Trading Update20 Aug 2023 08:02
part 1:
i have done some *** packet workings for my view of the revenue number for the trading update. source documents i have used for my analysis include the h1 report and cenkos forecast.
this is the workings from my ***-packet, of course i am an uneducated dreamer shareholder but anyway i have a range.
h1:
revenue was $24.4m
loss was $5.4m
some *** packet numbers:
cenkos:
revenue $53.5m
loss $15.2m
for the full year
so to do in h2
revenue $29.1m
loss $9.8m
so oem first (includes aviation)
- h1 royalty revenue = £3.1m, per quarterly kpis this is for 253k units.
- q3 was 173k units, i am assuming 200k for q4 (same growth rate) = 387k units and $4.7m revenue
call it $1.5m upside
nre is $4.7m for h1, we would have some vw in that but with vw so large i can assume nre will increase 25%.
so call it a $1.2m upside
licensing
- magna was $5.4m in h1.
- trying to work out how they did that, it was $17.5m over 3 years and $10m of that paid upfront.
so there will be an element in h2.
- h2 we have the collins upfront payment of $3m. (of the $10m).
- for now i am going to assume license revenue is flat
that all gets me $15.7m ish for oem, lets call it $16m
so we need $29m for h2 and $16m comes from oem
fleet therefore needs $13m
h1 fleet was $10.3m
the big kicker should be hardware and installations.
driver monitoring in h1 was $5.2m, thats the recurring revenue so can only ever increase.
at h1 report they state "annualised" as $11.9m so divide by 2 is $5.95m and add a modest 10% increase for new i get $6.5m.
an increase of $1.3m.
royalties is cat, i will assume flat, nre also flat.
so fleet hardware
h1
units 1,536 revenue $1.9m
well we know that in q3 they did. 1,854 new units sold and 1,294 replaced (oz specific 3g issue)
so q3 alone using assumed unit rate from h1 i get, 3,148 units which is revenue of $4m.
fleet
monitoring $6.5m
royalty $1m
nre $2.1m
hardware $4m
total = $13.6m
so this is my full year assumptions for other elements but known hardware sales to end q3 only.
then i add oem of $16m, gets me to exactly the cenkos forecast of $29.1m
key point =
so i get to a place that all hardware sales in q4 are upside to the cenkos overall forecast of $53.5m .
tbc