Understanding the figures and my take on where we are.30 Mar 2022 16:42
Nothing really new in the results that the TU and presentations didn’t already provide
However, there was a nice simple table which broke things into segments and helps illustrate what we need to happen going forward.
OEM Loss of $6.495m
Aftermarket Profit of $844k
Other Loss of $8.124m
Total Loss of $13.775m for 6 months.
So, what needs to happen to turn that into a profit, and when will that happen?
To keep things simple, I’ll largely ignore getting into any detail re Aftermarket. As currently that growth doesn’t make that much difference to the overall profit/loss situation. It’s a nice to have, but OEM is where we need to deliver to make a serious difference.
Let’s assume that profit for aftermarket grows at 15% going forward, in any calcs below.
That being the case then OEM revenue is what is needed to make up the $13.775m loss.
Using the slides from previous presentations and pipeline of orders I’ve assumed the company has the following expectations in my table below. *note - these were taken before Paul suggested that its likely we will get into China through third parties such as Qualcom. That will improve the overall situation, but not in the immediate (pre-break-even) future, in my opinion.
Year Auto units Revenue in $AUD
2021 110,000 $1,248,500
2022 600,000 $6,810,000
2023 1,000,000 $11,350,000
2024 3,200,000 $36,320,000
2025 16,000,000 $181,600,000
2026 26,400,000 $299,640,000
2027 34,400,000 $390,440,000
2028 44,800,000 $508,480,000
The above assumes we charge $11.3 per unit. Which can be deducted from previous presentations, and we win the majority of the RFQ's
So, if we lost 13.775 in six months, we need to see additional revenue of at least 27.5m from OEM before we break even. Let’s say 27m if aftermarket makes an extra 0.5m
I suspect it needs to be a little more than that, as our costs are increasing with extra staff, in going for the potential growth.
So, if you believe my chart projections above, financial year 2024, (which is July 2023 to June 2024), is when we should break even. As OEM revenue hits $36m
I don’t believe anything that could come along, from the myriad of opportunities that may emerge can change that. Basically, because as we have seen with the business we are in, everything takes 2 years from announcement to actually putting some bread on the table.
So, there is little that can change the financials from now until 2024. But new stuff could enhance the post 2024 situation.
After that, things get interesting.
2025 is the big year as auto units increase by some 400%, and its here that we should start to make some real money.
After that (if we are still here) it’s all downhill.
As I’ve said before whilst the reward will be very nice when we get there, we need to be patient for a couple of more years. Keep a core holding and trade a few until then is my current policy.
Other than a takeover I don’t see this rerating massively for at least 18 months.