RE: Cash25 Apr 2021 23:50
“Therefore likely current cash as at 30th April would be around €147m“
@ShaunP, you’re omitting the likely material receivables balance at the end of Q4. Below are my estimates;
We know H2 EBITDA was at least €161m, applying a tax rate of 20%, this would left profit after tax of $129m.
If you were to plug in that Payables, Receivables & Inventory remained the same from 30/06/20 until 31/12/20, the theoretical cash balance at year end should have been;
Cash at 30/06 - €19.6m
Cash generated in H2 : €129m
Less CAPEX (IT-IS) -£6.5m
Total= ~ €140m
As actual cash was €101m, we can therefore deduce that receivables most likely increased from the €28m balance given at 30/06, unsurprising given the increase in revenues. I find it unlikely that they increased their inventory beyond €15m, and Payables were only €16m, so can’t influence cash that much.
Adding Q1 21 + April and you’re likely looking at $170-200m.
Whichever it is, it’s an incredible cash position for a £300m market cap diagnostics company! Obviously all those balances ignore the DHSC dispute. We’ll find out for sure on 29th June...