ThanksUpdate of regression model REVENUE projections based on quarterly data:
Adding in the last 6 months revenue data gives the FY24 revenue at $92.0m. This means that H2FY24 was $49.8m. This has not been given in quarterly amounts so I've split it (making estimates) of $23.9 Q3FY24 and $25.9m Q4FY24 based on the underlying trend and April reported record.
Up to the end of H1FY24 the (quadratic) regression model had an x^2 coefficient of 0.0352.
After adding the new data up to end of FY24 the model had an x^2 coefficient of 0.0399.
This shows that the last two quarters showed an increase in the rate of increase. Again. This means the growth is not slowing, it is still accelerating.
The model uses all the data dating back to the first reported quarterly values. This means it is now based on 84 quarters - 7 years data.
Because of the continuing rate of increase of the growth, the model lags in its projections. It projects what we should expect if the rate of growth remain steady. PNV rate of growth has grown continually. Despite this lag, it is very useful. It wasn't built to project accurately, it was designed to test if growth exceeded projections. PNV continues to do so quarter on quarter.
Projections:
The model previously projected FY24 at $85.7m and FY25 at $114.5m
Using updated figures the model projected FY24 at $88.9m (actual $92.0) and FY25 at $120.3m.
This means that by including these last half revenue numbers the FY25 projections are now up $5.8m. Every time new data is added the model steps up its projections for the future. i.e. Growth on growth continues!
Hope this is useful.
I've got my own PNV but most is in a "kids trust" account. I don't think mine will make me rich overnight, but they've got the time to be patient
...
Thanks
I think the market might be disappointed if sales are $120.3m this FY.
Macquarie are predicting sales growth at 48% and $135.8m
Great information, thanks for the heads up.Update of regression model REVENUE projections based on quarterly data:
Adding in the last 6 months revenue data gives the FY24 revenue at $92.0m. This means that H2FY24 was $49.8m. This has not been given in quarterly amounts so I've split it (making estimates) of $23.9 Q3FY24 and $25.9m Q4FY24 based on the underlying trend and April reported record.
Up to the end of H1FY24 the (quadratic) regression model had an x^2 coefficient of 0.0352.
After adding the new data up to end of FY24 the model had an x^2 coefficient of 0.0399.
This shows that the last two quarters showed an increase in the rate of increase. Again. This means the growth is not slowing, it is still accelerating.
The model uses all the data dating back to the first reported quarterly values. This means it is now based on 84 quarters - 7 years data.
Because of the continuing rate of increase of the growth, the model lags in its projections. It projects what we should expect if the rate of growth remain steady. PNV rate of growth has grown continually. Despite this lag, it is very useful. It wasn't built to project accurately, it was designed to test if growth exceeded projections. PNV continues to do so quarter on quarter.
Projections:
The model previously projected FY24 at $85.7m and FY25 at $114.5m
Using updated figures the model projected FY24 at $88.9m (actual $92.0) and FY25 at $120.3m.
This means that by including these last half revenue numbers the FY25 projections are now up $5.8m. Every time new data is added the model steps up its projections for the future. i.e. Growth on growth continues!
Hope this is useful.
I've got my own PNV but most is in a "kids trust" account. I don't think mine will make me rich overnight, but they've got the time to be patient
...
Is that $135.8 from Macquarie just sales? Or is it total revenue? Seems odd, as I think they are modelling in the same way I am to get their valuations etc.Thanks
I think the market might be disappointed if sales are $120.3m this FY.
Macquarie are predicting sales growth at 48% and $135.8m sales.
I haven't seen the latest MacQuarie analysis, so they may be factoring in some growth from new markets? But at any rate a couple of years ago I remember suggesting FY24 revenues of $90m and FY25 $125m so that's still on track as far as me and Kick's model are concerned. $104m was simply a pleasant surprise. But I wouldn't be at all surprised to see FY25 at $130m or slightly more. Kick's model averages things out over 7 years, so an unexpected blip up for one year doesn't have as much influence on the next year's target. We'll see I guess. But the Financial Report will be interesting in August and the AGM.Thanks
I think the market might be disappointed if sales are $120.3m this FY.
Macquarie are predicting sales growth at 48% and $135.8m sales.
I was just trying to see if I could get their report but it seems they dont offer it or at least not for free through their platform so I've just got the snippet from refinitivIs that $135.8 from Macquarie just sales? Or is it total revenue? Seems odd, as I think they are modelling in the same way I am to get their valuations etc.
Of course, given history, we are likely to exceed the baseline model Ive set up.
My optimistic hope would be for FY25 revenue including BARDA to be around $135m and FY26 to be $195m... so that would perhaps be $125m in sales for 2025 and $185m in sales for for 2026. Don't know how that will align with Kicks graph or MacQuarie, but if it should come to pass I think everyone will be very happy.Is that $135.8 from Macquarie just sales? Or is it total revenue? Seems odd, as I think they are modelling in the same way I am to get their valuations etc.
Of course, given history, we are likely to exceed the baseline model Ive set up.
Forgot to say that yes they are factoring in India - made special mention of it in another snippetI haven't seen the latest MacQuarie analysis, so they may be factoring in some growth from new markets? But at any rate a couple of years ago I remember suggesting FY24 revenues of $90m and FY25 $125m so that's still on track as far as me and Kick's model are concerned. $104m was simply a pleasant surprise. But I wouldn't be at all surprised to see FY25 at $130m or slightly more. Kick's model averages things out over 7 years, so an unexpected blip up for one year doesn't have as much influence on the next year's target. We'll see I guess. But the Financial Report will be interesting in August and the AGM.
DW just shared the report. These 2 stand out.Forgot to say that yes they are factoring in India - made special mention of it in another snippet