Pinned valuation:
Post H1FY26 results
Finally, getting round to this update. I'm impressed how fast others can make decisions and act on them!
No evidence of new product growth and rising opex. Accounts are messy with revisions and changes in reporting.
The bull case is broken and too messy for now, focusing on base case i.e. no new product revenue.
Issues with trustworthiness in management aside, the big uncertainty is the revenue growth and its quality. I think it's clearer that costs, especially product development costs, will stay at current levels or rise.
For base case, given slowing tech revenue in all regions, I have revised down revenue growth to 70m revenue in FY28 (10% from FY26). Revised opex up with product development costs likely to stay elevated. Get a 7% EBITDA margin.
As before, using EV/EBITDA of 10 I get $0.17. That's lower than 1 x Revenue.
We need to look out further than FY28 to see flex in operating leverage.
So role it forward to FY29 and we get $0.27.
Base case $0.27 (previously $0.49).
Post FY25 results
I’ve modelled out to FY28 using a scenario approach.
I have spread my scenarios across what I consider the key sensitivities. The base case reflects only what’s been demonstrated: moderate transcription and customer growth, but no contribution from new products.

In all three cases, I assume flat total revenue in FY26, but technology revenue increases to $49m with higher gross margin. The drag is Asia pacific, there's still cannibalising of service revenue to work through. Services is almost 3x tech revenue here - that's a big shortfall to make up. Coincidentally (or not), they have stated new products (Voice) won't be meaningful until H2 FY26. So in my bull case significant top-line revenue growth, what the market seems to focus on, is forecasted only in FY27 and onwards.
I'm assuming 80% of revenue is at 86% gross margin, with a consistent cost base across all scenarios.
FY28 valuation:

Result = weighted valuation of $0.67.
My interpretation = The market is not attaching value to the bull case, that optionally is free at circa $0.50.
Guess on timeline = Better odds on whether bull case should be known in H2FY26.
------------------------------------------------------------------------------------------------------------
Pre-FY25 results: I had conservative valuation of $0.46 (no scenarios).
Market doesn't believe a word T-bone says anymore (well I don't) I really don't like the repeatedly changing metrics.
A good point was made in that YouTube video, they say just look at the recurring revenue and switch the hardware in there and say wow look at the growth.
Major growth by change of metrics. Hey we cooked up some new numbers to measure everything by look how good it looks.
Think I will wait and review after the full year report in August but I'm pretty wary of Tone now.
Would be good to get him in for another interview in the event that this share price is presenting great value
Disc not held
Haven't had time to listen yet but I see Strawman, Wini and Claude Walker have been discussing AIM today, along with ABV, SKS, SXE and XRO: https://www.youtube.com/watch?v=PmpZDbrS-FU