I did a bit more checking. The gain reported in the AR was from...

  1. 940 Posts.
    lightbulb Created with Sketch. 314
    I did a bit more checking. The gain reported in the AR was from 2021 AR to 2022 AR. LVT had already reported a similar gain in the HY report for 31/12/21, so there isn't much of a gain since then, i.e. HY2 2022. More interestingly, I can estimate CYCL's % earnout, which I think is only 80%. They would have got the full earnout if CYCL AR grew by 30% in 2020 and 30% in 2021. Assuming was 80% of that, then CYCL only grew ARR 25% each year. Based on CYCL ARR of 4.7 on acquisition this means CYCL only added about $2.6m of ARR in the 2 years to 31/12/22. In the same period LVT added $12.5m of ARR in total. I expect CYCL lost a lot of clients during COVID and on renewal.
    Last edited by ValueSearch: 04/11/22
 
Add to My Watchlist
What is My Watchlist?
A personalised tool to help users track selected stocks. Delivering real-time notifications on price updates, announcements, and performance stats on each to help make informed investment decisions.

Currently unlisted public company.

arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.