XASX
3PL
Market cap116mUSD
Jun 13, Last price
0.66AUD
1D
0.77%
1Q
-4.38%
Jan 2017
-43.04%
IPO
-71.52%
Name
3P Learning Ltd
Chart & Performance
Profile
3P Learning Limited, together with its subsidiaries, engages in the development, marketing, and sale of educational software and e-books to schools and parents of school-aged students. It provides online education, and adaptive and collaborative learning, including mathematics and literacy products. The company offers Mathseeds, Mathletics, Reading Eggs, and Spellodrome, as well as ReadiWriter, and WordFlyers products. It serves approximately 6 million students in approximately 17,000 schools worldwide. 3P Learning Limited was incorporated in 2003 and is headquartered in Leichhardt, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 109,949 2.85% | 106,902 9.96% | 97,221 69.23% | |||||||
Cost of revenue | 177,325 | 157,844 | 151,880 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (67,376) | (50,942) | (54,659) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | (9,139) | (2,400) | (619) | |||||||
Tax Rate | ||||||||||
NOPAT | (58,237) | (48,542) | (54,040) | |||||||
Net income | (57,062) -995.79% | 6,370 -1,231.44% | (563) -93.99% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (4,454) | (115) | ||||||||
BB yield | 1.62% | 0.03% | ||||||||
Debt | ||||||||||
Debt current | 1,888 | 686 | 1,121 | |||||||
Long-term debt | 3,284 | 2,396 | 3,199 | |||||||
Deferred revenue | 2,038 | 2,861 | 2,657 | |||||||
Other long-term liabilities | 866 | 613 | 639 | |||||||
Net debt | 2,843 | (3,104) | (26,852) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (12,191) | 8,716 | 11,374 | |||||||
CAPEX | (474) | (4,074) | (5,113) | |||||||
Cash from investing activities | 4,576 | (25,210) | (4,528) | |||||||
Cash from financing activities | (4,245) | (635) | (2,075) | |||||||
FCF | (35,491) | (55,302) | (52,980) | |||||||
Balance | ||||||||||
Cash | 2,329 | 14,305 | 31,172 | |||||||
Long term investments | (8,119) | |||||||||
Excess cash | 841 | 26,311 | ||||||||
Stockholders' equity | 139,370 | 200,649 | 193,884 | |||||||
Invested Capital | 145,360 | 204,823 | 172,908 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 274,798 | 276,484 | 276,484 | |||||||
Price | 1.00 -9.09% | 1.10 -10.93% | 1.24 -5.73% | |||||||
Market cap | 274,798 -9.65% | 304,133 -10.93% | 341,458 -5.73% | |||||||
EV | 277,641 | 300,987 | 314,589 | |||||||
EBITDA | (46,020) | (35,775) | (42,722) | |||||||
EV/EBITDA | ||||||||||
Interest | 235 | 86 | 83 | |||||||
Interest/NOPBT |