RE: RNS23 Dec 2020 13:30
Interested to see your calculation ericnat. I make it less than a third of that.
First I will eat a slice of humble pie -- I predicted there would be no significant news, and this is definitely significant. That doesn't mean we're out of the shark-infested waters by a long shot. Even if everything went perfectly it would be a long, long road back to breakeven for me and, I suspect, many others. From bitter experience I don't trust SOU as far as I could kick 'em, and that goes for Graham too.
Here's my take, open to correction. SOU had planned to be funded up to March 2021 on foot of the last raise in June. Only about 80% of that planned raise (share placing + broker option) was taken up, so it's not clear if SOU has funding through the 31-Mar end of the currently exclusivity arrangements. Let's optimistically assume they have. They then need to find working capital to take them through to LNG production, which could presumably be early to mid 2022. Additionally, they have to come up with $7m for the LNG plant supplier before any revenue starts flowing.
The HOT with the gas purchaser (RNS 29 June) appears to be still alive, and extended to the same date as the LNG plant discussions. That arrangement would bring in £2m ($2.5m) by way of a share subscription, and a $13.5m loan. That, by the way, highlights the mess they are in with the bondholders. The loan from the gas purchaser would be at an 11.5% coupon over 12 years. Why would the bondholders accept anything less, let alone the derisory 2% proposed by Graham? The existing bond coupon is at 5% on €28.8m ($35m).
There are other unknown unknowns, such as what additional works are required for LNG. The contract with the plant supplier definitely doesn't cover all of them. Then there's the tax bill and what will come of it.
Let's suppose the bond somehow gets rolled over at the existing 5%. Let's suppose the share subscription and loan from the gas purchaser covers all costs up to when LNG starts flowing. Let's suppose they manage to ramp up to the 11 MMcf/day to meet the volume commitment to the purchaser. That equates to revenue of roughly $30m annually. Out of that, the daily plant rate tots up to $13m. The coupons on the bond and loan are another $2.5m. SOU running costs are probably on the order of $5m. So gross margin after costs and operating expenses is under $10m (about a ha'penny per share if we manage to avoid any more dilution). Meanwhile SOU will have debts of $50m and a need to raise more than $100m more if it is to proceed with eventual pipeline development. That's still a mountain to climb.