$1 Club, page-26747

@mondyinvest good pick up. I only factored in the upfront BNPL growth and forgot about the repayment.

---------------- Start FY22

Sept 21 Qtr (Actual 15% increase on previous Qtr)

$1,959,000

December 21 Qtr (Estimated)

$7,546,700

March 22 Qtr (Estimated)

$10,910,000

June 22 Qtr (Estimated)

$12,500,300

Total

$32,916,000 (Estimated)

That's a pretty big difference when factoring in repayments from the previous quarter. I'd expect these numbers to be on the high side of estimates to be honest.

At a multiplier of 8x that would be a market cap of $263,328,000 or 47c per share. Not including a capital raise which is likely to occur in the early part of next year in my opinion.