Apols, forgot to deduct the tax and transactions costs. So call...

First 30 Last

Share
Profile

Follow
Artvandelay01

2,651 Posts.

407

25/10/20

18:58

Post #: 48369963
Share

Originally posted by Artvandelay01: ↑

Just to close this out/for completeness.

VOR had $2.4m cash at 30 June 2020- refer to extract below from June Quarter 2020 Update released on 30.07.2020. VOR paid ~$0.76m ($0.59m in principal and $0.16m in interest) to the noteholders on redemption of the convertible notes leaving a cash balance of ~$1.64m. With $0.5m of EBIT forecast in the September quarter, the cash balance is likely c. $2.1-2.2m right now. Looking now at the 30 June balance sheet, there is very little that I can see that could be argued to be debt like, noting the con notes have been redeemed and i'm assuming the $200k in shares issued to Richard Tomkinson to buyout his earnout rights announced on 24 September eliminate the non-current liability owing to Cloud10 vendors (please correct me if im wrong).

The deal, assuming it goes ahead, wont complete until mid December so add another $0.5m of free cash generation. Assuming a normalised level of working capital is retained within the business (let's call it $0.5m) there should be a minimum of $2m of net cash to add to the $25m purchase price consideration. Divided by 140m SOI, that means cash backing of ~19.3c per share before attributing any value to TSI.

Expand

Apols, forgot to deduct the tax and transactions costs. So call it $24.5m net cash / 140 SOI = $0.175 in cash backing. The buy-back range provided is $0.185-$0.195 which is stated to be "supported by NTA backing post sale of cyber assets" so maybe there's more cash in there somewhere-or my maths is off. In any case, there's near term upside here in the order of ~20% IMO

edit: not advice, DYOR etc

Last edited by Artvandelay01: 25/10/20

VOR Price at posting: 15.5¢ Sentiment: Buy Disclosure: Held
4 Upvote

0 Great analysis

Reply

Top Stories

SS1

Sun Silver gets that drill to thrill feeling from high grade hits at Maverick Spring

SVL

Silver Mines models five new calderas close to 396Moz Bowdens deposit

Week 26 Wrap: Cerberus of inflation barks – rents, electricity & fuel – and world watches two elders bicker

Wealth Within weighs in on shock 4% inflation read – and stocks that could survive the gloom

RCE

Recce's R327 found effective against E.coli during clinical trial

LRV

Larvotto identifies new exploration target at NSW's Hillgrove, boosting shares by nearly 20%

CMX

ChemX Materials kicks off first stage works at WA high purity alumina pilot

Microcap Wrap: 5 explorers with news out today

AVA

Ava Risk Group expands US presence with A$0.7M Substation Deal

LU7

Lithium Universe (ASX:LU7) board visits Quebec to engage key stakeholders