BCC beam communications holdings limited

0.00%

13.0¢

Zoleo Units in Use, Subscriptions, Royalties and Profits, page-2

First 2 Last

StealthInvest

2,076 Posts.

614

16/09/21

12:06

Post #: 56113823

Originally posted by Roy2U: ↑
Part 1 - Units in Use and Subscriptions out to end FY23 (Royalties and Profits to follow on this new thread).The following are my updated numbers (last shared for comment on 17th August 2021 Post #: 55342376), which IMO are a reasonable basis for estimating future quarterly Royalties and Profits (further analysis to follow shortly) - refer below table for facts and method used:

Quarter Units Ordered Units Shipped & Invoiced to JV Units Starting Plans Units exiting Plans Total Units in Use World-wide Units Starting Use in ANZ Total Units in Use in ANZ % in Use in ANZ Units Starting Use in EU Total Units in Use in EU Units Used in NA
3Q FY20 5000 3876 0 0 0 0 0 0.0% 0 0 0
4Q FY20 5000 2400 1000 0 1000 0 0 0.0% 0 0 1000
1Q FY21 12750 3500 2876 20 3856 160 160 4.1% 0 0 3696
2Q FY21 12500 11500 2400 77 6179 123 283 4.6% 0 0 5896
3Q FY21 12500 8500 3500 124 9555 282 565 5.9% 0 0 8990
4Q FY21 22000 10500 11500 191 20864 725 1290 6.2% 0 0 19574
1Q FY22 27480 13000 8500 417 28947 800 2090 7.2% 0 0 26857
2Q FY22
15500 10500 579 38868 1000 3090 7.9% 0 0 35778
3Q FY22
18000 13000 777 51091 1250 4340 8.5% 0 0 46751
4Q FY22
21000 15500 1022 65569 1500 5840 8.9% 0 0 59729
1Q FY23
24000 18000 1311 82257 1750 7590 9.2% 250 250 74417
2Q FY23
28000 21000 1645 101612 2050 9640 9.5% 924 1174 90798
3Q FY23
32000 24000 2032 123580 2400 12040 9.7% 1474 2648 108892
4Q FY23
37000 28000 2472 149108 2900 14940 10.0% 2248 4896 129273
TOTAL 97230 228776

Data provided by Beam (some very minor inaccuracies in timing & taking values off graphs likely)

Scope: This analysis covers Royalties and profits from subscription revenue; not legacy business or product sales

Facts: Units shipped & Invoiced each Qtr now disclosed by BCC in graph (numbers approx)

Total Australian subscriptions now disclosed by graph (numbers approx)

Beam received orders for 69,750 Zoleo devices from the JV and shipped 43,195 units to the end of FY21

FY20 AR discloses that 6276 units were invoiced and shipped in FY20

FY21 AR discloses that 33919 units were invoiced in FY21

Beam also announced on 16 August 2021 that they have received another order from the JV for 27,480 units

Beam forecasts 15K subscribers across Beam’s territories by end of FY23

for simplicity the first 1000 units shipped in 2Q FY20 are included in 3Q shippings

Method: Start with data provided by Beam (Green highlights)

Adopt Beam's expectation of 15,000 units in use in ANZ by end FY23

Assume minimal increase in ANZ units during 1Q FY22 due to Covid restrictions

Allow 1 to 3 quarters (2 quarters on average) to convert orders to "shipped and invoiced"

Allow 2 more Quarters on average after units are shipped & invoiced before commencing plans

Use a churn rate in each Quarter of 2% (approx 8% annually) of total units in use

EU units commencing use is 25% of NA at the same period after sales start in 1Q FY23

Calculate NA units from total invoiced with phasing, less units in ANZ and EU

Expand
Assuming your table gives you high conviction Roy you need to update the list of stocks in your post footer to include BCC

BCC Price at posting: 25.0¢ Sentiment: Buy Disclosure: Held

4 Upvote

0 Great analysis

Top Stories

ASX Market Close: Fading miners drag bourse as iron ore price slumps | July 25

ASE

Astute delivers high-grade lithium hits at Red Mountain

FTL

Firetail scoops up untested land around Excelsior – including juicy mineralisation target

What is going on here? Watch out for DroneShield, Pure Hydrogen, and Nel ASA

Listen: HotCopper Wire Podcast 019 – Dreaming of the 9,000s

Friday's HotCopper trends: Renascor concentrate, Larvotto raise | July 25

Rokeby, BHM, more: The 10 hot stocks HotCopper users watchlisted in Week 30

RNU

Renascor produces graphite concentrate at Siviour, right on time to meet ex-China demand

Most investors will get this earnings season wrong. Will you?

SGQ

St George banks $5M from placement to ramp up Araxá Rare Earths Project

First 2 Last

Add to My Watchlist

What is My Watchlist?

A personalised tool to help users track selected stocks. Delivering real-time notifications on price updates, announcements, and performance stats on each to help make informed investment decisions.

(20min delay)
Last 13.0¢		Change 0.000(0.00%)		Mkt cap ! $11.23M

Open	High	Low	Value	Volume
0.0¢	0.0¢	0.0¢	$0	0

Buyers (Bids)

No.	Vol.	Price($)
1	31500	13.0¢

Sellers (Offers)

Price($)	Vol.	No.
15.0¢	17647	1

View Market Depth

No.	Vol.	Price($)
1	31500	0.130
1	4000	0.125
3	28367	0.120
1	40000	0.100
1	250000	0.093

Price($)	Vol.	No.
0.150	17647	1
0.155	82364	2
0.160	16767	1
0.165	4444	1
0.180	100000	1

Last trade - 16.21pm 25/07/2025 (20 minute delay)

BCC (ASX) Chart

Day chart unavailable

Zoleo Units in Use, Subscriptions, Royalties and Profits, page-2

ASX Market Close: Fading miners drag bourse as iron ore price slumps | July 25

Astute delivers high-grade lithium hits at Red Mountain

Firetail scoops up untested land around Excelsior – including juicy mineralisation target

What is going on here? Watch out for DroneShield, Pure Hydrogen, and Nel ASA

Listen: HotCopper Wire Podcast 019 – Dreaming of the 9,000s

Friday's HotCopper trends: Renascor concentrate, Larvotto raise | July 25

Rokeby, BHM, more: The 10 hot stocks HotCopper users watchlisted in Week 30

Renascor produces graphite concentrate at Siviour, right on time to meet ex-China demand

Most investors will get this earnings season wrong. Will you?

St George banks $5M from placement to ramp up Araxá Rare Earths Project

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

Quarter	Units Ordered	Units Shipped & Invoiced to JV	Units Starting Plans	Units exiting Plans	Total Units in Use World-wide	Units Starting Use in ANZ	Total Units in Use in ANZ	% in Use in ANZ	Units Starting Use in EU	Total Units in Use in EU	Units Used in NA
3Q FY20	5000	3876	0	0	0	0	0	0.0%	0	0	0
4Q FY20	5000	2400	1000	0	1000	0	0	0.0%	0	0	1000
1Q FY21	12750	3500	2876	20	3856	160	160	4.1%	0	0	3696
2Q FY21	12500	11500	2400	77	6179	123	283	4.6%	0	0	5896
3Q FY21	12500	8500	3500	124	9555	282	565	5.9%	0	0	8990
4Q FY21	22000	10500	11500	191	20864	725	1290	6.2%	0	0	19574
1Q FY22	27480	13000	8500	417	28947	800	2090	7.2%	0	0	26857
2Q FY22		15500	10500	579	38868	1000	3090	7.9%	0	0	35778
3Q FY22		18000	13000	777	51091	1250	4340	8.5%	0	0	46751
4Q FY22		21000	15500	1022	65569	1500	5840	8.9%	0	0	59729
1Q FY23		24000	18000	1311	82257	1750	7590	9.2%	250	250	74417
2Q FY23		28000	21000	1645	101612	2050	9640	9.5%	924	1174	90798
3Q FY23		32000	24000	2032	123580	2400	12040	9.7%	1474	2648	108892
4Q FY23		37000	28000	2472	149108	2900	14940	10.0%	2248	4896	129273
TOTAL	97230	228776

	Data provided by Beam (some very minor inaccuracies in timing & taking values off graphs likely)

Scope:	This analysis covers Royalties and profits from subscription revenue; not legacy business or product sales

Facts:	Units shipped & Invoiced each Qtr now disclosed by BCC in graph (numbers approx)
	Total Australian subscriptions now disclosed by graph (numbers approx)
	Beam received orders for 69,750 Zoleo devices from the JV and shipped 43,195 units to the end of FY21
	FY20 AR discloses that 6276 units were invoiced and shipped in FY20
	FY21 AR discloses that 33919 units were invoiced in FY21
	Beam also announced on 16 August 2021 that they have received another order from the JV for 27,480 units
	Beam forecasts 15K subscribers across Beam’s territories by end of FY23
	for simplicity the first 1000 units shipped in 2Q FY20 are included in 3Q shippings

Method:	Start with data provided by Beam (Green highlights)
	Adopt Beam's expectation of 15,000 units in use in ANZ by end FY23
	Assume minimal increase in ANZ units during 1Q FY22 due to Covid restrictions
	Allow 1 to 3 quarters (2 quarters on average) to convert orders to "shipped and invoiced"
	Allow 2 more Quarters on average after units are shipped & invoiced before commencing plans
	Use a churn rate in each Quarter of 2% (approx 8% annually) of total units in use
	EU units commencing use is 25% of NA at the same period after sales start in 1Q FY23
	Calculate NA units from total invoiced with phasing, less units in ANZ and EU

Zoleo Units in Use, Subscriptions, Royalties and Profits, page-2

Top Stories

ASX Market Close: Fading miners drag bourse as iron ore price slumps | July 25

Astute delivers high-grade lithium hits at Red Mountain

Firetail scoops up untested land around Excelsior – including juicy mineralisation target

What is going on here? Watch out for DroneShield, Pure Hydrogen, and Nel ASA

Listen: HotCopper Wire Podcast 019 – Dreaming of the 9,000s

Friday's HotCopper trends: Renascor concentrate, Larvotto raise | July 25

Rokeby, BHM, more: The 10 hot stocks HotCopper users watchlisted in Week 30

Renascor produces graphite concentrate at Siviour, right on time to meet ex-China demand

Most investors will get this earnings season wrong. Will you?

St George banks $5M from placement to ramp up Araxá Rare Earths Project

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News