How much cash left?12 Feb 2020 21:03
my view maybe up to £2.5mm at end January
Here’s my justification and calculation:-
Last consolidated cash flow account (6 months to 31 March 2019) had cash out of £7.711mm and cash in £2.567mm. Due to rounding UKOG calculated this as a net change of cash of minus £5.145mm.
Cash out of £7.711mm is about £1.285mm per month.
Starting the period with £12.427mm they ended with £7.282mm.
At end June SS stated there was less than £8mm left.
During the 3 months end March to end June UKOG raised £3.5mm. . Approximate HH oil produced during these 3 months was 14,000bbls = about £700,000 gross revenue + £30,000 from Horndean. (March accounts 6 month revenue from Horndean? was £103,000 with cost of sales £43,000 = £10,000 per month)
So cash in was about £4mm (assume the £3.5mm had a fee to pay), but cash left (less than £8mm) was only £700,000 more than left at end March. So £3.3mm gross was spent or £1.1mm per month.
Since end June up to end January about 32,000bbls has been produced (397*215 = ca 85,355 – 54,000). So revenue from HH over these 7months is about £1.65mm (OP av ca. $65, Exch av ca.$1.27/£1) + £5.5mm from YA and £2mm from a mystery ii + £70,000 from Horndean - say about £9.5mm add that to the ‘less than £8mm’ at the start of the period gives £17.5mm.
Outgoings have probably continued at £1mm per month (£7mm), perhaps more recently with all the additional kit more, drilling HH-2/2z say £3mm (maybe more) and £5mm to Tellurian. So outgoings totalled in my opinion probably more than £15mm.
So perhaps £2.5mm left at end January.
I suspect posters will claim outgoings won't be £1mm per month (less than the previous 9 months) - saying over the Sept 2018 to end March 2019 period there were extraordinary costs, and for the 7 months since they've stopped (with no evidence to support).
‘Therefore, the Board seeks approval to increase its authority to allot and issue shares so that it can act swiftly to establish Production via an ability to fund the Company's Horse Hill FDP and to ensure that the Second Deferred Payment can be satisfied.’
So what's the point they start to worry about a 'cushion'? How much will a workover rig or coiled tubing unit cost and for how long will it be needed, and there's a lot of extra kit on site. Act swiftly anyone?