Pinned valuation:
I've been mulling over this valuation for a few weeks now, and have decided it's finally time to commit ink-to-screen and hold myself accountable.
Botanix is by far the worst performing business I've had the misfortune to buy, and yet I'm still holding. I'll follow this valuation up with a psychological motivation assessment later, but for this post lets look at the numbers and possible scenarios for any other masochists still holding, or the morbidly-curios onlookers.
This is materially below the recent raise of $0.06 reflecting the fact that previous shareholders are running for the doors on the back of the last raise-dilution and persistent cash-burn. It's very easy to be critical and jump on the sell-team. Maybe I should have followed suit, but I'm not one to make panic decisions, or follow the herd. (Even when the herd is very intelligent and running away from the very obvious sinkhole appearing in front of my eyes)...
However keeping some balance and giving the business a little bit of latitude, there are indications that sales/revenue is picking up and that if the new sales team does their job well, then all hope is not lost.
Please note, that I'm not defending the leadership in anyway. I think the raise at .06c was an absolute joke, and while restricting it to "sophisticated" investors may have actually saved some of us lowly retail investors from ourselves its still a slap in the face that our shares are diluted by the big corporates at our expense.
My investment case now hinges on one core variable: whether Sofdra sales scale fast enough to offset burn?
Worst Case (Doom Scenario)
Triggers:
Key risks:
Outcome: $0.01 – A$0.03 (very close to this territory now already)
Base Case (Most Probable Scenario)
What happens:
Why this is most likely in my opinion:
Outcome: $0.08 – A$0.15
Best Case (Optimistic but still realistic) - and a girl's gotta dream, right?
What needs to happen:
How/Why I think it's achievable:
Outcome: $0.25 - $0.50+
*Pulled from their Annual report and Q2 investor update:


While I'm talking numbers, and for balance I'd like to also poke a hole in the Q2 Investor presentations where it was boasted that: "90% of surveyed healthcare professionals expect to increase sodfra prescribing in the next 6months"
Whilst this has deliberately been highlighted as something amazing, it's really not. The sample size was 30 Health Care Practitioners [HPC] (dermatologists, nurse practitioners and physician assistants). I don't even know how they came up with 86%, because 86% of 30 is 25.8 HPCs!? But regardless, the vote of 26 HPC saying they'll increase prescriptions, does not give me Earth shattering confidence in the overall medical system uptake of the drug.

Summary:
I've got to hold out some hope that management has a strategy and knows what they're doing. It's easy to get caught up in the crowd of pitch forks, but if the investment in the sales force to distribute the product pays off, then this leaky ship could still turn around.
There's a LOT of risk in here, and if I wasn't already holding the quantity I currently am, I wouldn't be investing at this point until I'd seen some tangible traction in the right direction. For now I'm holding and will wait to see if the ship actually does sink, or whether sales are looking more positive at the next Annual report.
Disc: Held IRL & SM.
(I'm the morbidly curious former holder / onlooker,)
If you wouldn't invest at this point but are holding because you are holding I think that says a lot about what you should do.
Management sure their previous track record is good but this has been a disaster, for whatever unknown reason Matt Callahan exited, they cite health reasons but he has numerous other professional involvements still ongoing.
They cocked up the digital option. Worth a try though. Commited to large volumes of inventory needed to if it went off but surely consider some flexibility if it doesn't go to the moon.
Haven't seen management buy on market at any of the reduced levels after the drop from 30c except for this raise with the option.
Heres some food for thought in the last Q without any spending on API look at the product cost per unit excluding the API, the GTN spruiked before launch they have come nowhere near and the manufacturing and API / assembly costs are a huge portion of the little GTN they receive.
Maybe they scale well after this few months of high deductibles washes through but management seemed to have caught their foot on every hurdle. In the event they do ok there's another big load of dilution from the 1:1 options attached to the raise.
Maybe I'm biased due to the capital lost but I like to think of this as a non biased look, I'll re run the cash burn numbers based on the spreadsheet I have once the SPP finalises and it can be seen how much ",retail" have committed.
There's a lot of maybes for them just to get break even and that most likely includes raising more money. The CFO appears hopeless based on his webinar performance but probably because of the lies they are making him spit out. E.g in the last webinar saying they had enough cash when he knew they couldn't access the remainder of the debt facility.
Disc not held
1 other note the currency is not a nice headwind either. Looked a lot better at 60-65c AUD/USD than 70c+ I guess some protection as expenses are mostly in USD