Projected Income Statement: QuickLogic Corporation

Forecast Balance Sheet: QuickLogic Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 2/16/22 2/27/23 2/27/24 2/25/25 3/3/26 - - -
Estimates

Cash Flow Forecast: QuickLogic Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 0.185 0.142 5.467 5.404 3.689 2.1 1.4 1.4
Change - -23.24% 3,750% -1.15% -31.74% -43.07% -33.33% 0%
Free Cash Flow (FCF) 1 -3.044 -4.198 -0.62 -5.377 -6.951 -17 1.8 6
Change - -37.91% 85.23% -767.26% -29.27% -144.57% 110.59% 233.33%
Announcement Date 2/16/22 2/27/23 2/27/24 2/25/25 3/3/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: QuickLogic Corporation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - -34.4% -6.52% 22.39% 22.69% - 18.43% 29.37% 32.95%
EBIT Margin (%) - -39.34% -10.91% 12.23% 4.72% -59.48% -0.03% 7.02% 16.18%
EBT Margin (%) - -51.22% -25.77% -1.23% -19.08% -89.43% -16.75% -2.51% -
Net margin (%) - -52.16% -26.37% -1.24% -19.1% -107.7% -18.64% -6.99% 5.78%
FCF margin (%) - -24% -25.95% -2.92% -26.74% -50.46% -71.21% 6.45% 17.34%
FCF / Net Income (%) - 46.01% 98.38% 235.74% 139.99% 46.86% 382.02% -92.31% 300%

Profitability

         
ROA -19.07% -15.19% -7.72% 0.11% -4.3% -14.92% - - -
ROE -84.77% -60.99% -40.44% -1.83% -18.39% -52.1% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - 1.46% 0.88% 25.79% 26.87% 26.78% 8.8% 5.02% 4.05%
CAPEX / EBITDA (%) - -4.24% -13.46% 115.17% 118.43% - 47.73% 17.07% 12.28%
CAPEX / FCF (%) - -6.08% -3.38% -881.77% -100.5% -53.07% -12.35% 77.78% 23.33%

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - 0.7793 0.901 - 1.715 - - - -
Change - - 15.62% - - - - - -
EPS 1 - -0.57 -0.34 -0.02 -0.26 -0.91 -0.26 -0.04 0.06
Change - - 40.35% 94.12% -1,200% -250% 71.43% 84.62% 250%
Nbr of stocks (in thousands) - 11,796 13,113 13,910 15,175 17,090 18,318 18,318 18,318
Announcement Date - 2/16/22 2/27/23 2/27/24 2/25/25 3/3/26 - - -
1USD
Estimates
2026 *2027 *
P/E -48.3x -314x
PBR - -
EV / Sales 9.66x 8.26x
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
4
Last Close Price
12.56USD
Average target price
23.00USD
Spread / Average Target
+83.12%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. QUIK Stock
  4. Financials QuickLogic Corporation