Projected Income Statement: Island Pharmaceuticals Limited

Forecast Balance Sheet: Island Pharmaceuticals Limited

Fiscal Period: June 2023 2024 2025 2026 2027 2028
Net Debt 1 - -1.24 - 0.6 -18.2 258
Change - - - - -3,133.33% 1,517.58%
Announcement Date 30/8/23 29/8/24 28/8/25 - - -
1AUD in Million
Estimates

Cash Flow Forecast: Island Pharmaceuticals Limited

Fiscal Period: June 2026 2027 2028
CAPEX 1 - - -
Change - - -
Free Cash Flow (FCF) 1 -8.3 -18.8 275.8
Change - -126.51% 1,567.02%
Announcement Date - - -
1AUD in Million
Estimates

Forecast Financial Ratios: Island Pharmaceuticals Limited

Fiscal Period: June 2023 2024 2025 2026 2027 2028

Profitability

      
EBITDA Margin (%) - - - - - 84,160,000%
EBIT Margin (%) - - - - - 84,160,000%
EBT Margin (%) - - - - - -
Net margin (%) - - - - - 58,940,000%
FCF margin (%) - - - - - 55,160,000%
FCF / Net Income (%) - - - 180.43% 142.42% 93.59%

Profitability

      
ROA - - - -129.3% 473.7% 297.2%
ROE - - - -93.8% - 215.5%

Financial Health

      
Leverage (Debt/EBITDA) - - - -0.09x - 0.61x
Debt / Free cash flow - - - -0.07x - 0.93x

Capital Intensity

      
CAPEX / Current Assets (%) - - - - - -
CAPEX / EBITDA (%) - - - - - -
CAPEX / FCF (%) - - - - - -

Items per share

      
Cash flow per share 1 - - - - - -
Change - - - - - -
Dividend per Share 1 - - - - - -
Change - - - - - -
Book Value Per Share 1 - 0.012 - - - -
Change - - - - - -
EPS 1 -0.0323 -0.0317 -0.0226 -0.0177 -0.047 1.011
Change - 1.89% 28.71% 21.68% -165.54% 2,250.21%
Nbr of stocks (in thousands) 81,268 126,767 236,093 294,767 294,767 294,767
Announcement Date 30/8/23 29/8/24 28/8/25 - - -
1AUD
Estimates
2026 *2027 *
P/E ratio -23.7x -8.94x
PBR - -
EV / Sales - -
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. ILA Stock
  4. Financials Island Pharmaceuticals Limited