PCK

0.00%

3.2¢ painchek ltd

Ah...that once off performance share based payment. Nothing to...

First 15623 Last

Share
Profile

Follow
fattchoi

6,720 Posts.

4415

23/06/20

14:48

Post #: 45395109
Share

Originally posted by elpassive ↑

And then you add $8.3M with (one-off) share expense from the director sell to give in your case $10m- $11M. Without the director sell, my assumptions will be like yours with $1M-$3M loss. Have a look at the 1st half yearly of FY20 The number circled in red will come through in the FY20 report.

Around $3M gov grant recognised this FY20, R&D grant - $1.5M (I think only 1 of the $798K receipts have been recorded soo another on the way?). SaaS revenues of ~ $300k (I assume as 1/2 beds convert to government trial, where RAC does not pay for beds with cognitive impaired residents). So around $4.8M when you add up the revenues.

Costs being COGS, R&D, S&M, Product development. To make a general assumption $400K/month makes sense so around $5M in expenses. Then you add share based expense of $8.3M to make $13.3M in total expense.

When you do the rough calc ~ $4.8M - $13.3M = a loss of around $8.5M (Giving the optimistic case of a loss at $7M is a bit of a stretch when I now think about it )

In terms of cash flow, which is the key metric that matters of all companies right now, sitting on $6.4M cash. Assuming Painchek streamlined costs this quarter (Q4FY20) from $1.6M in Q3FY20 to $1.4M, then net cashflow should be $650k.

In this quarter there was $1.25M gov grant. Assuming $0.8M R&D grant (was also given, not confirmed) then cash inflow this quarter would be $2.05M. Hence net cashflow = $2.05M - $1.4M = $0.65M = $650k.

Cashflow at FY20 expected to be $7.05M

Those are my assumptions for FY20 numbers

Expand

Ah...that once off performance share based payment. Nothing to see here as far as I am concerned. That was done to death so moving on.....

PCK Price at posting: 12.0¢ Sentiment: Buy Disclosure: Held
6 Upvote

0 Great analysis

Reply

Top Stories

ENV

Enova Mining unveils "high-grade" REE drill hits at Coda North, Brazil

MLS

Metals Australia kicking off plant study at Lac Carheil; Canadian tariff tailwind potential

NAM

Olam Agri raises Namoi takeover offer to 75 cents a share and receives shareholder backing

MM8

Medallion Metals kicking off 15,000m drill run at Ravensthorpe gold play

Week 37 Wrap: HotCopper likes Cuban oil; markets shrug debate off for Putin; firebrand quant says social media a market threat

Dale Gillham's weekly wrap: US fracking support boosts outlook for Australian gas stocks

MKG

Mako sniffs gold at 170 g/t at Cote d’Ivoire's Napié play

ASN

Utah authorities sign off on Anson's lithium extraction plans at Green River

VUL

Vulcan appoints investment bank and M&A veteran to board

AZY

Antipa divests its Citadel interest to JV partner Rio for A$17M, refocuses on Minyari Dome

There are more pages in this discussion • 4,790 more messages in this thread...

First 15623 Last

Add PCK (ASX) to my watchlist

(20min delay)
Last 3.2¢		Change 0.000(0.00%)		Mkt cap ! $52.34M

Open	High	Low	Value	Volume
3.2¢	3.2¢	3.2¢	$4	122

Buyers (Bids)

No.	Vol.	Price($)
1	111363	3.2¢

Sellers (Offers)

Price($)	Vol.	No.
3.5¢	100000	1

View Market Depth

No.	Vol.	Price($)
1	111363	0.032
2	158934	0.031
7	1507000	0.030
4	9313448	0.029
2	125000	0.028

Price($)	Vol.	No.
0.035	100000	1
0.037	125000	1
0.038	29998	1
0.039	200000	1
0.040	50000	1

Last trade - 15.42pm 13/09/2024 (20 minute delay)

PCK (ASX) Chart

Ah...that once off performance share based payment. Nothing to...

Enova Mining unveils "high-grade" REE drill hits at Coda North, Brazil

Metals Australia kicking off plant study at Lac Carheil; Canadian tariff tailwind potential

Olam Agri raises Namoi takeover offer to 75 cents a share and receives shareholder backing

Medallion Metals kicking off 15,000m drill run at Ravensthorpe gold play

Week 37 Wrap: HotCopper likes Cuban oil; markets shrug debate off for Putin; firebrand quant says social media a market threat

Dale Gillham's weekly wrap: US fracking support boosts outlook for Australian gas stocks

Mako sniffs gold at 170 g/t at Cote d’Ivoire's Napié play

Utah authorities sign off on Anson's lithium extraction plans at Green River

Vulcan appoints investment bank and M&A veteran to board

Antipa divests its Citadel interest to JV partner Rio for A$17M, refocuses on Minyari Dome

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

Ah...that once off performance share based payment. Nothing to...

Top Stories

Enova Mining unveils "high-grade" REE drill hits at Coda North, Brazil

Metals Australia kicking off plant study at Lac Carheil; Canadian tariff tailwind potential

Olam Agri raises Namoi takeover offer to 75 cents a share and receives shareholder backing

Medallion Metals kicking off 15,000m drill run at Ravensthorpe gold play

Week 37 Wrap: HotCopper likes Cuban oil; markets shrug debate off for Putin; firebrand quant says social media a market threat

Dale Gillham's weekly wrap: US fracking support boosts outlook for Australian gas stocks

Mako sniffs gold at 170 g/t at Cote d’Ivoire's Napié play

Utah authorities sign off on Anson's lithium extraction plans at Green River

Vulcan appoints investment bank and M&A veteran to board

Antipa divests its Citadel interest to JV partner Rio for A$17M, refocuses on Minyari Dome

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News