Create Free Account

By creating account you will get access to hot stocks & personalised emails

3P Learning Ltd

Consumer Defensive AU 3PL

1.24AUD
0.01(0.81%)

Last update at 2024-05-15T03:49:00Z

Day Range

1.241.24
LowHigh

52 Week Range

0.961.40
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax 3.94M -1.18200M -11.77800M 2.96M 8.74M
Minority interest 0.03M 0.03M 0.01000M 0.01000M 0.01000M
Net income 6.37M -0.56300M -9.37000M 1.55M 5.91M
Selling general administrative 53.83M 52.92M 39.70M 33.62M 30.69M
Selling and marketing expenses 15.12M 14.04M 2.53M 2.07M 1.75M
Gross profit 106.90M 97.22M 57.45M 16.24M 53.63M
Reconciled depreciation 9.48M 11.94M 9.33M 11.41M 9.13M
Ebit 5.30M 0.40M -4.41400M 3.04M 8.88M
Ebitda 14.78M 12.33M 4.92M 14.45M 18.01M
Depreciation and amortization 9.48M 11.94M 9.33M 11.41M 9.13M
Non operating income net other - - - - -
Operating income 5.30M 0.40M -4.41400M 1.50M 8.88M
Other operating expenses 101.35M 96.83M 61.84M 53.61M 45.99M
Interest expense 0.09M 0.08M 0.10M 0.08M 0.14M
Tax provision -2.40000M -0.61900M -2.40800M 1.41M 2.83M
Interest income 0.18M 0.07M 0.24M 0.28M 0.14M
Net interest income 0.02M -0.12200M -0.12200M 0.19M 0.13M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense -2.40000M -0.61900M -2.40800M 1.41M 2.83M
Total revenue 106.90M 97.22M 57.45M 54.95M 53.63M
Total operating expenses 101.35M 96.83M 61.84M 52.13M 45.99M
Cost of revenue - - - 38.71M 29.66M
Total other income expense net -1.63000M -1.57700M -7.36400M 0.15M -0.13800M
Discontinued operations - - - - -
Net income from continuing ops 6.34M -0.56300M -9.37000M 1.55M 5.91M
Net income applicable to common shares 6.37M -0.53600M -9.36900M 1.55M 5.91M
Preferred stock and other adjustments - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Total assets 262.74M 257.74M 255.86M 69.11M 62.22M
Intangible assets 28.76M 29.65M 35.66M 16.55M 14.97M
Earning assets - - - - -
Other current assets 25.94M 2.40M 0.78M 0.61M 0.03M
Total liab 62.09M 63.85M 61.01M 42.85M 37.59M
Total stockholder equity 200.69M 193.90M 194.83M 26.27M 24.62M
Deferred long term liab - 0.63M 0.10M - -
Other current liab 8.62M 12.54M 16.46M 7.24M 7.21M
Common stock 216.59M 216.59M 216.59M 34.49M 34.37M
Capital stock 216.59M 216.59M 216.59M 34.49M 34.37M
Retained earnings -24.37300M -30.74300M -30.20700M -16.18100M -17.79900M
Other liab - 3.30M 4.02M 4.01M 4.11M
Good will 177.05M 171.29M 172.00M 4.32M 4.58M
Other assets 11.37M 9.03M 6.19M 6.00M 5.05M
Cash 14.01M 31.13M 24.91M 27.08M 25.77M
Cash and equivalents 4.00M 10.00M 4.00M 17.25M 18.50M
Total current liabilities 57.76M 59.52M 55.49M 35.61M 33.48M
Current deferred revenue 45.62M 43.46M 35.63M 23.88M 24.31M
Net debt -12.46900M -28.96700M -21.78200M -22.23900M -25.74800M
Short term debt 0.69M 1.12M 1.63M 1.61M 0.01M
Short long term debt - - - - -
Short long term debt total 1.54M 2.16M 3.12M 4.84M 0.02M
Other stockholder equity 0.57M 8.05M 8.45M 7.95M 8.05M
Property plant equipment 2.78M 2.17M 2.26M 3.49M 1.04M
Total current assets 52.94M 45.58M 39.74M 38.76M 36.58M
Long term investments - - - - -
Net tangible assets - -7.04600M -12.82100M 5.40M 5.07M
Short term investments 0.29M 0.04M 0.04M 0.04M 0.03M
Net receivables 8.39M 7.33M 11.65M 9.52M 9.00M
Long term debt - - - 0.00000M 0.00400M
Inventory 0.41M 0.28M 0.28M 1.55M 1.78M
Accounts payable 2.82M 2.39M 1.78M 2.88M 1.94M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 8.47M 8.05M 8.45M 7.95M 8.05M
Additional paid in capital - - - - -
Common stock total equity - - - 34.49M 34.37M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 1.21M 0.92M 0.89M 1.24M 0.02M
Deferred long term asset charges - - - - -
Non current assets total 209.80M 212.16M 216.11M 30.36M 25.64M
Capital lease obligations 1.54M 2.16M 3.12M 4.84M 0.02M
Long term debt total 0.85M 1.04M 1.50M 3.23M 0.00400M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -25.21000M -4.52800M -1.69500M -10.20500M -9.42700M
Change to liabilities - 4.34M -4.53300M 1.48M 1.50M
Total cashflows from investing activities -25.21000M -4.52800M -1.69500M -10.20500M -9.42700M
Net borrowings - -2.07500M -1.69400M -1.43300M -0.01200M
Total cash from financing activities -0.63500M -2.07500M -1.80900M -1.43300M -0.01200M
Change to operating activities - -3.21800M -0.83400M 0.04M 1.02M
Net income 6.37M -0.56300M -9.36900M 0.52M 5.91M
Change in cash -17.11700M 6.22M -2.17700M 1.32M 2.75M
Begin period cash flow 31.13M 24.91M 27.08M 25.77M 23.01M
End period cash flow 14.01M 31.13M 24.91M 27.08M 25.77M
Total cash from operating activities 8.72M 11.37M 1.29M 8.05M 12.18M
Issuance of capital stock - - - - -
Depreciation - 11.94M 9.33M 2.46M 9.13M
Other cashflows from investing activities -21.13600M 0.77M 0.55M 0.53M 0.53M
Dividends paid - - - - -
Change to inventory - - - - -
Change to account receivables - 4.37M 2.33M -0.62000M -4.22300M
Sale purchase of stock - -0.11500M -0.11500M -0.11500M -
Other cashflows from financing activities -0.63500M -1.96000M -1.69400M -10.20500M -9.42700M
Change to netincome - 0.84M 0.13M -0.46800M -0.95500M
Capital expenditures 4.07M 5.11M 5.85M 10.73M 9.43M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 0.12M 0.05M 0.13M -0.62000M 0.23M
Stock based compensation - - - 0.24M -
Other non cash items - -11.37400M 0.04M 5.08M -15.04200M
Free cash flow 4.64M 6.26M -4.55800M -2.67900M 2.75M

Fundamentals

  • Previous Close 1.23
  • Market Cap337.73M
  • Volume28895
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA3.05M
  • Revenue TTM109.23M
  • Revenue Per Share TTM0.40
  • Gross Profit TTM 39.15M
  • Diluted EPS TTM-0.02

Peer Comparison

Sector: Consumer Defensive Industry: Education & Training Services

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
3PL
3P Learning Ltd		 0.01 0.81% 1.24 - 50.76 3.04 1.78 2.95 -44.3537
IEL
IDP Education Ltd		 1.12 7.05% 17.00 27.71 21.60 4.26 8.21 4.51 16.02
GEM
G8 Education Ltd		 0.02 1.63% 1.25 17.14 13.66 1.01 1.10 1.76 8.86
NDO
Nido Petroleum Ltd		 -0.02 2.25% 0.87 - 13.59 2.22 1.90 3.98 -27.3855
KED
Keypath Education International Inc DRC		 -0.01 1.96% 0.50 - - 1.01 1.70 0.53 -6.5429

Reports Covered

Stock Research & News

View All

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, Brightpath Progress, and Writing Legends programs. 3P Learning Limited was incorporated in 2003 and is headquartered in Leichhardt, Australia.

3P Learning Ltd

655 Parramatta Road, Leichhardt, NSW, Australia, 2040

Key Executives

Name Title Year Born
Mr. Matthew Blake Sandblom Exec. Chairman NA
Mr. Jose Palmero Chief Exec. Officer NA
Mr. Anton Clowes BCom(Hons), CA Chief Financial Officer NA
Mr. Simon Martin Chief Technology Officer NA
Ms. Jia Chen Wang B.Com., L.L.B., M.A.I.C.D. Company Sec. & Legal Counsel NA
Ms. Lynda Pendino Chief Marketing Officer NA
Mr. Chris Mathews Chief Sales Officer NA
Ms. Tania Black Chief People Officer NA
Mr. Vivek Prahlad Chief Technology Officer of Group NA
Ms. Katherine Pike Chief Product Officer NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).

Our Company

Useful Links

Contact Us

Market Research

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.