RE: Motley fool changes its tune on Ukog22 Dec 2019 14:32
There are two separate accounts that figures are being plucked from - the Consolidated income statement and the Cash Flows statement.
The Consolidated income statement shows the loss of £1.717mm which Motley quote. The main element of this is the operating loss of £1.555mm, made up of revenue of £103,000 less costs of £43,000 (Horndean), so +£60,000, Admistrative expenses of £1.560mm, Forex loss of £19,000, depletion and impairment of £41,000 and other income of £4,000. There is no mention of the income from test oil sales.
The Operating loss of £1.555mm is carried across to the cash flow statement (without the £4,000 'other income') as an operations loss of £1.559mm.
The cashflow statement specifically stated that the £1.773mm revenue is from test oil sales, and as the Horndean production is already accounted for in the Operating loss of £1.559mm there seems to be a discrepancy between the £1.62mm revenue from test oil mentioned in the text and the £1.773mm in the consolidated cashflow statement. Possibly because of the treatment of that revenue in the UKOG specific accounts.
The Cash Flow statement therefor shows, the Operating loss of £1.559mm, Oil revenue of £1.773mm, Expenditures on exploration & evaluation assets £3,975mm and other inflows and outflows that give an additional net loss of £1.383mm (ie not hidden, all listed applegarth ).
The group started the period with £12.427mm in the kitty and ended with £7.282mm meaning a £5.145mm loss for the period net of the oil revenue/s. Since then they've raised £11mm, given £5mm to Tellurian produced about 39,000bbls and drilled HH-2z.
I make that revenue of about £2mm from HH-1 (OP av ca. $65, Exch av ca.$1.27/£1), net income of £90,000 from Horndean (9 months @£10,000), maybe £3mm to drill the well (probably more but....) and monthly expenditure of about £900,000 (9 months = £8.1mm) ie less than the 6 month accounts indicate and less than that indicated by the statement by SS that at end June there was 'less than £8mm left' although £3.5mm had been raised + 3 months oil revenues.
Oil produced ca 14,000bbls = ca £700,000 revenue + £7.282mm left end March + £3.5mm raised = £11.5mm which with less than £8mm left end June suggests about £3.5mm net spent in 3 months ie about £1.16mm per month.
I make that about £4.3mm left in the kitty, food for thought with regard to the future programme.