Sure Frank
Loan balances from 4C Report 30-9-2021.
ADM Capital – term facility – 19% - 30/6/22 – secured (USD denominated) – AUD $7.0m
Octet – debtor & trade finance facility – BBSW + 6.25% - 31/8/22 – AUD $5.5m
First Samuel – note deed – 11% - 18/10/22 – AUD $3.5m
Other – Westpac bank guarantee facility (cash backed) – AUD $265k
ADM Capital loan balance after repayment of $6 million from rights issue: $1.0M at interest rate of 19% = $190,000
First Samuel loan balance $3.5M at interest rate of 11% = $385,000
Octet debtor finance facility. Assuming $4.5 million is drawn of the $5.5M $4.5M at Interest rate of 6.5% = $292,500
Total $9.0M = $867,000 interest annually
My calculations are based on ADM not being paid out in full unless more funds are received from the balance of the shortfall from the Rights issue
I am assuming that $4.5 M of the $5.5m debtor finance facility is used given the 4C report indicated only $1.5 million is undrawn of the total at the end of the quarter and the likely cash squeeze from the downturn in activity due to lock downs in the first half.
- Forums
- ASX - By Stock
- TTI
- Ann: $10m Contract with Procurement Australia
Ann: $10m Contract with Procurement Australia, page-21
-
- There are more pages in this discussion • 28 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add TTI (ASX) to my watchlist
|
|||||
Last
0.5¢ |
Change
0.000(0.00%) |
Mkt cap ! $4.864M |
Open | High | Low | Value | Volume |
0.0¢ | 0.0¢ | 0.0¢ | $0 | 0 |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
7 | 2311181 | 0.4¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
0.5¢ | 1059218 | 3 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
7 | 2311181 | 0.004 |
6 | 1412878 | 0.003 |
4 | 2050000 | 0.002 |
3 | 3800999 | 0.001 |
0 | 0 | 0.000 |
Price($) | Vol. | No. |
---|---|---|
0.005 | 1059218 | 3 |
0.006 | 1200000 | 1 |
0.007 | 137371 | 1 |
0.008 | 327000 | 3 |
0.009 | 604880 | 3 |
Last trade - 16.12pm 12/09/2024 (20 minute delay) ? |
Featured News
TTI (ASX) Chart |
Day chart unavailable