Open main menu
Home
Random
Donate
Recent changes
Special pages
Community portal
Preferences
About Stockhub
Disclaimers
Search
User menu
Talk
Contributions
Create account
Log in
Editing
Revolut
(section)
Warning:
You are not logged in. Your IP address will be publicly visible if you make any edits. If you
log in
or
create an account
, your edits will be attributed to your username, along with other benefits.
Anti-spam check. Do
not
fill this in!
=== Financial Forecast === Data from 2022 onwards was forecasted assuming a linear growth model. A 3-year historical average was used to assume the following margins. {| class="wikitable" |+ !Year End Date !31/12/2022 !31/12/2023 !31/12/2024 !31/12/2025 !31/12/2026 !31/12/2027 |- ! colspan="7" |All Values in Β£000 |- |'''Revenue''' |'''1,492,601''' |'''3,501,790''' |'''8,215,550''' |'''19,274,502''' |'''45,219,908''' |'''106,090,426''' |- |''Growth over Prior Year'' |''134.61%'' |''134.61%'' |''134.61%'' |''134.61%'' |''134.61%'' |''134.61%'' |- | | | | | | | |- |'''Gross Profit''' |'''459,870''' |'''1,078,902''' |'''2,531,211''' |'''5,938,474''' |'''13,932,254''' |'''32,686,460''' |- |''Margin'' |''30.81%'' |''30.81%'' |''30.81%'' |''30.81%'' |''30.81%'' |''30.81%'' |- | | | | | | | |- |'''Operating Profit''' |'''(726,598)''' |'''(1,704,671)''' |'''(3,999,330)''' |'''(9,382,827)''' |'''(22,013,051)''' |'''(51,644,820)''' |- |''Margin'' |''(48.68%)'' |''(48.68%)'' |''(48.68%)'' |''(48.68%)'' |''(48.68%)'' |''(48.68%)'' |- | | | | | | | |- |'''EBIT''' |'''(780,929)''' |'''(1,832,137)''' |'''(4,298,376)''' |'''(10,084,419)''' |'''(23,659,056)''' |'''(55,506,511)''' |- |''Margin'' |''(52.32%)'' |''(52.32%)'' |''(52.32%)'' |''(52.32%)'' |''(52.32%)'' |''(52.32%)'' |- | | | | | | | |- |'''Net Profit''' |'''(799,885)''' |'''(1,876,609)''' |'''(4,402,713)''' |'''(10,329,205)''' |'''(24,233,349)''' |'''(56,853,860)''' |- |''Margin'' |''(53.59%)'' |''(53.59%)'' |''(53.59%)'' |''(53.59%)'' |''(53.59%)'' |''(53.59%)'' |- | | | | | | | |- |'''Total Comprehensive Income''' |'''(722,568)''' |'''(1,695,217)''' |'''(3,977,148)''' |'''(9,330,786)''' |'''(21,890,958)''' |'''(51,358,375)''' |- |''Margin'' |''(48.41%)'' |''(48.41%)'' |''(48.41%)'' |''(48.41%)'' |''(48.41%)'' |''(48.41%)'' |}FORECAST.EST function was also used in MS Excel to produce forward financials using linear regression. This method would be more robust than using simply the average of historical data.[[File:Historical and forward financials.png|thumb|998x998px|center]]
Summary:
Please note that all contributions to Stockhub may be edited, altered, or removed by other contributors. If you do not want your writing to be edited mercilessly, then do not submit it here.
You are also promising us that you wrote this yourself, or copied it from a public domain or similar free resource (see
Stockhub:Copyrights
for details).
Do not submit copyrighted work without permission!
Cancel
Editing help
(opens in new window)