Projected Income Statement: Lantronix, Inc.

Forecast Balance Sheet: Lantronix, Inc.

Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 8/25/22 9/7/23 9/5/24 8/27/25 8/26/26 - - -
Estimates

Cash Flow Forecast: Lantronix, Inc.

Fiscal Period: June 2026 2027 2028 2029
CAPEX 1 0.612 0.7 0.8 -
Change - 14.38% 14.29% -100%
Free Cash Flow (FCF) 1 9.265 6.66 15.15 20
Change - -28.12% 127.48% 32.01%
Announcement Date 8/26/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Lantronix, Inc.

Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028 2029

Profitability

         
EBITDA Margin (%) - 10.75% 11.51% 9.62% 4.49% 5.3% 6.6% 6.81% -
EBIT Margin (%) - 8.78% 5.76% 9.55% 3.91% 4.81% 6.91% 9.3% -
EBT Margin (%) - -5.55% -6.27% -2.35% -9.45% -3.23% 4.4% 6.81% -
Net margin (%) - -4.14% -6.85% -2.82% -9.25% -3.46% 2.96% 5.39% -
FCF margin (%) - - - - - 7.66% 4.8% 9.64% -
FCF / Net Income (%) - - - - - -221.6% 162.38% 178.91% -

Profitability

         
ROA -1.76% -1.1% -2.55% -0.63% -3.37% -1.42% - - -
ROE -8.73% -8.51% -11.41% -5.68% -14.61% -4.32% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - 0.51% 0.5% 0.51% -
CAPEX / EBITDA (%) - - - - - 9.55% 7.65% 7.48% -
CAPEX / FCF (%) - - - - - 6.61% 10.51% 5.28% -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - -0.16 -0.25 -0.12 -0.29 -0.1 0.0875 0.18 -
Change - - -56.25% 52% -141.67% 65.52% 187.5% 105.71% -
Nbr of stocks (in thousands) - 34,798 36,619 37,580 38,890 44,609 46,705 46,705 -
Announcement Date - 8/25/22 9/7/23 9/5/24 8/27/25 8/26/26 - - -
1USD
Estimates
2027 *2028 *
P/E 80.2x 39x
PBR - -
EV / Sales 2.36x 2.08x
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
6
Last Close Price
7.015USD
Average target price
10.58USD
Spread / Average Target
+50.87%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. LTRX Stock
  4. Financials Lantronix, Inc.