tiprankstipranks
Trending News
More News >
Dropsuite (AU:DSE)
ASX:DSE

Dropsuite (DSE) AI Stock Analysis

Compare
10 Followers

Top Page

AU

Dropsuite

(Sydney:DSE)

Rating:71Outperform
Price Target:
Dropsuite's stock score reflects robust financial health and positive technical trends, though tempered by operational inefficiencies and a high valuation. Strong revenue and balance sheet indicators are major strengths, but the significant P/E ratio suggests caution regarding overvaluation. Investors should monitor operational improvements and cash flow enhancements.

Dropsuite (DSE) vs. iShares MSCI Australia ETF (EWA)

Dropsuite Business Overview & Revenue Model

Company DescriptionDropsuite (DSE) is a global company specializing in cloud-based software solutions designed to enable small and medium-sized enterprises (SMEs) to easily back up, recover, and protect their digital data. Operating in the technology sector, Dropsuite offers a suite of products including email backup, website backup, and secure file sharing services. The company's solutions are tailored to ensure data integrity and security, helping businesses mitigate risks associated with data loss and compliance issues.
How the Company Makes MoneyDropsuite generates revenue through a subscription-based model, where customers pay recurring fees to access its cloud-based backup and data protection services. The company targets SMEs and partners with managed service providers (MSPs), IT service firms, and resellers to distribute its products. Key revenue streams include direct sales of its backup solutions, partnerships with IT service providers who bundle Dropsuite's services into their offerings, and collaborations with large tech firms for enhanced market reach. Additionally, Dropsuite benefits from cross-selling opportunities by offering a comprehensive suite of services to existing customers, thereby increasing their lifetime value.

Dropsuite Financial Statement Overview

Summary
Income Statement
Balance Sheet
Cash Flow
Breakdown
TTMDec 2024Dec 2023Dec 2022Dec 2021Dec 2020
Income StatementTotal Revenue
35.46M41.15M30.63M20.69M11.69M7.03M
Gross Profit
7.57M28.34M7.72M5.15M3.08M161.09K
EBIT
1.52M0.002.91M1.37M42.04K-2.17M
EBITDA
573.00K666.00K1.96M1.43M6.83K-1.60M
Net Income Common Stockholders
1.02M829.00K1.58M1.45M-31.23K-2.15M
Balance SheetCash, Cash Equivalents and Short-Term Investments
266.13K28.57M24.29M22.34M21.60M2.48M
Total Assets
11.70M37.38M31.16M26.92M24.11M4.09M
Total Debt
0.00556.00K144.00K0.000.000.00
Net Debt
-7.17K-28.01M-24.14M-22.34M-21.60M-2.48M
Total Liabilities
1.24M6.46M3.77M2.69M2.21M1.45M
Stockholders Equity
10.46M30.92M27.39M24.23M21.90M2.65M
Cash FlowFree Cash Flow
2.43M3.96M2.13M850.00K195.88K-1.83M
Operating Cash Flow
2.59M0.002.27M928.00K258.81K-1.80M
Investing Cash Flow
-160.00K-209.00K-137.00K-78.00K-62.93K-30.01K
Financing Cash Flow
-24.29M-140.00K0.00-331.0018.93M2.89M

Dropsuite Technical Analysis

Technical Analysis Sentiment
Positive
Last Price5.88
Price Trends
50DMA
5.80
Positive
100DMA
5.55
Positive
200DMA
4.69
Positive
Market Momentum
MACD
0.03
Positive
RSI
68.99
Neutral
STOCH
16.67
Positive
Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For AU:DSE, the sentiment is Positive. The current price of 5.88 is above the 20-day moving average (MA) of 5.86, above the 50-day MA of 5.80, and above the 200-day MA of 4.69, indicating a bullish trend. The MACD of 0.03 indicates Positive momentum. The RSI at 68.99 is Neutral, neither overbought nor oversold. The STOCH value of 16.67 is Positive, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Positive sentiment for AU:DSE.

Dropsuite Peers Comparison

Overall Rating
UnderperformOutperform
Sector (61)
Financial Indicators
Name
Overall Rating
Market Cap
P/E Ratio
ROE
Dividend Yield
Revenue Growth
EPS Growth
AUWTC
78
Outperform
$33.28B132.0414.13%0.21%-1.78%12.79%
AUHUB
76
Outperform
AU$6.50B110.6611.42%0.58%22.81%32.47%
AUDSE
71
Outperform
$418.23M494.122.89%34.34%-48.03%
AUXRO
71
Outperform
$27.82B133.4912.98%23.95%
AUTNE
70
Outperform
€12.64B94.7737.44%0.64%17.52%20.78%
61
Neutral
$11.29B10.07-7.05%2.96%7.47%-10.75%
AUAPX
52
Neutral
$303.31M-19.32%-13.61%86.37%
* Technology Sector Average
Performance Comparison
Ticker
Company Name
Price
Change
% Change
AU:DSE
Dropsuite
5.88
3.17
116.97%
AU:HUB
HUB24 Limited
80.27
39.03
94.63%
AU:APX
Appen
1.15
0.54
89.26%
AU:TNE
Technology One Limited
38.61
20.95
118.67%
AU:XRO
Xero Limited
181.12
47.05
35.09%
AU:WTC
Wisetech Global
100.05
1.35
1.37%

Dropsuite Earnings Call Summary

Earnings Call Date:Jan 29, 2025
(Q2-2024)
|
% Change Since: 2.44%|
Next Earnings Date:Aug 27, 2025
Earnings Call Sentiment Positive
The earnings call presented a strong overall performance with significant ARR growth, new product launches, and improved churn rates. However, there were some challenges, including FX impacts and increased marketing expenses. The company maintains a positive outlook with strategic reinvestments and a focus on sustainable growth.
Q2-2024 Updates
Positive Updates
Strong ARR Growth
The company experienced a growth in ARR by more than 30% year-on-year, with record numbers of paid seats and strong partner acquisitions.
Introduction of New Products
Launched Entra ID backup and a non-for-profit SKU in partnership with Pax8, indicating diversification in product offerings.
Churn Rate Improvement
Churn returned to historic lows of sub-3%, demonstrating effective partner success strategies.
Positive Cash Flow
Operating cash flow for the quarter grew by 37% on prior quarter, indicating strong financial health.
Seamless Integration Improvements
Strengthened integration into partner workflows, including a new integration with HaloPSA.
Record Quarter in User and Partner Growth
Achieved a record quarter in terms of user and partner growth, particularly in North America and Asia Pacific.
Negative Updates
Impact of FX Movements
ARR growth in AUD was negatively impacted by FX movements within the quarter.
Flat ARPU Growth
ARPU was flat or saw a small decline in the quarter due to product mix and seat adds.
Increased Marketing Expenses
Marketing expenses rose due to participation in major events, affecting cost management.
Company Guidance
During the Q2 2024 earnings call for DSE.AX, the company reported a robust performance with an annual recurring revenue (ARR) growth of over 30% year-on-year, supported by a significant user increase exceeding 100,000 and improved partner additions. The company also achieved positive cash flows, maintained good gross margins, and saw churn levels return to their historical sub-3% norms. In terms of financial specifics, they added a record $1.9 million of incremental ARR for the quarter, with a constant currency ARR growth of 8% quarter-on-quarter and 30% on a prior corresponding period basis. The gross margin stood at 69%, and operating cash flow for the quarter was AUD 540,000. The company introduced new products such as Entra ID backup and a non-profit SKU, the latter in partnership with Pax8, and strengthened integrations with systems like HaloPSA. These initiatives, alongside a strategic reinvestment approach and a focus on expanding their core business and exploring new markets, underline the company's ongoing commitment to sustainable growth and profitability.

Dropsuite Corporate Events

Dropsuite Announces Proposed Acquisition by NinjaOne
May 5, 2025

Dropsuite Limited has announced a proposed acquisition by NinjaOne Australia Pty Ltd through a scheme of arrangement, pending approval from Dropsuite shareholders and the Federal Court of Australia. This acquisition, if approved, could significantly impact Dropsuite’s operations and market positioning, potentially enhancing its capabilities and reach within the cloud software industry.

Dropsuite Limited Announces Quotation of New Securities on ASX
May 2, 2025

Dropsuite Limited announced the quotation of 138,750 ordinary fully paid securities on the Australian Securities Exchange (ASX) as of May 1, 2025. This move is part of the company’s strategy to enhance its market presence and potentially attract more investors, thereby strengthening its financial position and operational capabilities.

Dropsuite Announces Vesting of Performance Rights
May 2, 2025

Dropsuite Limited has announced the issuance of fully paid ordinary shares following the vesting of performance rights under its Employee Long Term Incentive Plans. This move reflects the company’s commitment to rewarding its employees and aligns with its strategic goals, potentially strengthening its position in the cloud backup and archiving industry.

UBS Group AG Ceases to be Substantial Shareholder in Dropsuite Limited
May 1, 2025

Dropsuite Limited has announced that UBS Group AG and its related bodies corporate have ceased to be substantial shareholders as of April 29, 2025. This change in shareholder status may impact Dropsuite’s shareholder composition and could influence the company’s strategic decisions and market perception.

Dropsuite Reports Strong Q1 2025 Performance with $54M ARR
Apr 22, 2025

Dropsuite has released its Q1 2025 update, highlighting its strong operational performance with an annual recurring revenue of approximately $54 million. This growth underscores Dropsuite’s robust market positioning and its commitment to helping businesses maintain continuity through advanced cloud backup solutions.

Dropsuite Achieves Record Growth with Strategic Innovations
Apr 22, 2025

Dropsuite Limited reported a record Annual Recurring Revenue (ARR) of $53.6 million for the quarter ending March 31, 2025, marking a 37% increase from the previous year. The company achieved a 45% growth in its paid user base, reaching 1.79 million users, driven by strategic product development and channel expansion. Dropsuite’s efforts in new product development and expanding its global sales footprint contributed to maintaining a product gross margin of 69% and a churn rate below 3%. The company also launched new services like BYOS and Entra ID Backup, enhancing its market positioning and partner ecosystem.

Mitsubishi UFJ Financial Group Adjusts Stake in Dropsuite Ltd
Apr 15, 2025

Mitsubishi UFJ Financial Group, Inc. has reported a change in its substantial holding in Dropsuite Ltd, a company involved in providing cloud-based software solutions. The change in interest involves various transactions, including purchases and sales of fully paid ordinary shares by entities controlled by Morgan Stanley. This adjustment in voting power reflects Mitsubishi UFJ Financial Group’s strategic financial maneuvers, potentially impacting its influence over Dropsuite Ltd and its market positioning.

Morgan Stanley Reduces Stake in Dropsuite Limited
Apr 15, 2025

Dropsuite Limited, a company involved in providing cloud-based backup solutions, has experienced a change in the interests of a substantial holder, Morgan Stanley and its subsidiaries. As of April 10, 2025, Morgan Stanley’s voting power in Dropsuite has decreased from 7.51% to 6.33%, indicating a reduction in their stake in the company. This change in voting power could have implications for Dropsuite’s shareholder dynamics and might influence its strategic decisions moving forward.

Mitsubishi UFJ Increases Stake in Dropsuite Limited
Apr 7, 2025

Mitsubishi UFJ Financial Group, Inc. has increased its voting power in Dropsuite Limited, a company involved in providing cloud-based backup solutions. The change in substantial holding reflects a rise in voting power from 6.51% to 7.51%, indicating a significant increase in Mitsubishi UFJ’s stake in Dropsuite. This adjustment in shareholding could potentially influence Dropsuite’s strategic decisions and impact its market positioning, given Mitsubishi UFJ’s substantial influence.

Morgan Stanley Increases Stake in Dropsuite Limited
Apr 7, 2025

Morgan Stanley and its subsidiaries have increased their voting power in Dropsuite Limited from 6.51% to 7.51% as of April 2, 2025. This change in substantial holding reflects Morgan Stanley’s active engagement in the market, potentially influencing Dropsuite’s shareholder dynamics and market perception.

Samson Rock Capital Increases Stake in Dropsuite Limited
Apr 6, 2025

Samson Rock Capital LLP, along with its associated funds, has increased its stake in Dropsuite Limited, now holding 6.40% of the voting power through ordinary shares. This change in substantial holding, up from 5.26%, indicates a growing interest and confidence in Dropsuite’s market potential, possibly influencing the company’s strategic direction and stakeholder relations.

Samson Rock Capital LLP Increases Stake in Dropsuite Limited
Apr 6, 2025

Dropsuite Limited, a company involved in data protection and backup solutions, has seen a change in the substantial holding of its voting shares. Samson Rock Capital LLP, through its master and feeder funds, has increased its voting power in Dropsuite from 5.26% to 6.40%, indicating a growing interest and potential influence in the company’s strategic decisions.

Dropsuite Faces Governance Challenges Amid Acquisition Deal
Apr 4, 2025

Dropsuite Limited has been involved in a transaction where NinjaOne Australia Pty Ltd agreed to acquire all of Dropsuite’s ordinary shares for $5.90 per share. However, complications arose when its largest shareholder, Topline Capital Management, LLC, failed to disclose timely changes in its shareholding, leading to a declaration of unacceptable circumstances by the Panel. This situation has implications for Dropsuite’s corporate governance and may affect shareholder confidence ahead of the scheduled vote on the acquisition.

Dropsuite Limited Announces Director’s Interest Change
Apr 3, 2025

Dropsuite Limited announced a change in the director’s interest, with Charif El Ansari acquiring 60,000 fully paid ordinary shares through the vesting of performance rights. This change reflects a strategic alignment of the director’s interests with the company’s performance, potentially impacting investor confidence and stakeholder engagement.

Dropsuite Limited Announces Quotation of New Securities on ASX
Apr 3, 2025

Dropsuite Limited announced the application for the quotation of 728,967 ordinary fully paid securities on the Australian Securities Exchange (ASX), effective April 2, 2025. This move is part of the company’s strategy to enhance its market presence and provide stakeholders with increased liquidity options, potentially strengthening its position in the competitive cloud software sector.

Dropsuite Announces Vesting of Performance Rights Under LTIP
Apr 3, 2025

Dropsuite Limited, a global provider of cloud backup and archiving software, has announced the issuance of fully paid ordinary shares following the vesting of performance rights under its Employee Long Term Incentive Plans. This move, approved by the Board of Directors, reflects the company’s ongoing commitment to rewarding its employees and aligning their interests with corporate performance. The vesting of these shares is based on the achievement of specific employment duration and share price performance hurdles, indicating Dropsuite’s strategic focus on long-term growth and value creation for stakeholders.

Dropsuite Announces Scheme Booklet Registration for Acquisition by NinjaOne
Apr 2, 2025

Dropsuite Limited has announced the registration of its Scheme Booklet with the Australian Securities and Investment Commission, which details the proposed acquisition of all issued shares by NinjaOne Australia Pty Ltd through a scheme of arrangement. The Independent Expert’s Report within the booklet concludes that the scheme is fair, reasonable, and in the best interests of Dropsuite shareholders, with a proposed cash consideration per share exceeding the assessed value range. The Dropsuite Board unanimously recommends that shareholders vote in favor of the scheme, with a meeting scheduled for May 9, 2025, to consider and vote on the proposal. This acquisition is likely to impact Dropsuite’s operations and market positioning, with potential implications for stakeholders.

Dropsuite Announces Court Approval for Shareholder Vote on Acquisition
Apr 2, 2025

Dropsuite Limited has announced that the Federal Court of Australia has approved the convening of a Scheme Meeting for shareholders to vote on the proposed acquisition by NinjaOne Australia Pty Ltd. The Scheme Booklet, which includes an independent expert’s report, will be dispatched to shareholders, with the expert concluding that the acquisition offer is fair and reasonable. The Dropsuite Board recommends shareholders vote in favor of the proposal, highlighting its potential benefits and alignment with shareholder interests.

Mitsubishi UFJ Financial Group Increases Stake in Dropsuite Limited
Mar 26, 2025

Mitsubishi UFJ Financial Group, Inc., a prominent financial services group, has increased its voting power in Dropsuite Limited through a series of transactions involving the purchase and sale of fully paid ordinary shares. This change in substantial holding, as reported in the notice, reflects Mitsubishi UFJ’s strategic adjustments in its investment portfolio, potentially impacting its influence within Dropsuite Limited and signaling a shift in market dynamics for stakeholders.

Morgan Stanley Increases Stake in Dropsuite Limited
Mar 26, 2025

Morgan Stanley and its subsidiaries have increased their voting power in Dropsuite Limited from 5.43% to 6.51%, as reported in their latest substantial holding notice. This change in interest, resulting from a series of transactions, indicates a growing confidence in Dropsuite’s market potential and could influence the company’s strategic decisions and stakeholder interests.

UBS Increases Stake in Dropsuite Limited
Mar 26, 2025

UBS Group AG and its related bodies have increased their voting power in Dropsuite Limited from 5.38% to 6.50%, indicating a significant change in their stake in the company. This change in substantial holding reflects UBS’s strategic interest in Dropsuite, potentially impacting the company’s market position and signaling confidence in its future prospects.

Dropsuite Limited Faces Interim Orders Amidst Legal Proceedings
Mar 20, 2025

Dropsuite Limited, a company listed on the ASX, is currently involved in a legal matter concerning its shares. The Acting President of the Takeovers Panel has issued interim orders in response to an application by Harvest Lane Asset Management Pty Ltd. These orders prevent Topline Capital Management LLC, Topline Capital Partners LP, and their associates from selling or transferring any shares in Dropsuite or decreasing their voting power in the company. The orders are in place to maintain the status quo until further proceedings or decisions are made, impacting the company’s immediate operational flexibility and potentially affecting its market position.

Dropsuite’s Shareholder Structure Sees Significant Shift
Mar 18, 2025

Dropsuite Limited, a company involved in data protection and cloud backup services, has experienced a significant change in its shareholder structure. Topline Capital Partners LP, a substantial holder in Dropsuite, has reduced its voting power from 19.7% to 10.5%, indicating a sale or transfer of a significant portion of its shares. This change in shareholding could impact Dropsuite’s market positioning and influence within its industry, potentially affecting its strategic decisions and stakeholder interests.

Dropsuite Announces Topline Capital’s Updated Shareholding and Continued Support
Mar 17, 2025

Dropsuite Limited announced that Topline Capital Partners LP currently holds approximately 7.36 million shares, representing about 10.47% of Dropsuite’s issued capital. This marks a decrease from their previous holding of 13,829,409 shares, which was about 19.7% of the issued capital. Despite the reduction, Topline Capital remains supportive of Dropsuite’s proposed transaction with NinjaOne, indicating continued confidence in the company’s strategic direction.

Dropsuite Faces Shareholder Dispute Amid Acquisition Deal
Mar 17, 2025

Dropsuite Limited has entered into a scheme implementation deed with NinjaOne, LLC, under which NinjaOne Australia Pty Ltd will acquire all of Dropsuite’s ordinary shares for $5.90 per share in cash. The announcement highlights the support of Dropsuite’s largest shareholder, Topline Capital Management LLC, which initially intended to vote its shares in favor of the scheme. However, Topline’s subsequent sale of shares has raised concerns about the transparency of its intentions, prompting Harvest Lane Asset Management Pty Ltd to file an application with the Takeovers Panel. The application questions the integrity of Topline’s intention statement and seeks orders to prevent further sales and ensure Topline votes its original 31% interest in favor of the scheme, potentially impacting shareholder confidence and market dynamics.

Mitsubishi UFJ Financial Group Acquires Substantial Holding in Dropsuite
Mar 14, 2025

Mitsubishi UFJ Financial Group, Inc. has become a substantial holder in Dropsuite Limited, acquiring a 5.43% voting power through fully paid ordinary shares. This acquisition reflects Mitsubishi UFJ Financial Group’s strategic interest in Dropsuite, potentially influencing the company’s market position and stakeholder dynamics.

Morgan Stanley Acquires Significant Stake in Dropsuite Limited
Mar 14, 2025

Morgan Stanley and its subsidiaries have become substantial holders in Dropsuite Limited, a company that specializes in cloud-based backup solutions. Morgan Stanley’s acquisition of 3,817,374 ordinary shares, representing a 5.43% voting power, signifies a significant investment in Dropsuite, potentially impacting the company’s market position and stakeholder interests.

Goldman Sachs Increases Stake in Dropsuite Limited
Mar 13, 2025

Goldman Sachs Group has increased its voting power in Dropsuite Limited from 5.0105% to 6.4303%, reflecting a significant change in its interests. This move indicates a strategic investment by Goldman Sachs, potentially impacting Dropsuite’s market positioning and signaling confidence in the company’s growth prospects.

Samson Rock Capital Acquires Substantial Stake in Dropsuite Limited
Mar 11, 2025

Dropsuite Limited, a company in the technology sector, has recently seen a significant development in its shareholder structure. Samson Rock Capital LLP, through its associated funds, has become a substantial holder in Dropsuite Limited, acquiring a 5.26% voting power with 3,698,698 ordinary shares. This acquisition could potentially influence Dropsuite’s strategic decisions and impact its market positioning, indicating a notable interest from investment entities in the company’s future prospects.

Goldman Sachs Acquires Significant Stake in Dropsuite Limited
Mar 10, 2025

The Goldman Sachs Group, Inc. has become a substantial shareholder in Dropsuite Limited, acquiring a 5.0105% voting power through its subsidiaries. This acquisition reflects Goldman Sachs’ strategic interest in the data protection sector, potentially enhancing Dropsuite’s market position and providing new opportunities for growth and collaboration.

Dropsuite Limited Releases 2024 Corporate Governance Statement
Feb 27, 2025

Dropsuite Limited has released its Corporate Governance Statement for the financial year ending December 31, 2024, which is available on their website. The statement, approved by the board, outlines the company’s adherence to the ASX Corporate Governance Council’s principles and recommendations, highlighting the company’s commitment to transparency and accountability. This release is significant as it reinforces Dropsuite’s dedication to maintaining high governance standards, potentially enhancing investor confidence and market positioning.

Dropsuite Reports Record Growth and Acquisition Proposal by NinjaOne
Feb 27, 2025

Dropsuite Limited reported a 34% increase in revenue to $41.2 million for the year ending December 2024, driven by a significant expansion in its customer base. The company added 483,000 paid users, resulting in a 42% year-over-year increase in user numbers. Despite a decrease in EBITDA to $0.4 million due to reinvestment and non-cash expenses, Dropsuite maintained positive cash flow and profitability. The board has recommended shareholders accept an all-cash acquisition offer from NinjaOne LLC, which is expected to enhance Dropsuite’s global capabilities and solutions.

Dropsuite Limited Reports Revenue Growth but Decline in Profit
Feb 27, 2025

Dropsuite Limited reported a 34.3% increase in revenues to $41,153,000 for the year ending December 31, 2024. However, the company’s profit after tax decreased by 47.7% to $829,000. Despite the revenue growth, no dividends were declared, and the net tangible assets per ordinary security increased from 39.34 cents to 44.01 cents. The report indicates a consolidation of shares in a 10:1 ratio, reflecting a strategic move to strengthen its market position.

Topline Capital Reduces Stake in Dropsuite Limited
Feb 18, 2025

Topline Capital Partners LP has reduced its stake in Dropsuite Limited, with its voting power dropping from 31.0% to 19.7% through a decrease in its holdings of fully paid ordinary shares. This change in substantial holding may impact Dropsuite’s shareholder dynamics and could signal shifts in investor confidence or strategy, potentially influencing the company’s market positioning and future operations.

Glossary
OutperformA stock rated as "Outperform" is expected to perform better than the overall market or a specific benchmark over the near-to-medium term. This rating suggests that the stock is likely to deliver higher returns compared to the average returns of other stocks in the same sector or market index. Investors might consider this stock a good buying opportunity.
NeutralA stock rated as "Neutral" is expected to perform in line with the overall market or a specific benchmark. This rating indicates that the stock is neither particularly attractive nor unattractive for investment. Investors may consider holding onto the stock, as it is not expected to either significantly outperform or underperform the market.
UnderperformA stock rated as "Underperform" is expected to perform worse than the overall market or a specific benchmark over the near-to-medium term. This rating suggests that the stock may deliver lower returns compared to the average returns of other stocks in the same sector or market index. Investors might consider selling the stock or avoiding it as an investment.

Disclaimer

This AI Analyst Stock Report is automatically generated by our AI systems using advanced algorithms and publicly available financial, technical, and market data. While the information provided aims to be accurate and insightful, it is intended for informational purposes only and should not be considered financial advice. Any content created by an AI (Artificial Intelligence) system may contain inaccuracies and/or contain errors. Investing in stocks carries inherent risks, and past performance is not indicative of future results. This report does not account for your personal financial circumstances, objectives, or risk tolerance. Always conduct your own research or consult with a qualified financial advisor before making investment decisions. The analysis and recommendations provided are based on historical and current data and may not fully reflect future market conditions or unexpected developments. Neither the creators of this report nor its affiliated entities guarantee the accuracy, completeness, or reliability of the information presented. Use this report at your own discretion and risk.