Projected Income Statement: Spectra Systems Corporation

Forecast Balance Sheet: Spectra Systems Corporation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 -14 -16.8 -17.5 -13.3 -13.4 -10.7 -18.9
Change - -20% -4.17% 24% -0.75% 19.87% -76.64%
Announcement Date 22/03/21 21/03/22 20/03/23 27/03/24 31/03/25 - -
1USD in Million
Estimates

Cash Flow Forecast: Spectra Systems Corporation

Fiscal Period: December 2021 2024 2025 2026
CAPEX 1 0.076 0.745 0.5 0.5
Change - - -32.89% 0%
Free Cash Flow (FCF) 1 8.008 - - -
Change - - - -
Announcement Date 21/03/22 31/03/25 - -
1USD in Million
Estimates

Forecast Financial Ratios: Spectra Systems Corporation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026

Profitability

        
EBITDA Margin (%) - 43.32% 41.56% 41.15% 41.37% 30.33% 53.61% 42.37%
EBIT Margin (%) - - 35.62% - - 23.72% 48.75% 35.44%
EBT Margin (%) - - 35.82% - - 22.98% 46.43% 31.23%
Net margin (%) - - 31.12% - - 17.32% 34.87% 23.16%
FCF margin (%) - - 48.26% - - - - -
FCF / Net Income (%) - - 155.1% - - - - -

Profitability

        
ROA 9.13% 10.37% 11.18% 12.28% 9.11% 11.85% - -
ROE 16.36% 18.52% 18.04% 21.7% 19.94% 24.84% - -

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - - 0.46% - - 1.51% 0.96% 1.75%
CAPEX / EBITDA (%) - - 1.1% - - 4.99% 1.8% 4.14%
CAPEX / FCF (%) - - 0.95% - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - 0.09 0.11 0.115 0.116 0.116 0.117 0.119
Change - - 22.22% 4.55% 0.87% 0% 0.86% 1.71%
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - - 0.11 - - - - -
Change - - - - - - - -
Nbr of stocks (in thousands) - 45,555 45,304 45,011 47,692 48,241 48,281 48,281
Announcement Date - 22/03/21 21/03/22 20/03/23 27/03/24 31/03/25 - -
1USD
Estimates
2025 *2026 *
P/E ratio - -
PBR - -
EV / Sales 1.79x 2.96x
Yield 5.46% 5.56%
More valuation ratios * Estimated data

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Net sales - Rate of surprise

  1. Stock Market
  2. Equities
  3. SPSY Stock
  4. Financials Spectra Systems Corporation