RE: Almost there30 Jun 2025 17:55
Just a quick example (it could be one of many) of just how preposterous NASA1's figure are...
"2025E: ~£100 million (annualized based on H1 figures)"
So that's $137 million based on annualising, multiplying by 2, the first half figures. NASA1 thinks, therefore, that the company generated 137/2= $68.5 million in cash in 1H 2025.
Let's look, however, at what actually happened to cash. Cash as of 31 December 2024: $102 million. Cash as of 19 June 2025 (close enough to end 1H for these purposes): $100 million. $25 million dividend paid in 1H. Cash generation from operations, ie adjusting for the dividend, $23 million. That's a long way from $68.5 million.
What's more, the $23 million included c$10 million of one-off CRP balance ex receivables. (80% of the 2024 YE CRP adjusted for the CRP in the receivables.) There's also about $9m of receivables recovery in 1H 2025. Subtract both of these off. Then you need to (potentially) add back the cash outflows that took place in Q2, largely associated with management compensation, that reduced the expected cash balance by about $12 million. Let's use 23-10-9+12=$16m as a far more realistic number. With declining production it would be a mistake to just multiply this by two as an estimate for the year but what the heck: $32 million versus NASA1's $137 million.
I'm all for being bullish but I will call BS when I see it.