Subscribe

Intelicare Holdings Limited (ICR.AX)

AUD0.02 +0.00 (+4.76%)
AU ASX Healthcare Medical - Healthcare Information Services
Address 299 Vincent Street 6007
Leederville, WA, AU
CEO Daniel Pilbrow
IPO 2020-05-25
ISIN AU0000081788

Explore sections of this company profile

Also trades on Australian Securities Exchange · ICR.AX (AUD) NASDAQ Global Select · ICR (USD) New York Stock Exchange · ICR-PA (USD)
Description

Operating out of Leederville, Australia, Intelicare Holdings Limited was founded in 2016. The company is dedicated to supplying innovative predictive analytics solutions, delivered as a combined hardware and software package, primarily serving Australia's aged care and health industries. Among its key offerings are InteliLiving, tailored to assist seniors and individuals with disabilities, and a specialized monitoring system designed for the elderly and other vulnerable populations.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
AUD0.02 +0.00 (+4.76%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
430.2K
Beta
0.54
Float Shares
271.54M
Free Float %
57.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+8.70% +0.00% +0.00% +25.00% -3.85% +4.17% +257.14% +66.67% -88.77% -90.91% -90.91%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
0.02
Quality scores
Altman Z-Score
-23.01
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
0 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Healthcare Information Services: +14.2%
    +241.3% Q4'25: +299.2% (vs Q4'23)
  • EPS growth Medical - Healthcare Information Services: +43.1%
    +51.0% Q4'25: +22.6% (vs Q4'23)
  • FCF margin FCF growth · Medical - Healthcare Information Services: +49.2%
    -198.1% Q4'25: -315.0% (vs Q4'23)
  • EBIT margin Medical - Healthcare Information Services: +8.8%
    -226.6% Q4'25: -261.9% (vs Q4'23)
  • ROIC Medical - Healthcare Information Services: +5.2%
    Q4'25: +2,834.2% (vs Q4'23)
  • Share dilution Medical - Healthcare Information Services: -0.1%
    +101.9% Q4'25: +167.2% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Medical - Healthcare Information Services: -0.74×
    -0.33× Q4'25: -0.22× (vs Q4'23)
Valuation Multiples From To
DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.53) × ERP
WACC = 94% × Ke + 6% × Kd (11.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 0.02
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2026
1 Rev. Ana.
Jun 2027
1 Rev. Ana.
Jun 2028
1 Rev. Ana.
Jun 2029
1 Rev. Ana.
Revenue
267.5K
est: 100.0K (+167.5%)
363.1K
est: 800.0K (-54.6%)
429.8K
est: 2.10M (-79.5%)
404.3K
est: 6.40M (-93.7%)
100.0K
100.0K – 100.0K
-98.4% YoY
800.0K
800.0K – 800.0K
+700.0% YoY
2.10M
2.10M – 2.10M
+162.5% YoY
6.40M
6.40M – 6.40M
+204.8% YoY
EBITDA
-2.49M
est: -100.0K (-2,389.3%)
-4.24M
est: -800.0K (-430.1%)
-3.78M
est: -2.10M (-79.8%)
-2.89M
est: -6.40M (+54.8%)
-100.0K
-100.0K – -100.0K
+98.4% YoY
-800.0K
-800.0K – -800.0K
-700.0% YoY
-2.10M
-2.10M – -2.10M
-162.5% YoY
-6.40M
-6.40M – -6.40M
-204.8% YoY
EBIT
-2.55M
est: -100.0K (-2,453.0%)
-4.36M
est: -800.0K (-444.8%)
-3.93M
est: -2.10M (-87.2%)
-2.98M
est: -6.40M (+53.5%)
-100.0K
-100.0K – -100.0K
+98.4% YoY
-800.0K
-800.0K – -800.0K
-700.0% YoY
-2.10M
-2.10M – -2.10M
-162.5% YoY
-6.40M
-6.40M – -6.40M
-204.8% YoY
Net Income
-2.55M
-4.36M
-3.93M
-3.00M
— – —
— – —
— – —
— – —
SGA
2.16M
est: 476.8K (+353.9%)
2.91M
est: 3.81M (-23.6%)
2.08M
est: 10.01M (-79.2%)
1.72M
est: 30.52M (-94.4%)
476.8K
476.8K – 476.8K
-98.4% YoY
3.81M
3.81M – 3.81M
+700.0% YoY
10.01M
10.01M – 10.01M
+162.5% YoY
30.52M
30.52M – 30.52M
+204.8% YoY
EPS
-0.05
-0.05
-0.03
-0.02
— – —
— – —
— – —
— – —
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-27 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-26 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-25 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-22 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-21 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-20 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-19 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-18 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-15 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-14 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-13 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-12 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-11 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-08 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-07 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-04 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-01 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-30 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-29 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-28 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-27 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-24 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-23 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-20 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-17 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-4.18M
OE per share TTM
-0.01
Owner's Yield
-29.58%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
24.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-2.7K
Shares Outstanding
472.73M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Michael Tappenden Chief Technology Officer 313.6K male
Daniel Pilbrow Chief Executive Officer 312.2K male
Neil John Hackett BECON GAICD GDAFI GDFP Company Secretary 55.5K male
Gregory David Leach Founder & Non-Executive Director 46.3K male
Pieter Klopper Chief Financial Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits