For Input - 20/21/22 Profit26 Jan 2019 08:20
Given there is no real guidance and that research is not making forward projections I thought it would be fun to have a bash, in the simplest way possible, at making some projections about profitability going forward. Please add input.
1. We have been told on a run-rate bases we will be EBITA positive by the end of this year. Using the first half accounts and doubling them gives us a revenue of 4.1 million and a LIBTA of - 1.32 million. So logically to eliminate a LIBTA hole of 1.32 million we would need to add revenue of @ 1.88 million at 70% margin. So that gives us year end revenue of 5.98 million as our EBITDA breakeven and the base for our 20/21/22 revenue projections. So if we exclude Chondromimetic as a separate item and grow our revenues at 15% per year and keep gross margins at 70%. Our FY 20 revenue becomes 6.87 million (EBITDA of 890k), FY 21 revenue of 7.9 million (EBITDA of 1.92 million), FY22 revenue of 9.08 million (EBITDA 3.1 million). So I have not inflated the SG&A since the base year I will correct for that by only taking in 85% or the EBITDA figure in to the final calculation.
2) Chondromimetic - I reckon GOP for this product is going to be @ 650 and I am using 1.5 sales per treated patient. I am going to be very conservative here with respect to uptake 800 patients FY20 (1,200 unit sales), 1,600 patients FY 21 (2,400 unit sales), 3,200 patients FY22 (4,800 unit sales). So that would equate to an additional contribution to EBITDA of FY20 -780k, FY21- 1.56 million, FY 22 - 3.12 million. Again will only take 85% of these figures to allow for higher SG&A costs.
That gives us
FY2020 EBITDA of -1.4 million - based on todays 13 million market cap = 9.2 x EBITDA
FY2021 EBITDA of - 2.9 million - based on todays 13 million market cap = 4.5 x EBITDA
FY2022 EBITDA of - 5.2 million - based on todays 13 million market cap = 2.5 x EBITDA
I have not factored in a capital raise, one may well be likely but I think there is a chance they can get away with out one. I also accept the Chondromimetic is a wild card and the sales, certainly in years 2 and 3 could be off in either direction by multiples of my numbers. If these number are even in the ball park the stock looks very cheap to me.