Projected Income Statement: Richtech Robotics Inc.

Forecast Balance Sheet: Richtech Robotics Inc.

Fiscal Period: September 2024 2025 2026 2027 2028
Net Debt - -194 - - -
Change - - - - -
Announcement Date 1/14/25 1/20/26 - - -
Estimates

Cash Flow Forecast: Richtech Robotics Inc.

Fiscal Period: September 2021 2022 2023 2024 2025
CAPEX 1 0.053 - - 0.725 5.009
Change - - - - 590.9%
Free Cash Flow (FCF) 1 - -2.537 -2.339 -8.396 -10.05
Change - - 7.8% -258.93% -19.68%
Announcement Date 2/13/23 2/13/23 1/11/24 1/14/25 1/20/26
1USD in Million
Estimates

Forecast Financial Ratios: Richtech Robotics Inc.

Fiscal Period: September 2022 2023 2024 2025 2026 2027 2028

Profitability

       
EBITDA Margin (%) - - - -309.71% -442.31% -241.01% -194.59%
EBIT Margin (%) - - - -355.68% -641.61% -259.65% -210.2%
EBT Margin (%) - - - -314.17% - - -
Net margin (%) - - - -312.27% -402.1% -86.55% -79.08%
FCF margin (%) - - - - - - -
FCF / Net Income (%) - - - - - - -

Profitability

       
ROA -7.29% 3.06% -17.51% -7.11% - - -
ROE -20.35% -8.77% -34.98% -10.18% - - -

Financial Health

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

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 - - - - - - -
Change - - - - - - -
EPS 1 - - -0.12 -0.13 -0.11 -0.03 -0.03
Change - - - -8.33% 15.38% 72.73% 0%
Nbr of stocks (in thousands) - - 92,500 188,571 225,102 225,102 225,102
Announcement Date - - 1/14/25 1/20/26 - - -
1USD
Estimates
2026 *2027 *
P/E -14.6x -53.7x
PBR - -
EV / Sales 63.4x 48.3x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
BB
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
1.610USD
Average target price
2.000USD
Spread / Average Target
+24.22%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. RR Stock
  4. Financials Richtech Robotics Inc.