Projected Income Statement: Cytosorbents Corporation

Forecast Balance Sheet: Cytosorbents Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 3/8/22 3/9/23 3/14/24 3/31/25 3/25/26 - - -
Estimates

Cash Flow Forecast: Cytosorbents Corporation

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 0.7084 3.641 6.087 0.5381 0.2843 0.164
Change - 414.01% 67.18% -91.16% -47.16% -42.32%
Free Cash Flow (FCF) 1 -4.909 -8.664 -24.19 -12.12 -15 -2.072
Change - -76.48% -179.24% 49.91% -23.76% 86.18%
Announcement Date 3/9/21 3/10/22 3/9/23 3/15/24 3/31/25 3/30/26
1USD in Million
Estimates

Forecast Financial Ratios: Cytosorbents Corporation

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

Profitability

         
EBITDA Margin (%) - -36.62% -77.37% -71.66% -29.22% -35.89% -18.42% - -
EBIT Margin (%) - -52.69% -90.87% -85.86% -42.82% -38.42% -22.95% 5.04% 9.44%
EBT Margin (%) - -58.6% -97.74% -80.67% -57.17% -23.2% -30.95% 5.04% 9.44%
Net margin (%) - -56.89% -94.59% -78.43% -52.85% -22.12% -30.68% 5.04% 9.44%
FCF margin (%) - - - -61.06% - - - - -
FCF / Net Income (%) - - - 77.85% - - - - -

Profitability

         
ROA -11.05% -15.6% -25.8% -32.48% -20.91% -19.44% - - -
ROE -18.97% -34.64% -67% -97.21% -119.8% -96.39% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - - 17.55% 1.48% - - - - -
CAPEX / EBITDA (%) - - -22.68% -2.07% - - - - -
CAPEX / FCF (%) - - - -2.42% - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - -0.57 -0.75 -0.64 -0.38 -0.13 -0.185 0.03 0.06
Change - - -31.58% 14.67% 40.62% 65.79% -42.31% 116.22% 100%
Nbr of stocks (in thousands) - 43,476 43,636 52,212 54,680 62,804 62,795 62,795 62,795
Announcement Date - 3/8/22 3/9/23 3/14/24 3/31/25 3/25/26 - - -
1USD
Estimates
2026 *2027 *
P/E -1.95x 12x
PBR - -
EV / Sales 0.59x 0.48x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
0.3600USD
Average target price
2.875USD
Spread / Average Target
+698.61%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. CTSO Stock
  4. Financials Cytosorbents Corporation