NEA 0.00% $2.10 nearmap ltd

North America ACV about to exceed ANZ, page-98

  1. 4,214 Posts.
    lightbulb Created with Sketch. 1226
    I repasted the spreadsheet to see if all the crap about Colgroups always appears. I saw in the preview that it did not go away. Any clues how to prevent that? I'll post it anyhow, because the new one included revenue growth percentages in the last few columns.

    Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 Column 7 Column 8 Column 9 Column 10
    1 {colgroup}                  
    2 {col=86x@}{/col}{col=86x@}{/col}{col=86x@}{/col}{col=86x@}{/col}{col=86x@}{/col}{col=86x@}{/col}{col=86x@}{/col}{col=86x@}{/col}{col=86x@}{/col}{col=86x@}{/col}                  
    3 {/colgroup}                  
    4 $ Xchange 1.38                
    5 Sizing factor 6.5                
    6                    
    7   ACV for ANZ Each 6 mths Population Per 1m folk ACV for NA Each 6 mths Per 1m NA equivalent Per 1m NA equivalent NA:ANZ relativity
    8   $A million       $US million   $US million $A million  
    9 -Jun15 24.900                
    10 -Dec15 29.700 19.28%     1.0        
    11 -Jun16 34.400 15.82%     1.5 50.00%      
    12 -Dec16 37.000 7.56% 24.19 1.530 3.1 106.67% 0.020 0.027 1.78%
    13 -Jun17 40.000 8.11% 24.358 1.642 5.3 70.97% 0.033 0.046 2.81%
    14 -Dec17 43.300 8.25% 24.526 1.765 8.5 60.38% 0.053 0.074 4.17%
    15 -Jun18 48.800 12.70% 24.696 1.976 12.9 51.76% 0.080 0.111 5.61%
    16 -Dec18 53.300 9.22% 24.868 2.143 17.6 36.43% 0.109 0.150 7.01%
    17 -Jun19 57.900 8.63% 25.040 2.312 22.7 28.98% 0.139 0.192 8.32%
    18 -Dec19 61.000 5.35% 25.213 2.419 24.9 9.69% 0.152 0.210 8.67%
    19 -Jun20 64.500 5.74% 25.388 2.541 28.8 15.66% 0.175 0.241 9.48%
    20 -Dec20 66.600 3.26% 25.564 2.605 35.1 21.88% 0.211 0.292 11.19%
    21 -Jun21 69.000 3.60% 25.741 2.681 44.5 26.78% 0.266 0.367 13.69%
    22                    
    23   ACV for ANZ Each 6 mths Population Per 1m folk ACV for NA Each 6 mths Per 1m NA equivalent Per 1m NA equivalent NA:ANZ relativity
    24   $A million       $US million   $US million $A million  
    25 -Dec21 71.070 3.00% 25.920 2.742 56.515 27.00% 0.335 0.463 16.88%
    26 -Jun22 73.202 3.00% 26.099 2.805 70.926 25.50% 0.418 0.577 20.57%
    27 -Dec22 75.398 3.00% 26.280 2.869 88.008 24.08% 0.515 0.711 24.78%
    28 -Jun23 77.660 3.00% 26.462 2.935 108.025 22.75% 0.628 0.867 29.53%
    29 -Dec23 79.990 3.00% 26.646 3.002 131.231 21.48% 0.758 1.046 34.83%
    30 -Jun24 82.390 3.00% 26.830 3.071 157.856 20.29% 0.905 1.249 40.68%
    31 -Dec24 84.861 3.00% 27.016 3.141 188.103 19.16% 1.071 1.478 47.06%
    32 -Jun25 87.407 3.00% 27.203 3.213 222.143 18.10% 1.256 1.734 53.96%
    33                    
    34   Total ACV   Est Revenue            
    35   $A million   $A million            
    36   130.41   122.724            
    37 -Dec21 149.061   139.735 13.86%          
    38 -Jun22 171.080   160.071 14.55%          
    39 -Dec22 196.849   183.965 14.93%          
    40 -Jun23 226.735   211.792 15.13%          
    41 -Dec23 261.089   243.912 15.17%          
    42 -Jun24 300.231   280.660 15.07%          
    43 -Dec24 344.443   322.337 14.85%          
    44 -Jun25 393.965   369.204 14.54%          
    Last edited by Pioupiou: 10/01/22
 
watchlist Created with Sketch. Add NEA (ASX) to my watchlist

Currently unlisted public company.

arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.