My attempt at back of the envelope calcs of the potential Q2...

My attempt at back of the envelope calcs of the potential Q2 FY22 revenue figures as it stands...

Q1 FY22 Unaudited Rev - $469k

Whola/Mastercard Track BNPL expected Rev per qtr - $300k (30% adoption rate, payment & lend flow of $5M per month)

Greenshoots Ecommerce to leverage international expansion - (Rev unknown)


We now know there is up to $100M per month lending & payment demand.

Once the full $100M per month lending & payment demand is realised, you get a value of $2M per month of Revenue based off the Whola deal (2% min gross fee).

The question is how much $100M per month lending & payment demand will be utilised in Q2 FY22?

I think we are currently looking at a minimum of $770k Rev for the Q2 FY22. (470K + Whola deal $300K)

Once the full $100M per month lending & payment is utilised we are potentially looking at $6.47M per qtr. (current $469K rev + $6M rev from lending)

In saying that, this may take a while to establish the $100M debt warehouse..This also doesn't include any rev from future acquisitions or new deals similar to whola that increases the 100M demand.

Please let me know if anyone reads differently.. Cheers