Projected Income Statement: Clene Inc.

Forecast Balance Sheet: Clene Inc.

Forecast Balance Sheet - Clene Inc.
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - 2.36 -8.35 3.63 12.4 -4.6 1.8 -45.4
Change - - -453.81% 143.47% 241.6% -137.02% 139.13% -2,622.22%
Announcement Date 3/11/22 3/13/23 3/13/24 3/24/25 3/12/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Clene Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 1.332 5.179 0.33 0.015 0.039 0.1005 1.226 1.275
Change - 288.81% -93.63% -95.45% 160% 157.69% 1,120.4% 3.95%
Free Cash Flow (FCF) 1 - -44.19 -30.5 -21.34 -18.58 -13.18 -56.74 86.37
Change - - 30.98% 30.03% 12.91% 29.07% -330.4% 252.24%
Announcement Date 3/11/22 3/13/23 3/13/24 3/24/25 3/12/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Clene Inc.

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

Profitability

        
EBITDA Margin (%) - -10,019.03% -5,938.07% -9,195.32% -10,794% -6,976.74% -305.17% 31.53%
EBIT Margin (%) -6,912.59% -10,234.46% -6,198.78% -9,676.32% -11,541.5% -7,993.26% -132.98% 46.98%
EBT Margin (%) -1,406.36% -6,325.16% -7,569.42% -11,520.47% -13,086.5% -13,828.47% -136.64% 46.58%
Net margin (%) -1,347.16% -6,325.16% -7,569.42% -11,520.47% -13,086.5% -13,828.47% -133.24% 41.91%
FCF margin (%) - -9,342.49% -4,663.76% -6,240.06% -9,292.5% -5,285.69% -243.86% 53.2%
FCF / Net Income (%) - 147.7% 61.61% 54.16% 71.01% 38.22% 183.03% 126.93%

Profitability

        
ROA - - - - - - - -
ROE - -377.9% -595.47% -1,738.36% - - -3,911.8% 127%

Financial Health

        
Leverage (Debt/EBITDA) - -0.05x - -0.12x -0.58x - -0.03x -
Debt / Free cash flow - -0.05x - -0.17x -0.67x - -0.03x -

Capital Intensity

        
CAPEX / Current Assets (%) 184.23% 1,094.93% 50.46% 4.39% 19.5% 40.3% 5.27% 0.79%
CAPEX / EBITDA (%) - -10.93% -0.85% -0.05% -0.18% -0.58% -1.73% 2.49%
CAPEX / FCF (%) - -11.72% -1.08% -0.07% -0.21% -0.76% -2.16% 1.48%

Items per share

        
Cash flow per share 1 - -11.97 -5.75 -3.067 -1.881 -1.48 -4.24 2.19
Change - - 51.95% 46.66% 38.67% 21.32% -186.49% 151.65%
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - 1 2.086 -1.274 -1.784 -0.52 0.52 2.88
Change - - 108.6% -161.05% -40.11% 70.86% 200% 453.85%
EPS 1 -3.2 -9.2 -9.4 -5.67 -2.65 -2.574 -1.706 2.288
Change - -187.5% -2.17% 39.68% 53.26% 2.87% 33.72% 234.11%
Nbr of stocks (in thousands) 3,110 3,691 6,421 7,980 10,334 14,214 14,214 14,214
Announcement Date 3/11/22 3/13/23 3/13/24 3/24/25 3/12/26 - - -
1USD
Estimates
2026 *2027 *
P/E -1.4x -2.12x
PBR -6.94x 6.94x
EV / Sales 187x 2.28x
Yield - -

EPS & Dividend

EPS & Dividend - Clene Inc.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Clene Inc.
 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
MarketScreener Ratings - Clene Inc.
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
3.610USD
Average target price
32.20USD
Spread / Average Target
+791.97%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Clene Inc.
  1. Stock Market
  2. Stocks
  3. CLNN Stock
  4. Financials Clene Inc.