Projected Income Statement: Franklin Wireless Corp.

Forecast Balance Sheet: Franklin Wireless Corp.

Fiscal Period: June 2021 2025 2026 2027
Net Debt - - - -
Change - - - -
Announcement Date 9/28/21 9/29/25 - -
Estimates

Cash Flow Forecast: Franklin Wireless Corp.

Fiscal Period: June 2020 2021 2022 2023 2024 2025
CAPEX 1 0.1817 0.021 0.0421 0.0471 0.055 0.0328
Change - -88.42% 100% 11.93% 16.81% -40.45%
Free Cash Flow (FCF) 1 18.75 7.304 -6.306 -1.017 0.0416 0.2605
Change - -61.04% -186.33% 83.87% 104.09% 526.52%
Announcement Date 9/17/20 9/28/21 9/13/22 9/28/23 9/30/24 9/29/25
1USD in Million
Estimates

Forecast Financial Ratios: Franklin Wireless Corp.

Fiscal Period: June 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - - - - - - - -
EBIT Margin (%) - 12.39% - - - - 0.56% 0.08%
EBT Margin (%) - 12.73% - - - - 2.23% 1.32%
Net margin (%) - 9.61% - - - - 2.29% 1.07%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA 10.22% 23.16% -5.66% -2.7% -7.16% -3.65% - -
ROE 32.51% 54.67% -8.27% -7.09% -10.85% -0.38% - -

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - 1.53 - - - -0.02 0.09 0.04
Change - - - - - - 550% -55.56%
Nbr of stocks (in thousands) - 11,590 - - - 11,784 11,784 11,784
Announcement Date - 9/28/21 - - - 9/29/25 - -
1USD
Estimates
2026 *2027 *
P/E 27x 60.8x
PBR - -
EV / Sales 0.63x 0.59x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2.430USD
Average target price
6.000USD
Spread / Average Target
+146.91%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. FKWL Stock
  4. Financials Franklin Wireless Corp.