RE: AGM30 Oct 2020 19:28
CB
On timescale, as Sphinx says, ByHealth will have to buy Fruitflow from DSM, so, and there's a bit of guesswork here, it should be recognised in our accounts within a few months. How they roll out any new products, and the price they pay for FF is probably more important than the timing.
I guess you have to work out what potential significant multiples by volume and multiple by value might mean in terms of cash received by Provexis ? The wording suggests that, not unreasonably, that the volumes of Fruitflow that ByHealth intend to buy mean they'll be getting it cheaper than most, if not all, of DSM's customers.
So, if for example, "Potential sales volumes remain at a significant multiple of existing Fruitflow sales." meant sales volumes were 5 or 6 times existing volumes, then maybe "potentially at a multiple of Fruitflow's existing annual sales." means the value of those sales is 2 or 3 times existing sales ?
I think those are reasonable assumptions, though others will likely disagree and put forward a coherent argument for a higher cash value of sales than 2 or 3 times. Anyway, if you assume our share of the profit remains constant, then, once By-Health are fully up and running, we could well be looking at receiving 3 or 4 times ( what we currently get, plus the extra generated from By-Health sales ) what we currently do via the AA. So that might be 700 to 930k , which, assuming our costs are fixed, would give us a profit of something in the order of 400 to 600k.
Would we get that level of cash immediately ? Probably not, I'd guess By-Health would start relatively slowly, but I'd be surprised if the initial 12 month uplift to our share of the AA wasn't well in six figures and, assuming retail sales went well, would rise pretty quickly to the 700 to 930k which is my guess.
Another way of looking at the numbers is to make a stab at retail sales and work backwards. If By-Health fairly quickly get to retail sales value of 50 to 100 million pounds then cost of goods might be about a third of that, so 16 to 33 million ? Maybe half of that cost of goods is the cost of Fruitflow, so that's 8 to 16 million to DSM. Guessing an operating margin of 20% on FF for DSM would give a profit to share of 1.6 to 3.2 million ? What's our % share ? No-one knows, but if it's 50%, then that'd be 800 to 1600k to us, which is in the same sort of ballbark to the figure I'm guessing at from the info Ford's put in the Annual Report.
All of that could, of course, be complete and utter testicles, and it wouldn't be the first time I've typed *******s about PXS
BB