Projected Income Statement: Shimmick Corporation

Forecast Balance Sheet: Shimmick Corporation

Fiscal Period: January 2022 2023 2024 2025 2026 2027
Net Debt - - - - - -
Change - - - - - -
Announcement Date 10/24/23 3/28/24 3/13/25 3/12/26 - -
Estimates

Cash Flow Forecast: Shimmick Corporation

Fiscal Period: January 2023 2024 2025 2026 2027
CAPEX 1 7.042 10.48 6.371 1.7 2
Change - 48.78% -39.19% -73.32% 17.65%
Free Cash Flow (FCF) 1 -95.14 -31.74 -71.48 -18.8 12.6
Change - 66.64% -125.25% 73.7% 167.02%
Announcement Date 3/28/24 3/13/25 3/12/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: Shimmick Corporation

Fiscal Period: January 2022 2023 2024 2025 2026 2027

Profitability

      
EBITDA Margin (%) - 4.75% -12.78% 0.98% 4.41% 5.95%
EBIT Margin (%) - 0.07% -24.85% -3.94% 0.14% 2.93%
EBT Margin (%) - -0.36% -26.18% -5.16% -1.25% 2.03%
Net margin (%) 0.57% -0.4% -25.98% -5.19% -1.35% 1.91%
FCF margin (%) - -15.03% -6.61% -14.5% -3.76% 2.09%
FCF / Net Income (%) - 3,736.92% 25.44% 279.41% 278.52% 109.57%

Profitability

      
ROA -5.27% -5.98% -22.64% -5.8% - -
ROE 5.9% -3.74% -696.6% 55.69% - -

Financial Health

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

Capital Intensity

      
CAPEX / Current Assets (%) - 1.11% 2.18% 1.29% 0.34% 0.33%
CAPEX / EBITDA (%) - 23.41% -17.07% 132.12% 7.71% 5.59%
CAPEX / FCF (%) - -7.4% -33.01% -8.91% -9.04% 15.87%

Items per share

      
Cash flow per share 1 - - - - - -
Change - - - - - -
Dividend per Share 1 - - - - - -
Change - - - - - -
Book Value Per Share 1 - - - - - -
Change - - - - - -
EPS 1 - -0.11 -4.1 -0.74 -0.18 0.265
Change - - -3,627.27% 81.95% 75.68% 247.22%
Nbr of stocks (in thousands) - 25,494 33,797 35,815 41,336 41,336
Announcement Date - 3/28/24 3/13/25 3/12/26 - -
1USD
Estimates
2026 *2027 *
P/E -21.9x 14.9x
PBR - -
EV / Sales 0.33x 0.27x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
3.940USD
Average target price
7.000USD
Spread / Average Target
+77.66%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. SHIM Stock
  4. Financials Shimmick Corporation