Projected Income Statement: Atossa Therapeutics, Inc.

Forecast Balance Sheet: Atossa Therapeutics, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 2/28/22 3/22/23 4/1/24 3/25/25 3/25/26 - - -
Estimates

Cash Flow Forecast: Atossa Therapeutics, Inc.

Fiscal Period: December 2021 2023 2024 2025 2026 2027
CAPEX 1 0.009 0.014 0.019 0.023 0.1 0.2
Change - - 35.71% 21.05% 334.78% 100%
Free Cash Flow (FCF) 1 - -20.96 -21.05 -29.78 - -
Change - - -0.45% -41.5% 100% -
Announcement Date 2/28/22 4/1/24 3/25/25 3/25/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: Atossa Therapeutics, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - - - - - - - - 40.04%
EBT Margin (%) - - - - - - - - 40.04%
Net margin (%) - - - - - - - - 40.04%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - 69.63% 82.53% 85.66% - - -

Profitability

         
ROA -31.85% -13.93% -13.07% -17.85% -19.99% -37.42% - - -
ROE -88.42% -24.93% -21.05% -28.8% -31.39% -62.74% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - -0.07% -0.09% -0.08% - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - 16.36 13.97 10.83 8.386 4.617 - - -
Change - - -14.6% -22.51% -22.55% -44.95% - - -
EPS 1 - -2.7 -3.15 -3.6 -3 -4.04 -4.333 -3.463 2.59
Change - - -16.67% -14.29% 16.67% -34.67% -7.26% 20.08% 174.78%
Nbr of stocks (in thousands) - 8,442 8,442 8,354 8,387 8,611 8,611 8,611 8,611
Announcement Date - 2/28/22 3/22/23 4/1/24 3/25/25 3/25/26 - - -
1USD
Estimates
2026 *2027 *
P/E -0.56x -0.7x
PBR - -
EV / Sales - -
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
2.410USD
Average target price
22.00USD
Spread / Average Target
+812.86%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ATOS Stock
  4. Financials Atossa Therapeutics, Inc.