Is this a joke?, page-256

First 256 Last

Share
Profile

Follow
brassmad

1,563 Posts.

21/02/17

13:49

Post #: 22779725
Share

Originally posted by Warnie ↑

Yes it's hard to know for sure.
I'll have a measly stab at it for you using the 50/50 scenario:

Using AUD figures:
At a guess let's say $250 to manufacture and deliver per Rova.

Sale price $399 AUD less $250 cost
= $150 gross profit
Say they do go 50/50 profit split (remember IOT also have a loan to AEE albeit no anns at to what the terms are between the two, esp for the initial 40,000 drones).

= $75 profit
**Forecast....$25m revenue for rest of calendar year (10 months)
= $30m for 12 months/$399 = 75,000
= Rovas sold at 6250 per month/208 per day for 12 months

75,000 x $75 profit share
= $5.6m Gross profit for 12 months

+ 40,000 drones already prepaid for at $250 = $10m returned to IOT
less say $4m (At a guess $3m manufacture shortfall and $1m paid to AEE for loan)
Leaves $5.6m + $6m = $11.6m in bank
**Assume the remaining 35,000 drones over 12 months are pre sold to customers (no need for funds)

So you have at the end of 12 months

$11.6m in the bank
less 12 months of......
Marketing say $3m
Admin/Wages/Dev say $4m
Other/legals say $2m

So $2.6m in bank...

Revenue $30m
Costs $27m
EBITA = $3m
NPAT = $2m
x say 15 = market cap should be circa $30m by end of 12 months

** This all assumes the following

1. Split between AEE and IOT is correct
2. Costs are correct
3. Sales volume of Rova reaches 200+ sales per day for 12 month period
4. No other costs ongoing or new products to pay for

** IOT did say would be profitable at $25m for 10 months so does show they probably would be IF, and it's a big IF, they can meet those kind of sales targets.

** Please don't take my figures any other way other than absolute guesses at this point.

Expand

Thanks for your calcs Warnie.
May not entirely agree with you but well thought out and presented.
I would say understated by way of income for this year but just an opinion as well.
Cheers

IOT Price at posting: 4.2¢ Sentiment: Buy Disclosure: Held
1 Upvote

0 Great analysis

Reply

Top Stories

Quit before you're fired: Russia bans uranium exports to USA, duplicating extant US ban

US election outcomes: Key economic and market takeaways

PNN

Power gets set for 1000-metre maiden drilling program in Brazil

3DA

To make modern missiles, you need 3D Printing. And in that gold rush, Amaero is selling shovels

BTH

Bigtincan's Board backs Investcorp offer: Why a NASDAQ listing could be game-changing

There are more pages in this discussion • 100 more messages in this thread...

First 256 Last

Add IOT (ASX) to my watchlist

Is this a joke?, page-256

Top Stories

Quit before you're fired: Russia bans uranium exports to USA, duplicating extant US ban

US election outcomes: Key economic and market takeaways

Power gets set for 1000-metre maiden drilling program in Brazil

To make modern missiles, you need 3D Printing. And in that gold rush, Amaero is selling shovels

Bigtincan's Board backs Investcorp offer: Why a NASDAQ listing could be game-changing

Featured News