Projected Income Statement: zSpace, Inc.

Forecast Balance Sheet: zSpace, Inc.

Fiscal Period: December 2023 2024 2025 2026
Net Debt - 7.91 16.7 -
Change - - 111.13% -
Announcement Date 6/24/24 3/27/25 3/30/26 -
Estimates

Cash Flow Forecast: zSpace, Inc.

Fiscal Period: December 2022 2023 2024 2025
CAPEX 1 0.011 0.005 0.013 0.026
Change - -54.55% 160% 100%
Free Cash Flow (FCF) 1 - -4.837 -5.842 -10.41
Change - - -20.77% -78.2%
Announcement Date 2/13/24 6/24/24 3/28/25 3/30/26
1USD in Million
Estimates

Forecast Financial Ratios: zSpace, Inc.

Fiscal Period: December 2023 2024 2025 2026

Profitability

    
EBITDA Margin (%) - -25.9% -53.13% -6.23%
EBIT Margin (%) - -46.35% -79.48% -23.71%
EBT Margin (%) - -46.35% -91.08% -37.59%
Net margin (%) - -54.66% -91.13% -37.59%
FCF margin (%) - -23.33% -64.6% -
FCF / Net Income (%) - 42.68% 70.88% -

Profitability

    
ROA -27.03% -80.62% -131.06% -
ROE 36.73% 109% 136.51% -

Financial Health

    
Leverage (Debt/EBITDA) - -0.8x -1.13x -
Debt / Free cash flow - -0.89x -0.93x -

Capital Intensity

    
CAPEX / Current Assets (%) - 0.03% 0.09% -
CAPEX / EBITDA (%) - -0.13% -0.18% -
CAPEX / FCF (%) - -0.15% -0.14% -

Items per share

    
Cash flow per share 1 - - - -
Change - - - -
Dividend per Share 1 - - - -
Change - - - -
Book Value Per Share 1 - - - -
Change - - - -
EPS 1 -2,830 25.75 -25.25 -2.62
Change - 100.91% -198.06% 89.62%
Nbr of stocks (in thousands) - 978 1,162 4,798
Announcement Date 6/24/24 3/27/25 3/30/26 -
1USD
Estimates
2026 *2027 *
P/E -0.06x -
PBR - -
EV / Sales 0.03x -
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
0.1600
Average target price
-

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ZSPC Stock
  4. Financials zSpace, Inc.