Projected Income Statement: Alterity Therapeutics Limited

Forecast Balance Sheet: Alterity Therapeutics Limited

Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Net Debt 1 - - -4.83 -21.6 - -40.9 -37.2 -5.81
Change - - - -347.2% - - 9.05% 84.38%
Announcement Date 8/31/22 8/31/23 8/29/24 8/28/25 8/28/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Alterity Therapeutics Limited

Fiscal Period: June 2022 2024 2025 2027 2028 2029
CAPEX 1 0.0612 0.00389 - 0.2285 0.6478 0.4238
Change - - - - 183.54% -34.57%
Free Cash Flow (FCF) 1 -8.531 -8.565 -7.472 -21.84 -21.48 -18.36
Change - - 12.76% - 1.63% 14.52%
Announcement Date 8/31/22 8/29/24 8/28/25 - - -
1AUD in Million
Estimates

Forecast Financial Ratios: Alterity Therapeutics Limited

Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029

Profitability

        
EBITDA Margin (%) - - -445.2% -154.53% -433.88% -3,993.71% -1,009.71% -828.43%
EBIT Margin (%) -295.25% -364.93% -446.03% -148.53% -433.94% -4,596.37% -1,296.95% -1,329.02%
EBT Margin (%) -249.26% -348.41% -444.93% -149.36% -437.19% -4,698.99% -1,208.25% -1,252.11%
Net margin (%) -250.62% -351.06% -446.01% -150.2% -439.32% -4,698.99% -1,290.85% -1,289.77%
FCF margin (%) -241.79% - -294.45% -141.59% - -3,827.28% -930.64% -749.21%
FCF / Net Income (%) 96.47% - 66.02% 94.27% - 81.45% 72.1% 58.09%

Profitability

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

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) 1.73% - 0.13% - - 40.04% 28.07% 17.29%
CAPEX / EBITDA (%) - - -0.03% - - -1% -2.78% -2.09%
CAPEX / FCF (%) -0.72% - -0.05% - - -1.05% -3.02% -2.31%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - - - - -0.1112 -1.288 -1.295 -0.06
Change - - - - - -1,057.82% -0.58% 95.37%
Nbr of stocks (in thousands) - - - - 217,509 218,500 218,500 218,500
Announcement Date - - - - 8/28/26 - - -
1AUD
Estimates
2027 *2028 *
P/E -0.39x -0.39x
PBR - -
EV / Sales 66.3x 18x
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
0.5000AUD
Average target price
3.275AUD
Spread / Average Target
+555.00%

Quarterly revenue - Rate of surprise

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