SI
SI
discoversearch

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor.  We ask that you disable ad blocking while on Silicon Investor in the best interests of our community.  If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.
Microcap & Penny Stocks : REFR Since Gauzy -- Ignore unavailable to you. Want to Upgrade?


To: dimtint who wrote (89)8/9/2024 11:21:25 AM
From: dimtint  Read Replies (1) | Respond to of 1807
 
Just playing with numbers may well be OT or dead wrong

from the Gauzy 2q24 slides
$36.2 million in backlog of which 12.2% is auto. Assume it's all SPD = .122*36.6 = $4.47 million in backlog. Eyal said auto back log ships fast. So next 2 q's? $2.235 million each? or more likely front end weighted

Gauzy 1q 24 was $1.3 million in Auto sales
Gauzy 2q 24 was $900k in auto sales

How are these leveraged into royalties and what is the time lag to REFR's report.

I'm going to pretend it shows up from the laminators royalty to REFR in the next q.

I'm also ignoring any one time event from the secret service contract.

so if the 1q24 $1.3 million in auto revenue at guayz created the 2q24 $490k in refr fee income 1.3/.490 = 2.65 as a leverage ratio

so .9/2.65 predicts 3q24 as $339k for 3q24 as fee income for refr

But what about the Gauzy backlog for 4q24 for refr? $2.235/2.65 = $843k in fee income for refr

As a check in 3/23 Gauzy reported $150k in auto revenues so predict $150/2.65 =$56k in fee income for REFR vs the actual $185k so maybe not a good model at all . Maybe MAR issues.