RE: what's the risk?18 Apr 2023 12:56
Some reverse engineering of cash balances, starting from Interims H1 22:
"· Cash at 30 June 2022 was £2.56m ;
cash used in operating activities £997,506. Cash absorbed by operating activities before working capital movements improved by £309,342 to £579,451. However, this was offset by working capital movements...mainly due to an increase in trade receivables by £485,413"
Cash today 0.8mln, i.e. a drop of 1.8mln, out of which 830k is DVRG net debt (net increase over H2 22, from 1.4mln total - it was 570k at 30 June 22) and 400k (?) other working capital needs (sales to 3rd parties); this means that oper. expenses are running appx at 100k per month (600k say for H1 23).
MSYS has 0.8mln today plus 0.5mln due by taxman and needs 300k opex to end of H1 23; so it has 1mln left to finance its 2mln sales (so far) which, @65% GPM, implies 700k spending in order to receive another 1.3mln in Gross revenues.
So, I think we are ok?