View Future GrowthThree Sixty Solar 과거 순이익 실적과거 기준 점검 0/6Three Sixty Solar의 수입은 연평균 -46%의 비율로 감소해 온 반면, Electrical 산업의 수입은 연간 38.1% 증가했습니다.핵심 정보-45.99%순이익 성장률-22.78%주당순이익(EPS) 성장률Electrical 산업 성장률30.25%매출 성장률n/a자기자본이익률n/a순이익률n/a최근 순이익 업데이트30 Jun 2024최근 과거 실적 업데이트업데이트 없음모든 업데이트 보기Recent updatesNew Risk • Aug 16New major risk - Financial positionThe company has less than a year of cash runway based on its current free cash flow trend. Free cash flow: -CA$684k This is considered a major risk. With less than a year's worth of cash, the company will need to raise capital or take on debt unless its cash flows improve. This would dilute existing shareholders or increase balance sheet risk. Currently, the following risks have been identified for the company: Major Risks Less than 1 year of cash runway based on free cash flow trend (-CA$684k free cash flow). Share price has been highly volatile over the past 3 months (64% average daily change). Negative equity (-CA$1.7m). Earnings have declined by 46% per year over the past 5 years. Revenue is less than US$1m. Market cap is less than US$10m (€1.68m market cap, or US$1.85m). Minor Risk Shareholders have been diluted in the past year (3.0% increase in shares outstanding).공시 • Jun 15Three Sixty Solar Ltd. Announces Board ChangesThree Sixty Solar Ltd. announces the resignation of Scott McLeod from the board of directors and the audit committee with immediate effect. The Company thanks Mr. McLeod for his hard work and service, and wishes him well in his future endeavours. The Company has appointed its CEO Brian Roth as an interim member of the audit committee to fill the vacancy. The Company is relying on Section 3.5 of NI 52-110 Audit Committees in connection with the interim appointment of Mr. Roth. On Behalf of the Board of Directors, Brian Roth Chief Executive Officer & Director.공시 • May 01Three Sixty Solar Ltd. announced that it expects to receive CAD 0.5 million in fundingThree Sixty Solar Ltd. announced a private placement of 3,333,334 units at a price of CAD 0.15 per unit for the gross proceeds of CAD 500,000.1 on April 30, 2024. Each unit consists of one common share in the capital of the company and one-half of one share purchase warrant. Each warrant entitles the holder thereof to purchase one additional share at a price of CAD 0.50 per warrant share for a period of 24 months from the date of issuance. All securities issued in connection with the first tranche of the private placement are subject to a statutory hold period in accordance with applicable securities legislation. The private placement remains subject to final approval of the Cboe Canada Inc. stock exchange. On the same date, the company has issued units at a price of CAD 0.15 per unit in its first tranche closing.공시 • Oct 18Three Sixty Solar Appoints Keegan Lang to the Advisory BoardThree Sixty Solar Ltd. announced that it has added Keegan Lang to the Company’s Advisory Board. Keegan Lang is a seasoned professional in the field of business development and consultancy with a track record of accomplishments. With a background in the oil and gas industry, Keegan transitioned into the renewables sector in 2018, where he has since thrived. Keegan has played a pivotal role in the growth of renewable energyprojects, leveraging his network of professionals in the sector. His commitment to customer satisfaction and a customer-focused approach have enabled him to deliver more than $200mm worth of installed projects over the last five years. Mr. Lang brings a wealth of experience in project development in the renewables space including managing the delivery of Engineering, Procurement, and Construction contracts in Canada and the United States.공시 • Oct 14Three Sixty Solar Ltd., Annual General Meeting, Dec 15, 2023Three Sixty Solar Ltd., Annual General Meeting, Dec 15, 2023. Location: 1500 - 1055 W. Georgia Street Vancouver British Columbia CanadaNew Risk • Aug 14New major risk - Financial positionThe company has less than a year of cash runway based on its current free cash flow trend. Free cash flow: -CA$8.9m This is considered a major risk. With less than a year's worth of cash, the company will need to raise capital or take on debt unless its cash flows improve. This would dilute existing shareholders or increase balance sheet risk. Currently, the following risks have been identified for the company: Major Risks Less than 1 year of cash runway based on free cash flow trend (-CA$8.9m free cash flow). Share price has been highly volatile over the past 3 months (20% average weekly change). Earnings have declined by 74% per year over the past 5 years. Revenue is less than US$1m. Minor Risk Market cap is less than US$100m (€15.5m market cap, or US$17.0m).공시 • Jul 13Three Sixty Solar Appoints Mark Mukhija as Member of the Board of DirectorsThree Sixty Solar Ltd. announced the appointment of Mr. Mark Mukhija as a member of the board of directors with immediate effect. Mr. Mukhija brings over 15 years of industrial experience including roles with global mining companies such as Teck Resources, Barrick, BHP Billiton, and TransAlta. As of June 2023, Mark began a role as the Head of Sales – North America for Plotlogic, a mining technology company which utilises hyperspectral imaging and artificial intelligence technology aimed at sustainably increasing mineral production and reducing waste. From 2018 to 2023, Mark was the General Manager (Australia) for Motion Metrics, an industrial artificial intelligence and machine learning company catering to the mining industry with a specific focus on safety and productivity. Mr. Mukhija was responsible for the P&L, business development, project management, and logistics of the Motion Metrics (Australia) operations. Mr. Mukhija is a Professional Engineer and graduate from the University of British Columbia with a Bachelor of Applied Science in Mining Engineering (2003).공시 • Jun 27Three Sixty Solar Ltd. announced that it has received CAD 1.514752 million in fundingOn June 26, 2023, Three Sixty Solar Ltd. closed the transaction. The company issued 2,524,587 Units for aggregate gross proceeds of CAD 1,514,752.20 in the transaction. The company issued 521,334 units for gross proceeds of CAD 312,800.40 in LIFE offering and 287,700 units for gross proceeds of CAD 172,620 in Concurrent Offering. The Company paid an aggregate cash commission of CAD 26,657.40 and issued 44,100 non-transferable broker warrants to certain finders. Each Broker Warrant is exercisable for one Share at the exercise price of CAD 0.60 until June 9, 2028, and is subject to a statutory hold period until October 10, 2023.공시 • Jun 09Three Sixty Solar Ltd. Presents to Yereq Geo Energy at International Sales Conference in Las VegasThree Sixty Solar Ltd. present to more than 260 of Yereq Geo Energy's sales team, educating them on Three Sixty's solar tower technology. Yereq Geo Energy brought together more than 260 members of their sales team for a sales conference this week in Las Vegas, NV. Three Sixty CEO Brian Roth was invited to educate the team on solar tower technology and the sales process. The geographic reach of the sales team represents states from coast to coast, as well as countries including Mexico, the Philippines, and more.공시 • May 13Three Sixty Solar Ltd. announced that it expects to receive CAD 2 million in fundingThree Sixty Solar Ltd. announced a non-brokered private placement of minimum 1,587,301 units and up to 3,174,603 units at a price of CAD 0.63 per unit for gross proceeds of minimum CAD 1,000,000 and up to CAD 2,000,000 on May 12, 2023. Each unit consists of one common share and one non-transferable common share purchase warrant. Each warrant can be exercised to acquire one common share at a price of CAD 0.78 per share for a period of two years from the date of closing. The transaction may close in tranches. The securities issued will be subject to a four month plus a day hold period under applicable securities laws in Canada. A finders’ fees of 7% cash commission may be paid by the company in conjunction with the completion of the transaction in accordance with the TSX Venture Exchange policies. The company reserves the right to accept, reject or partially fill any subscriptions received up to the aggregate amount permitted by the Cboe Canada. The transaction is expected to close on or before May 26, 2023.Board Change • Apr 26Less than half of directors are independentThere are 5 new directors who have joined the board in the last 3 years. Of these new board members, 1 was an independent director. The company's board is composed of: 5 new directors. 1 experienced director. No highly experienced directors. 2 independent directors (3 non-independent directors). Independent Director Rob Birmingham is the most experienced director on the board, commencing their role in 2019. Independent Director Scott McLeod was the last independent director to join the board, commencing their role in 2022. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Lack of board continuity. Lack of experienced directors.공시 • Jan 28Three Sixty Solar Receives Positive Review of Technology PatentabilityThree Sixty Solar Ltd. announced that the African Regional Intellectual Property Organization (ARIPO) has completed their preliminary review of the Company’s patent application and declared the key claims pass the tests for patentability: being novel, inventive, and having industrial applicability. Three Sixty Solar has received notification from ARIPO that the organization has completed their initial review of the Company's patent application. According to their review, the four primary claims that differentiate Three Sixty Solar's technology all pass the three tests for patentability; the claims are novel, inventive, and have industrial applicability. These three patentability tests are the same ones considered by all the jurisdictions where Three Sixty has filed for patent protection and each jurisdiction is required to perform similar global searches for prior art. The Company is encouraged that the US PTO and other patent offices will reach the same positive conclusion as ARIPO regarding patentability of the primary claims.공시 • Jan 27Three Sixty Solar Ltd. Receives Positive Review of Technology PatentabilityThree Sixty Solar Ltd. announced that the African Regional Intellectual Property Organization (ARIPO) has completed their preliminary review of the Company’s patent application and declared the key claims pass the tests for patentability: being novel, inventive, and having industrial applicability. Following a period of technical development and engineering, Three Sixty Solar applied for PCT patent protection with the World Intellectual Property Organization. In April of 2021 the Company’s PCT filing was internationally published, giving Three Sixty until April 2022 to choose which countries and jurisdictions to file patent applications with local offices. In March and April of 2022, Three Sixty submitted patent applications in each of the markets where the Company expects to operate commercially in the years ahead, including the United States, Canada, the European Union, and others. Three Sixty Solar has received notification from ARIPO that the organization has completed their initial review of the Company’s patent application. According to their review, the four primary claims that differentiate Three Sixty Solar’s technology all pass the three tests for patentability; the claims are novel, inventive, and have industrial applicability. These three patentability tests are the same ones considered by all the jurisdictions where Three Sixty has filed for patent protection and each jurisdiction is required to perform similar global searches for prior art. The Company is encouraged that the US PTO and other patent offices will reach the same positive conclusion as ARIPO regarding patentability of the primary claims. The Company’s original application was written with several broader claims that must now be narrowed to focus on the four novel and inventive claims for the patent application to go through secondary review and approval. Three Sixty expects to submit these revised claims, focused on the patentable claims in the coming weeks, well ahead of a June deadline set for response by ARIPO.Board Change • Nov 16High number of new and inexperienced directorsThere are 4 new directors who have joined the board in the last 3 years. The company's board is composed of: 4 new directors. 2 experienced directors. No highly experienced directors. Independent Director Kyle Stevenson is the most experienced director on the board, commencing their role in 2017. The company’s lack of experienced directors is considered a risk according to the Simply Wall St Risk Model.매출 및 비용 세부 내역Three Sixty Solar가 돈을 벌고 사용하는 방법. 최근 발표된 LTM 실적 기준.순이익 및 매출 추이DB:AJ6 매출, 비용 및 순이익 (CAD Millions)날짜매출순이익일반관리비연구개발비30 Jun 240-33031 Mar 240-55031 Dec 230-99030 Sep 230-99030 Jun 230-108031 Mar 230-87031 Dec 220-43030 Sep 220-32030 Jun 220-11031 Dec 210-10030 Sep 21000030 Sep 200000양질의 수익: AJ6 은(는) 현재 수익성이 없습니다.이익 마진 증가: AJ6는 현재 수익성이 없습니다.잉여현금흐름 대비 순이익 분석과거 순이익 성장 분석수익추이: AJ6은 수익성이 없으며 지난 5년 동안 손실이 연평균 46% 증가했습니다.성장 가속화: 현재 수익성이 없어 지난 1년간 AJ6의 수익 성장률을 5년 평균과 비교할 수 없습니다.수익 대 산업: AJ6은 수익성이 없어 지난 해 수익 성장률을 Electrical 업계(81.5%)와 비교하기 어렵습니다.자기자본이익률높은 ROE: AJ6의 부채가 자산을 초과하여 자본 수익률을 계산하기 어렵습니다.총자산이익률투하자본수익률우수한 과거 실적 기업을 찾아보세요7D1Y7D1Y7D1YCapital-goods 산업에서 과거 실적이 우수한 기업.View Financial Health기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2025/01/27 23:18종가2024/10/30 00:00수익2024/06/30연간 수익2023/09/30데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델에 대한 세부 정보는 당사의 Github 페이지에서 확인하실 수 있으며, 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공하고 있습니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스Three Sixty Solar Ltd.는 0명의 분석가가 다루고 있습니다. 이 중 0명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.
New Risk • Aug 16New major risk - Financial positionThe company has less than a year of cash runway based on its current free cash flow trend. Free cash flow: -CA$684k This is considered a major risk. With less than a year's worth of cash, the company will need to raise capital or take on debt unless its cash flows improve. This would dilute existing shareholders or increase balance sheet risk. Currently, the following risks have been identified for the company: Major Risks Less than 1 year of cash runway based on free cash flow trend (-CA$684k free cash flow). Share price has been highly volatile over the past 3 months (64% average daily change). Negative equity (-CA$1.7m). Earnings have declined by 46% per year over the past 5 years. Revenue is less than US$1m. Market cap is less than US$10m (€1.68m market cap, or US$1.85m). Minor Risk Shareholders have been diluted in the past year (3.0% increase in shares outstanding).
공시 • Jun 15Three Sixty Solar Ltd. Announces Board ChangesThree Sixty Solar Ltd. announces the resignation of Scott McLeod from the board of directors and the audit committee with immediate effect. The Company thanks Mr. McLeod for his hard work and service, and wishes him well in his future endeavours. The Company has appointed its CEO Brian Roth as an interim member of the audit committee to fill the vacancy. The Company is relying on Section 3.5 of NI 52-110 Audit Committees in connection with the interim appointment of Mr. Roth. On Behalf of the Board of Directors, Brian Roth Chief Executive Officer & Director.
공시 • May 01Three Sixty Solar Ltd. announced that it expects to receive CAD 0.5 million in fundingThree Sixty Solar Ltd. announced a private placement of 3,333,334 units at a price of CAD 0.15 per unit for the gross proceeds of CAD 500,000.1 on April 30, 2024. Each unit consists of one common share in the capital of the company and one-half of one share purchase warrant. Each warrant entitles the holder thereof to purchase one additional share at a price of CAD 0.50 per warrant share for a period of 24 months from the date of issuance. All securities issued in connection with the first tranche of the private placement are subject to a statutory hold period in accordance with applicable securities legislation. The private placement remains subject to final approval of the Cboe Canada Inc. stock exchange. On the same date, the company has issued units at a price of CAD 0.15 per unit in its first tranche closing.
공시 • Oct 18Three Sixty Solar Appoints Keegan Lang to the Advisory BoardThree Sixty Solar Ltd. announced that it has added Keegan Lang to the Company’s Advisory Board. Keegan Lang is a seasoned professional in the field of business development and consultancy with a track record of accomplishments. With a background in the oil and gas industry, Keegan transitioned into the renewables sector in 2018, where he has since thrived. Keegan has played a pivotal role in the growth of renewable energyprojects, leveraging his network of professionals in the sector. His commitment to customer satisfaction and a customer-focused approach have enabled him to deliver more than $200mm worth of installed projects over the last five years. Mr. Lang brings a wealth of experience in project development in the renewables space including managing the delivery of Engineering, Procurement, and Construction contracts in Canada and the United States.
공시 • Oct 14Three Sixty Solar Ltd., Annual General Meeting, Dec 15, 2023Three Sixty Solar Ltd., Annual General Meeting, Dec 15, 2023. Location: 1500 - 1055 W. Georgia Street Vancouver British Columbia Canada
New Risk • Aug 14New major risk - Financial positionThe company has less than a year of cash runway based on its current free cash flow trend. Free cash flow: -CA$8.9m This is considered a major risk. With less than a year's worth of cash, the company will need to raise capital or take on debt unless its cash flows improve. This would dilute existing shareholders or increase balance sheet risk. Currently, the following risks have been identified for the company: Major Risks Less than 1 year of cash runway based on free cash flow trend (-CA$8.9m free cash flow). Share price has been highly volatile over the past 3 months (20% average weekly change). Earnings have declined by 74% per year over the past 5 years. Revenue is less than US$1m. Minor Risk Market cap is less than US$100m (€15.5m market cap, or US$17.0m).
공시 • Jul 13Three Sixty Solar Appoints Mark Mukhija as Member of the Board of DirectorsThree Sixty Solar Ltd. announced the appointment of Mr. Mark Mukhija as a member of the board of directors with immediate effect. Mr. Mukhija brings over 15 years of industrial experience including roles with global mining companies such as Teck Resources, Barrick, BHP Billiton, and TransAlta. As of June 2023, Mark began a role as the Head of Sales – North America for Plotlogic, a mining technology company which utilises hyperspectral imaging and artificial intelligence technology aimed at sustainably increasing mineral production and reducing waste. From 2018 to 2023, Mark was the General Manager (Australia) for Motion Metrics, an industrial artificial intelligence and machine learning company catering to the mining industry with a specific focus on safety and productivity. Mr. Mukhija was responsible for the P&L, business development, project management, and logistics of the Motion Metrics (Australia) operations. Mr. Mukhija is a Professional Engineer and graduate from the University of British Columbia with a Bachelor of Applied Science in Mining Engineering (2003).
공시 • Jun 27Three Sixty Solar Ltd. announced that it has received CAD 1.514752 million in fundingOn June 26, 2023, Three Sixty Solar Ltd. closed the transaction. The company issued 2,524,587 Units for aggregate gross proceeds of CAD 1,514,752.20 in the transaction. The company issued 521,334 units for gross proceeds of CAD 312,800.40 in LIFE offering and 287,700 units for gross proceeds of CAD 172,620 in Concurrent Offering. The Company paid an aggregate cash commission of CAD 26,657.40 and issued 44,100 non-transferable broker warrants to certain finders. Each Broker Warrant is exercisable for one Share at the exercise price of CAD 0.60 until June 9, 2028, and is subject to a statutory hold period until October 10, 2023.
공시 • Jun 09Three Sixty Solar Ltd. Presents to Yereq Geo Energy at International Sales Conference in Las VegasThree Sixty Solar Ltd. present to more than 260 of Yereq Geo Energy's sales team, educating them on Three Sixty's solar tower technology. Yereq Geo Energy brought together more than 260 members of their sales team for a sales conference this week in Las Vegas, NV. Three Sixty CEO Brian Roth was invited to educate the team on solar tower technology and the sales process. The geographic reach of the sales team represents states from coast to coast, as well as countries including Mexico, the Philippines, and more.
공시 • May 13Three Sixty Solar Ltd. announced that it expects to receive CAD 2 million in fundingThree Sixty Solar Ltd. announced a non-brokered private placement of minimum 1,587,301 units and up to 3,174,603 units at a price of CAD 0.63 per unit for gross proceeds of minimum CAD 1,000,000 and up to CAD 2,000,000 on May 12, 2023. Each unit consists of one common share and one non-transferable common share purchase warrant. Each warrant can be exercised to acquire one common share at a price of CAD 0.78 per share for a period of two years from the date of closing. The transaction may close in tranches. The securities issued will be subject to a four month plus a day hold period under applicable securities laws in Canada. A finders’ fees of 7% cash commission may be paid by the company in conjunction with the completion of the transaction in accordance with the TSX Venture Exchange policies. The company reserves the right to accept, reject or partially fill any subscriptions received up to the aggregate amount permitted by the Cboe Canada. The transaction is expected to close on or before May 26, 2023.
Board Change • Apr 26Less than half of directors are independentThere are 5 new directors who have joined the board in the last 3 years. Of these new board members, 1 was an independent director. The company's board is composed of: 5 new directors. 1 experienced director. No highly experienced directors. 2 independent directors (3 non-independent directors). Independent Director Rob Birmingham is the most experienced director on the board, commencing their role in 2019. Independent Director Scott McLeod was the last independent director to join the board, commencing their role in 2022. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Lack of board continuity. Lack of experienced directors.
공시 • Jan 28Three Sixty Solar Receives Positive Review of Technology PatentabilityThree Sixty Solar Ltd. announced that the African Regional Intellectual Property Organization (ARIPO) has completed their preliminary review of the Company’s patent application and declared the key claims pass the tests for patentability: being novel, inventive, and having industrial applicability. Three Sixty Solar has received notification from ARIPO that the organization has completed their initial review of the Company's patent application. According to their review, the four primary claims that differentiate Three Sixty Solar's technology all pass the three tests for patentability; the claims are novel, inventive, and have industrial applicability. These three patentability tests are the same ones considered by all the jurisdictions where Three Sixty has filed for patent protection and each jurisdiction is required to perform similar global searches for prior art. The Company is encouraged that the US PTO and other patent offices will reach the same positive conclusion as ARIPO regarding patentability of the primary claims.
공시 • Jan 27Three Sixty Solar Ltd. Receives Positive Review of Technology PatentabilityThree Sixty Solar Ltd. announced that the African Regional Intellectual Property Organization (ARIPO) has completed their preliminary review of the Company’s patent application and declared the key claims pass the tests for patentability: being novel, inventive, and having industrial applicability. Following a period of technical development and engineering, Three Sixty Solar applied for PCT patent protection with the World Intellectual Property Organization. In April of 2021 the Company’s PCT filing was internationally published, giving Three Sixty until April 2022 to choose which countries and jurisdictions to file patent applications with local offices. In March and April of 2022, Three Sixty submitted patent applications in each of the markets where the Company expects to operate commercially in the years ahead, including the United States, Canada, the European Union, and others. Three Sixty Solar has received notification from ARIPO that the organization has completed their initial review of the Company’s patent application. According to their review, the four primary claims that differentiate Three Sixty Solar’s technology all pass the three tests for patentability; the claims are novel, inventive, and have industrial applicability. These three patentability tests are the same ones considered by all the jurisdictions where Three Sixty has filed for patent protection and each jurisdiction is required to perform similar global searches for prior art. The Company is encouraged that the US PTO and other patent offices will reach the same positive conclusion as ARIPO regarding patentability of the primary claims. The Company’s original application was written with several broader claims that must now be narrowed to focus on the four novel and inventive claims for the patent application to go through secondary review and approval. Three Sixty expects to submit these revised claims, focused on the patentable claims in the coming weeks, well ahead of a June deadline set for response by ARIPO.
Board Change • Nov 16High number of new and inexperienced directorsThere are 4 new directors who have joined the board in the last 3 years. The company's board is composed of: 4 new directors. 2 experienced directors. No highly experienced directors. Independent Director Kyle Stevenson is the most experienced director on the board, commencing their role in 2017. The company’s lack of experienced directors is considered a risk according to the Simply Wall St Risk Model.