Projected Income Statement: Alterity Therapeutics Limited

Forecast Balance Sheet: Alterity Therapeutics Limited

Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - - - -4.83 -21.6 -45.2 -40.9 -37.1
Change - - - - -347.2% -108.9% 9.51% 9.29%
Announcement Date 8/31/21 8/31/22 8/31/23 8/29/24 8/28/25 - - -
1USD in Million
Estimates

Cash Flow Forecast: Alterity Therapeutics Limited

Fiscal Period: June 2021 2022 2024 2025 2026 2027 2028
CAPEX 1 0.00765 0.0612 0.00389 - 0.206 0.55 0.895
Change - 700% - - - 166.99% 62.73%
Free Cash Flow (FCF) 1 - -8.531 -8.565 -7.472 -10.45 -21.75 -21.39
Change - - - 12.76% -39.85% -108.11% 1.62%
Announcement Date 8/31/21 8/31/22 8/29/24 8/28/25 - - -
1AUD in Million
Estimates

Forecast Financial Ratios: Alterity Therapeutics Limited

Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) - - - -445.2% -154.53% -608.9% -1,894.19% -976.29%
EBIT Margin (%) -326.64% -295.25% -364.93% -446.03% -148.53% -654.6% -2,632.37% -1,492.16%
EBT Margin (%) -339.76% -249.26% -348.41% -444.93% -149.36% -568.76% -2,471.19% -1,395.45%
Net margin (%) -339.76% -250.62% -351.06% -446.01% -150.2% -570.12% -2,471.19% -1,395.45%
FCF margin (%) - -241.79% - -294.45% -141.59% -406.85% -1,811.87% -897.78%
FCF / Net Income (%) - 96.47% - 66.02% 94.27% 71.36% 73.32% 64.34%

Profitability

        
ROA - - - - - - - -
ROE - - - - -48.41% -40% -110% -106%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 0.23% 1.73% - 0.13% - 8.02% 45.82% 37.56%
CAPEX / EBITDA (%) - - - -0.03% - -1.32% -2.42% -3.85%
CAPEX / FCF (%) - -0.72% - -0.05% - -1.97% -2.53% -4.18%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - - - - - -1.707 -1.717 -1.72
Change - - - - - - -0.59% -0.19%
Nbr of stocks (in thousands) - - - - - 217,508 217,508 217,508
Announcement Date - - - - - - - -
1AUD
Estimates
2026 *2027 *
P/E -0.35x -0.34x
PBR - -
EV / Sales 17.3x 40.6x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.5900AUD
Average target price
2.280AUD
Spread / Average Target
+286.44%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ATH Stock
  4. Financials Alterity Therapeutics Limited