GREY:SWYDF - Post by User
Post by
taketheriskon Aug 12, 2016 2:53pm
243 Views
Post# 25136966
Top line - calculation
Top line - calculationI look the financial statement of SWY. I saw the 13 M of deffered revenue in short term.
13 M / (13M+320M) = 4 % of total deffered revenue.
This number give to us, the number of diamond for the next 12 months
In the 43-101 - SWY, we have 22 M of carat * 4 % * 80 % (100 % - 20 % (stream)) * 185 $ * 1,30 (Forex) = 169 M + 13 M (deffered revenue) = 182 M
the expectation look like top line of 182 M for the next 12 months (ramp up phase + commercialisation phase)