Projected Income Statement: Pointerra Limited

Forecast Balance Sheet: Pointerra Limited

Forecast Balance Sheet - Pointerra Limited
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -3.2 -1.19 -2.32 -1.52 -1.11 2.6 4.9
Change - 62.81% -94.96% 34.48% 26.97% 333.49% 88.46%
Announcement Date 31/08/22 31/08/23 29/08/24 25/08/25 31/08/26 - -
1AUD in Million
Estimates

Cash Flow Forecast: Pointerra Limited

Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 0.164 0.0141 0.0129 - - - -
Change - -91.42% -8.46% - - - -
Free Cash Flow (FCF) 1 -1.557 -2.036 -3.741 -0.8648 -0.2466 1.5 2.4
Change - -30.76% -83.79% 76.88% 71.49% 708.32% 60%
Announcement Date 31/08/22 31/08/23 29/08/24 25/08/25 31/08/26 - -
1AUD in Million
Estimates

Forecast Financial Ratios: Pointerra Limited

Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028

Profitability

       
EBITDA Margin (%) -3.87% -63.68% -53.95% -6.36% -22.74% 3.33% 20.48%
EBIT Margin (%) -26.22% -65.72% -66.55% -7.31% -24.44% 2.5% 20.48%
EBT Margin (%) - - - - - - -
Net margin (%) -29.96% -53.5% -68.8% -15.38% -26.4% 1.67% 14.46%
FCF margin (%) -15.05% -24.37% -49.23% -7.86% -2.8% 12.5% 14.46%
FCF / Net Income (%) 50.25% 45.56% 71.57% 51.09% 10.62% 750% 100%

Profitability

       
ROA -38.72% -72.46% -86.29% -17.35% -50.3% 7.6% 58.6%
ROE -83.68% -523.31% - - - - -

Financial Health

       
Leverage (Debt/EBITDA) - - - - - 6.5x 1.44x
Debt / Free cash flow - - - - - 1.73x 2.04x

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 -0.0046 -0.0066 -0.0073 -0.0021 -0.0029 - 0.003
Change - -43.48% -10.61% 71.23% -38.1% - -
Nbr of stocks (in thousands) 677,806 677,806 805,077 805,077 821,677 818,677 818,677
Announcement Date 31/08/22 31/08/23 29/08/24 25/08/25 31/08/26 - -
1AUD
Estimates
2027 *2028 *
P/E - 8.67x
PBR - -
EV / Sales 1.99x 1.58x
Yield - -

EPS & Dividend

EPS & Dividend - Pointerra Limited


Y-o-Y evolution of P/E

Valuation ratios - P/E - Pointerra Limited
 

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Pointerra Limited
  1. Stock Market
  2. Stocks
  3. 3DP Stock
  4. Financials Pointerra Limited