Projected Income Statement: Cibus, Inc.

Forecast Balance Sheet: Cibus, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 3/3/22 3/2/23 3/21/24 3/20/25 3/17/26 - - -
Estimates

Cash Flow Forecast: Cibus, Inc.

Fiscal Period: December 2023 2024 2025 2026 2027 2028
CAPEX 1 4.321 0.808 0.578 3 3 4
Change - -81.3% -28.47% 419.03% 0% 33.33%
Free Cash Flow (FCF) 1 - - - -36.3 -33.1 -35.5
Change - - - - 8.82% -7.25%
Announcement Date 3/21/24 3/20/25 3/17/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Cibus, Inc.

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

Profitability

         
EBITDA Margin (%) - -95.64% -10,724.84% -2,679.09% -5,649.62% -2,517.34% -954.82% -385.37% -95.49%
EBIT Margin (%) - -112.87% -14,248.41% -3,823% -6,062.79% -2,680.1% -811.63% -287.37% -18.26%
EBT Margin (%) - -112.36% -10,758.6% -18,582.44% -6,632.66% -3,632.1% -1,622.33% -669.62% -126.54%
Net margin (%) - -112.36% -10,758.6% -14,729.06% -5,898.36% -3,492.31% -1,280.43% -494.01% -78.13%
FCF margin (%) - - - - - - -698.79% -266.3% -74.66%
FCF / Net Income (%) - - - - - - 54.57% 53.9% 95.56%

Profitability

         
ROA -35.62% -36.47% -46.91% -11.06% -10.76% -12.87% - - -
ROE -90.23% -114.49% -158.12% -195.43% -129.65% -220.96% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - - - 237.81% 18.96% 15.88% 57.75% 24.14% 8.41%
CAPEX / EBITDA (%) - - - -8.88% -0.34% -0.63% -6.05% -6.26% -8.81%
CAPEX / FCF (%) - - - - - - -8.26% -9.06% -11.27%

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - -39 -18.5 -25.95 -10.83 -2.78 -1.447 -0.76 -0.3467
Change - - 52.56% -40.27% 58.27% 74.33% 47.96% 47.47% 54.39%
Nbr of stocks (in thousands) - 770 977 18,946 26,456 52,708 76,429 76,429 76,429
Announcement Date - 3/3/22 3/2/23 3/21/24 3/20/25 3/17/26 - - -
1USD
Estimates
2026 *2027 *
P/E -1.11x -2.12x
PBR - -
EV / Sales 23.7x 9.9x
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
3
Last Close Price
1.610USD
Average target price
14.33USD
Spread / Average Target
+790.27%

Quarterly revenue - Rate of surprise

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!