@wattiez -
Total acquisition cost for Diasource was €15,400,000
Net Cash paid to Diasource was €5,293,452 (Cash generated from 2015 Calendar Year €2,406,548 )
Vendor Financing was for €7,700,000 Euro
Earn out at Annual Report estimated at €3,445,398
The first vendor financing payment was made in July 2016 of €962,500 plus interest
The next payment of €962,500 is due in Jan 2017 and can be paid out of Diasource free cash
So total net cost Anteo paid assuming this earnout amount is
= €5,293,452 (Paid in cash out of Rights Issue Dec 2015)
+ €7,700,000 + €3,445,398
= €16,438,850 = $23,305,946 AUD
Diasource Revenue January - June 2016 €8,068,056
Profit on this 6 month period was €783,191
Adding in the $2m usd Egyptian government contract and current growth my guesses are annual profits are in the range of €1,750,000 to €2,000,000 ($2.5m - $2.8m AUD Profit pa)
Anteo at its lowest prior to BBI or POC1 averaged a mcap of around $40m AUD (2011 - 2013)
This was prior to the working partnerships with Cook Medical
Prior to Anteo partnering with ATOMO to develop a Troponin POC test into the $470m AUD Cardiac POC market
Prior to Anteo partnering with ELLUME to develop the POC Flu test and others which has been through Clinical trials with Anteos teschnology
Prior to Anteo partnering with PLANET INNOVATION to develop the NPLEX Point of Care device
Partnering with the DMTC - Defence Materials Technology Centre“This represents the first step in moving into the Medical Countermeasures Program that is administered through the DMTC
So IMO while Anteo was backed into a corner as a result of poor funding choices with the Canadian CN and then having to use Bergen they are now in a much stronger position
Undervalued until debt is sorted then it is a new game
There are enough common players involved that would be more than interested in Anteo now IMO
- Forums
- ASX - By Stock
- ADO
- Takeover Target
Takeover Target, page-7
-
- There are more pages in this discussion • 80 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add ADO (ASX) to my watchlist
(20min delay)
|
|||||
Last
2.2¢ |
Change
0.000(0.00%) |
Mkt cap ! $54.31M |
Open | High | Low | Value | Volume |
2.2¢ | 2.3¢ | 2.1¢ | $34.25K | 1.561M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
3 | 695087 | 2.1¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
2.2¢ | 100757 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
3 | 695087 | 0.021 |
7 | 313601 | 0.020 |
7 | 861397 | 0.019 |
7 | 2261668 | 0.018 |
4 | 190661 | 0.017 |
Price($) | Vol. | No. |
---|---|---|
0.022 | 100757 | 1 |
0.023 | 208083 | 2 |
0.024 | 1030300 | 4 |
0.025 | 1238770 | 10 |
0.026 | 45454 | 1 |
Last trade - 16.10pm 09/09/2024 (20 minute delay) ? |
Featured News
ADO (ASX) Chart |