Projected Income Statement: ACCESS Newswire Inc.

Forecast Balance Sheet: ACCESS Newswire Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 3/3/22 3/2/23 3/7/24 3/25/25 3/19/26 - -
Estimates

Cash Flow Forecast: ACCESS Newswire Inc.

Fiscal Period: December 2025 2026 2027
CAPEX 1 0.192 0.4 0.4
Change - 108.33% 0%
Free Cash Flow (FCF) 1 0.366 1.7 2.3
Change - 364.48% 35.29%
Announcement Date 3/19/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: ACCESS Newswire Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - 24% 15.74% 16.12% 3.64% 5.59% 10.78% 12.71%
EBIT Margin (%) - 17.1% 11.35% 8.44% -70.78% -8.27% -7.01% -2.97%
EBT Margin (%) - 18.79% 11.3% 3.92% -75.23% -8.63% -7.33% -3.39%
Net margin (%) - 15.04% 8.22% 2.29% -46.81% 18.97% -7.2% -4.24%
FCF margin (%) - - - - - 1.62% 7.6% 9.75%
FCF / Net Income (%) - - - - - 8.53% -105.59% -230%

Profitability

        
ROA 5.66% 6.31% 3.16% 3.2% -2.14% -1.84% - -
ROE 7.77% 11.01% 5.97% 2.23% -43.8% -5.61% - -

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - 0.85% 1.79% 1.69%
CAPEX / EBITDA (%) - - - - - 15.19% 16.59% 13.33%
CAPEX / FCF (%) - - - - - 52.46% 23.53% 17.39%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - 0.86 0.52 0.2 -2.82 1.11 -0.41 -0.26
Change - - -39.53% -61.54% -1,510% 139.36% -136.94% 36.59%
Nbr of stocks (in thousands) - 3,791 3,791 3,812 3,834 3,869 3,882 3,882
Announcement Date - 3/3/22 3/2/23 3/7/24 3/25/25 3/19/26 - -
1USD
Estimates
2026 *2027 *
P/E -17.3x -27.4x
PBR - -
EV / Sales 1.23x 1.17x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
7.111USD
Average target price
12.50USD
Spread / Average Target
+75.78%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ACCS Stock
  4. Financials ACCESS Newswire Inc.