shareholders of the parent 468,567 759,478 (12,460,145)
Non-controlling interest - - (44,126)
Total comprehensive income/(expense) 468,567 759,478 (12,504,271)
Consolidated Statement of Financial Position
At 30 June 2015
At At At
30 Jun 2015 30 Jun 2014 31 Dec 2014
Unaudited Unaudited Audited
US$ US$ US$
ASSETS
Non-current assets
Goodwill 368,525 368,525 368,525
Intellectual Property - 2,907,572 -
Property, plant and equipment 12,697,943 13,636,112 13,631,466
Multi-Client Library 1,573,946 472,618 1,889,693
Available for sale investments - 58,503 -
Loans Receivable 7,227,568 7,256,904 7,124,648
Total non-current assets 21,867,982 24,700,234 23,014,332
Current assets
Inventory 331,765 877,928 343,231
Derivative Financial Asset 25,750 - 66,563
Trade and other receivables 7,599,847 11,298,462 2,754,923
Cash and cash equivalents 14,445,912 21,213,030 17,728,074
Total current assets 22,403,274 33,389,420 20,892,791
LIABILITIES
Current liabilities
Trade and other payables 4,590,652 5,561,221 4,530,219
Total current liabilities 4,590,652 5,561,221 4,530,219
Net current assets 17,812,622 27,828,199 16,362,572
Net assets 39,680,604 52,528,433 39,376,904
EQUITY
Shareholders Equity
Share capital 250,675 250,675 250,675
Share premium 45,118,623 44,866,060 45,034,435
Treasury shares (249,055) - -
Foreign exchange reserve (56,081) 199,334 (77,693)
Retained earnings (5,383,558) 7,066,020 (5,830,513)
Total Shareholders Equity 39,680,604 52,382,089 39,376,904
Non-controlling interest - 146,344 -
Total Equity 39,680,604 52,528,433 39,376,904
These financial statements were approved by the board on 21 September 2015.
Consolidated Statement of Cash Flows
For the six months ended 30 June 2015
Six months Six months
ended ended Year ended
30 Jun 2015 30 Jun 2014 31 Dec 2014
Unaudited Unaudited Audited
US$ US$ US$
Cash flows from operating activities
Profit/(loss) for the period before taxation 505,856 897,913 (12,231,361)
Impairment of Non-current assets - - 6,071,030
Provision for doubtful debts - - 4,060,021
Share option expense 84,188 56,155 168,377
Loss of disposal of property, plant and equipment - - 66,243
Unrealised gain/(loss) on FX option 40,813 (19,828) (66,563)
Decrease/(increase) in inventory 11,466 (187,920) 346,777
(Increase)/decrease in trade and other receivables (4,844,924) (4,219,708) 263,809
Increase in trade and other payables 60,433 3,476,626 2,466,617
Accrued interest income (102,920) (139,879) -
Increase in multi client library - (472,619) (2,369,523)
Net Foreign Exchange loss/(gain) 21,612 1,970 (255,229)
Taxation (58,901) (160,233) -
Cash used in operations (4,282,377) (767,523) (1,479,802)
Depreciation and Amortisation 1,119,157 524,338 1,307,414
Amortisation of multi-client library 315,747 - 479,830
Net cash flow (used in)/from operating activities (2,847,473) (243,185) 307,442
Cash flows from investing activities
Acquisition of intellectual property - (37,529) (145,185)
Purchase of equipment (185,634) (5,753,242) (9,907,805)
Purchase of computer software - (254,089) -
Loan to THAL Discretionary Trust - (5,231,442) (5,239,065)
Unrealised gain on available for sale investments - 19,828 -
Net cash flow from investing activities (185,634) (11,256,474) (15,292,055)
Cash flows from financing activities
Proceeds from exercise of share options - 8,647 8,745
Purchase of Treasury Shares (249,055) 468,787 468,787
Issue of ordinary share capital - 100 -
Net cash flow from financing activities (249,055) 477,534 477,532
Net decrease in cash and cash equivalents (3,282,162) (11,022,125) (14,507,081)
Cash and cash equivalents at the start of the period 17,728,074 32,235,155 32,235,155
Cash and cash equivalents at the end of the period 14,445,912 21,213,030 17,728,074
Consolidated Statement of Changes
in Equity
For the six months ended 30 June 2015
Foreign Retained Total
Share Share Treasury Exchange earnings/ Shareholders Minority Total
Capital Premium shares Reserves (losses) Equity Interest Equity
US$ US$ US$ US$ US$ US$ US$ US$
Balance as at
30 June 2014 250,675 44,866,060 - 199,334 7,066,020 52,382,089 146,344 52,528,433
Share Option Expense - 168,375 - - - 168,375 - 168,375
Total comprehensive
income for the period - - - (277,027) (12,998,751) (13,275,778) (44,126) (13,319,904)
Acquisition of non-controlling
Interest - - - - 102,218 102,218 (102,218) -
Balance as at
31 December 2014 250,675 45,034,435 - (77,693) (5,830,513) 39,376,904 - 39,376,904
Share Option Expense - 84,188 - - - 84,188 - 84,188
Purchase of Treasury Shares - - (249,055) - - (249,055) - (249,055)
Total comprehensive
income for the period - - - 21,612 446,955 468,567 - 468,567
Balance as at
30 June 2015 250,675 45,118,623 (249,055) (56,081) (5,383,558) 39,680,604 - 39,680,604
The interim report, including notes, is available on the Company's website: www.thalassaholdingsltd.com .