Cash in and out...13 Dec 2024 11:31
Opening balance at 30th June 2024 $19.4m after $20m in less Eu most transaction costs plus existing cash
Paid out September 2024 ($4.0m) final acquisition payment, balance $15.4m
2nd October 2024 $10m EU, balance $25.4m
13th November 2024 $20m US, balance $45.4m
Initial return to investors? A guess at $35m ?
2nd April 2025 $7.5m EU, Balance $52.9m less initial return to investors and costs
2nd April 2025 Maybe $5m from EU
April 2025 Maybe $10m from US
Maximum final cash position $67.9m, minimum $52.9 less initial return and some additional transition costs
I'm ignoring EBITDA, operating costs, and interest received as we simply don't know what they are, plus rightsizing costs (hopefully minimal). The EU deal costs are baked into the initial cash position, excluding the remaining minimal rightsizing costs. The US deal costs should be lower as it is a smaller deal, there is no tech carve out, and almost all staff will go with the deal. $5m would be pessimistic I think.
Per share
I'd guess the initial return will be i.r.o. $35m given the cash balance should be somewhere up from $40m and a minimal number of staff should remain in the business.
259.23m shares in issue
$35m initial return should be i.r.o. 13.5c per share, or 10.7p
April 25 there should be somewhere between $17.9 and $32.9 less costs, so maybe $13 - $27m left to distribute allowing for $5m of costs.
$13m would be 5c, $27m 11c, or 4p to 8.7p in round numbers.
14.7p minimum to 19.4p maximum?