Projected Income Statement: Pointerra Limited

Forecast Balance Sheet: Pointerra Limited

Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 -4.79 -3.2 -1.19 -2.32 -1.52 1.1 2.5
Change - 33.19% 62.81% -94.96% 34.48% 172.55% 127.27%
Announcement Date 8/30/21 8/31/22 8/31/23 8/29/24 8/25/25 8/31/26 -
1AUD in Million
Estimates

Cash Flow Forecast: Pointerra Limited

Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027
CAPEX 1 - 0.164 0.0141 0.0129 - - -
Change - - -91.42% -8.46% - - -
Free Cash Flow (FCF) 1 -0.3627 -1.557 -2.036 -3.741 -0.8648 -1.4 1.5
Change - -329.22% -30.76% -83.79% 76.88% -61.88% 207.14%
Announcement Date 8/30/21 8/31/22 8/31/23 8/29/24 8/25/25 - -
1AUD in Million
Estimates

Forecast Financial Ratios: Pointerra Limited

Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027

Profitability

       
EBITDA Margin (%) -49.61% -3.87% -63.68% -53.95% -6.36% -22.74% 15.75%
EBIT Margin (%) -52.72% -26.22% -65.72% -66.55% -7.31% -24.44% 15.75%
EBT Margin (%) - - - - - - -
Net margin (%) -37.89% -29.96% -53.5% -68.8% -15.38% -26.4% 10.96%
FCF margin (%) -9.1% -15.05% -24.37% -49.23% -7.86% -14.58% 10.27%
FCF / Net Income (%) 24.03% 50.25% 45.56% 71.57% 51.09% 77.78% 93.75%

Profitability

       
ROA -25.4% -38.72% -72.46% -86.29% -17.35% -47.2% 60.4%
ROE -51.98% -83.68% -523.31% - - - -

Financial Health

       
Leverage (Debt/EBITDA) - - - - - -0.73x 1.09x
Debt / Free cash flow - - - - - -0.79x 1.67x

Capital Intensity

       
CAPEX / Current Assets (%) - 1.59% 0.17% 0.17% - - -
CAPEX / EBITDA (%) - -41% -0.26% -0.31% - - -
CAPEX / FCF (%) - -10.54% -0.69% -0.34% - - -

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 - - - - - - -
Change - - - - - - -
Book Value Per Share 1 - - - - - - -
Change - - - - - - -
EPS 1 -0.0023 -0.0046 -0.0066 -0.0073 -0.0021 -0.0029 0.002
Change - -100% -43.48% -10.61% 71.23% -38.1% 200%
Nbr of stocks (in thousands) 677,806 677,806 677,806 805,077 805,077 821,677 821,677
Announcement Date 8/30/21 8/31/22 8/31/23 8/29/24 8/25/25 8/31/26 -
1AUD
Estimates
2026 2027 *
P/E -9.66x 14x
PBR - -
EV / Sales 2.62x 1.75x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. 3DP Stock
  4. Financials Pointerra Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!