DXN

4.00%

2.6¢ dxn limited

Thanks for this Capt.These level of contracts certainly makes...

First 48 Last

Stewart

694 Posts.

27/01/22

10:56

Post #: 59155013

Originally posted by capt.sardine.tin: ↑
An updated projection on FY2022's revenue and hopefully Receipt from Customers.

Timing is based on the expected delivery data specified for the project and predicted payment installments.

Note this doesn't include future business between now and end of FY.

The inclusion of Multiplex brings revenue to $16.9m, or $14.9m excluding Connected Farms.

In either scenario the current revenue of the company exceeds the present market capitalisation.

Expecting some lift in the share price over the short term.

Cash Flow

1 Revenue Sources
Q1 FY22 Q2 FY22 Q3 FY22 Q4 FY22 Total
2 Data-centre Operations (Management)
$240,000.00 $240,000.00 $240,000.00 $240,000.00 $960,000.00
3 Darwin Data-Centre Operation

$425,000.00 $425,000.00 $425,000.00 $1,275,000.00
4 Recurring Revenue
$240,000.00 $665,000.00 $665,000.00 $665,000.00 $2,235,000.00
5

6 Newcrest Mining (Build)
$200,000.00

7 APX Partners (Build)

8 APX Partners (Management)
$50,000.00 $50,000.00

$100,000.00
9 Connected Farms (Build)

$1,000,000.00 $1,000,000.00 $2,000,000.00
10 Streamline Connect (Build)
$300,000.00

11 Covalent Lithium Pty Ltd
$100,000.00

$100,000.00
12 Boeing Defence Australia
$200,000.00

13 Sub.Co

14 SISCC

15 Covalent Lithium Pty Ltd (Extension)

$400,000.00 $325,000.00 $100,000.00 $825,000.00
16 BSCC
$200,000.00 $450,000.00 $450,000.00
$1,100,000.00
17 Wingfu.Africa
$500,000.00 $1,700,000.00 $1,000,000.00
$3,200,000.00
18 Sub.Co (Oct 21)

$500,000.00 $1,200,000.00 $800,000.00 $2,500,000.00
19 Fintech POC

$250,000.00 $400,000.00

20 Multiplex

$2,000,000.00 $1,500,000.00 $3,500,000.00
21 Modular DC Revenue:
$1,550,000.00 $3,350,000.00 $6,375,000.00 $3,400,000.00 $14,675,000.00
22 Total Revenue
$1,790,000.00 $4,015,000.00 $7,040,000.00 $4,065,000.00 $16,910,000.00
23 Excluding CF - Total:
$1,790,000.00 $4,015,000.00 $6,040,000.00 $3,065,000.00 $14,910,000.00
Expand
Thanks for this Capt.These level of contracts certainly makes DXN look very cheap at current multiples. I am a bit surprised that the market has not reacted a bit more positively to the news about the Multiplex contract.

DXN Price at posting: 0.9¢ Sentiment: Buy Disclosure: Held

Upvote

0 Great analysis

There are more pages in this discussion • 27 more messages in this thread...

First 48 Last

Add DXN (ASX) to my watchlist

(20min delay)
Last 2.6¢		Change 0.001(4.00%)		Mkt cap ! $4.807M

Open	High	Low	Value	Volume
2.6¢	2.6¢	2.6¢	$610	23.46K

Buyers (Bids)

No.	Vol.	Price($)
1	10700	2.5¢

Sellers (Offers)

Price($)	Vol.	No.
2.8¢	70000	1

View Market Depth

No.	Vol.	Price($)
1	10700	0.025
3	250244	0.024
1	10000	0.023
2	122727	0.022
1	100000	0.018

Price($)	Vol.	No.
0.028	70000	1
0.029	160358	3
0.030	15405	2
0.031	66667	1
0.037	46667	1

Last trade - 15.13pm 03/05/2024 (20 minute delay)

DXN (ASX) Chart

Thanks for this Capt.These level of contracts certainly makes...

Featured News

Infini Resources gearing up for UAV geophys survey over Portland Creek

BPH Energy renews NT Bonaparte Basin permit

Lithium Universe ends the quarter charged up for Quebec Refinery roll-out

Why Princeton Professor rates BlinkLab's autism & ADHD screening app

Patagonia shares rise above 20% on lithium grades at maiden well in Argentina

Sold out signs go up for RIU Resources Roundup in Sydney

Macquarie profits fall 32% on 'market volatility' and low-achieving 'green investments'

Provident Aurum's off-market bid sends Sihayo shares soaring

Dancing to that same 70s tune, China, and why I'm backing gold

Car EV-olution accelerates Oz into pole position

Buyers (Bids)

Sellers (Offers)

Featured News

	Cash Flow
1	Revenue Sources	Q1 FY22	Q2 FY22	Q3 FY22	Q4 FY22	Total
2	Data-centre Operations (Management)	$240,000.00	$240,000.00	$240,000.00	$240,000.00	$960,000.00
3	Darwin Data-Centre Operation		$425,000.00	$425,000.00	$425,000.00	$1,275,000.00
4	Recurring Revenue	$240,000.00	$665,000.00	$665,000.00	$665,000.00	$2,235,000.00
5
6	Newcrest Mining (Build)	$200,000.00
7	APX Partners (Build)
8	APX Partners (Management)	$50,000.00	$50,000.00			$100,000.00
9	Connected Farms (Build)			$1,000,000.00	$1,000,000.00	$2,000,000.00
10	Streamline Connect (Build)	$300,000.00
11	Covalent Lithium Pty Ltd	$100,000.00				$100,000.00
12	Boeing Defence Australia	$200,000.00
13	Sub.Co
14	SISCC
15	Covalent Lithium Pty Ltd (Extension)		$400,000.00	$325,000.00	$100,000.00	$825,000.00
16	BSCC	$200,000.00	$450,000.00	$450,000.00		$1,100,000.00
17	Wingfu.Africa	$500,000.00	$1,700,000.00	$1,000,000.00		$3,200,000.00
18	Sub.Co (Oct 21)		$500,000.00	$1,200,000.00	$800,000.00	$2,500,000.00
19	Fintech POC		$250,000.00	$400,000.00
20	Multiplex			$2,000,000.00	$1,500,000.00	$3,500,000.00
21	Modular DC Revenue:	$1,550,000.00	$3,350,000.00	$6,375,000.00	$3,400,000.00	$14,675,000.00
22	Total Revenue	$1,790,000.00	$4,015,000.00	$7,040,000.00	$4,065,000.00	$16,910,000.00
23	Excluding CF - Total:	$1,790,000.00	$4,015,000.00	$6,040,000.00	$3,065,000.00	$14,910,000.00

Thanks for this Capt.These level of contracts certainly makes...

Featured News

Top Stories

Infini Resources gearing up for UAV geophys survey over Portland Creek

BPH Energy renews NT Bonaparte Basin permit

Lithium Universe ends the quarter charged up for Quebec Refinery roll-out

Why Princeton Professor rates BlinkLab's autism & ADHD screening app

Patagonia shares rise above 20% on lithium grades at maiden well in Argentina

Sold out signs go up for RIU Resources Roundup in Sydney

Macquarie profits fall 32% on 'market volatility' and low-achieving 'green investments'

Provident Aurum's off-market bid sends Sihayo shares soaring

Dancing to that same 70s tune, China, and why I'm backing gold

Car EV-olution accelerates Oz into pole position

Buyers (Bids)

Sellers (Offers)

Featured News