Dashboard › Demo Universe › Redwood Broadband
Redwood Broadband · RWBB
DEMO DATAUNDERWRITING ASSUMPTIONHOLDFinancial statements DEMO DATA ANALYST PROJECTION
| $M | FY2022A | FY2023A | FY2024A | FY2025A | FY2026E | FY2027E | FY2028E | FY2029E | FY2030E |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.7B | $1.7B | $1.6B | $1.6B | $1.5B | $1.5B | $1.5B | $1.4B | $1.4B |
| % growth | -2.3% | -2.4% | -2.4% | -5.4% | -2.7% | -0.7% | -1.5% | -1.5% | |
| Direct costs / COGS | $619.2M | $621.6M | $615.0M | $608.0M | $605.4M | $600.9M | $590.5M | $575.9M | $561.6M |
| Gross profit (NOI for real estate) | $1.1B | $1.1B | $1.0B | $992.0M | $908.2M | $871.9M | $871.2M | $863.9M | $856.6M |
| % margin | 64.0% | 63.0% | 62.5% | 62.0% | 60.0% | 59.2% | 59.6% | 60.0% | 60.4% |
| Operating expenses (cash, adjusted) | $412.8M | $403.2M | $393.6M | $384.0M | $363.3M | $353.5M | $350.8M | $345.5M | $340.4M |
| EBITDA (company-adjusted basis) | $688.0M | $655.2M | $631.4M | $608.0M | $544.9M | $518.4M | $520.4M | $518.3M | $516.2M |
| % margin | 40.0% | 39.0% | 38.5% | 38.0% | 36.0% | 35.2% | 35.6% | 36.0% | 36.4% |
| D&A | $378.4M | $369.6M | $360.8M | $352.0M | $333.0M | $324.0M | $321.6M | $316.7M | $312.0M |
| Share-based compensation | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| EBIT | $309.6M | $285.6M | $270.6M | $256.0M | $211.9M | $194.4M | $198.8M | $201.6M | $204.2M |
| Interest expense | $295.4M | $312.8M | $330.1M | $347.5M | $376.0M | $369.7M | $363.3M | $361.7M | $360.2M |
| EBT | $14.2M | ($27.1M) | ($59.5M) | ($91.5M) | ($164.1M) | ($175.3M) | ($164.6M) | ($160.2M) | ($155.9M) |
| Taxes | $3.6M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Net income (model basis) | $10.7M | ($27.1M) | ($59.5M) | ($91.5M) | ($164.1M) | ($175.3M) | ($164.6M) | ($160.2M) | ($155.9M) |
| Capex | $361.2M | $352.8M | $344.4M | $336.0M | $302.0M | $293.8M | $291.6M | $287.2M | $282.9M |
| Working capital & other cash items | ($0.8M) | ($1.2M) | ($1.2M) | ($1.2M) | $0.4M | $1.7M | $2.6M | $2.2M | $2.2M |
| Free cash flow | $28.7M | ($9.1M) | ($41.9M) | ($74.3M) | ($133.5M) | ($146.8M) | ($137.2M) | ($132.9M) | ($129.1M) |
Historical columns are fictional demo inputs. Projections flow from the selected scenario’s assumptions (Scenarios tab): interest accrues on beginning balances by tranche; floating tranches use MAX(SOFR, floor) + spread + scenario shock; PIK accrues to principal. FCF = net income + D&A + SBC + PIK − capex − ΔNWC / other. Impairments, restructuring and other one-offs are excluded from EBITDA and net income and sit in the cash plug.
Sources & data lineage (3)
| Source | Document | Data type | Period | Accession | Doc date | Retrieved | Class |
|---|---|---|---|---|---|---|---|
| CreditIQ demo dataset | Redwood Broadband — illustrative financial statements FY2022–FY2025 | Income statement / cash flow | FY2022–FY2025 | — | 2026-03-31 | 2026-03-31 | DEMO DATA |
| CreditIQ demo dataset | Redwood Broadband — illustrative capital structure & covenants | Debt schedule | As of 2026-03-31 | — | 2026-03-31 | 2026-03-31 | DEMO DATA |
| CreditIQ demo dataset | Illustrative indicative bid marks (% of par) | Market price | 2026-03-31 | — | 2026-03-31 | 2026-03-31 | DEMO DATA |