|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.060 USD | +13.19% |
|
-17.60% | - |
Projected Income Statement: Exyn Technologies, Inc.
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net sales 1 | - | 7.516 | 10.02 | 12.99 |
| Change | - | - | 33.3% | 29.63% |
| EBITDA 1 | - | -12.94 | -11.61 | -10.3 |
| Change | - | - | 10.28% | 11.28% |
| EBIT 1 | - | -13.31 | -12.01 | -10.7 |
| Change | - | - | 9.77% | 10.9% |
| Interest Paid 1 | - | -0.432 | -0.8 | -1.6 |
| Earnings before Tax (EBT) 1 | - | -13.77 | -12.81 | -12.3 |
| Change | - | - | 7.01% | 3.97% |
| Net income 1 | -12.19 | -13.77 | -12.81 | -12.3 |
| Change | - | -12.97% | 7.01% | 3.97% |
| Announcement Date | 3/19/26 | - | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: Exyn Technologies, Inc.
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Change | - | - | - | - |
| Announcement Date | 3/19/26 | - | - | - |
Estimates
Cash Flow Forecast: Exyn Technologies, Inc.
| Fiscal Period: December | 2026 | 2027 | 2028 |
|---|---|---|---|
| CAPEX 1 | 0.304 | 0.4 | 0.4 |
| Change | - | 31.58% | 0% |
| Free Cash Flow (FCF) 1 | -12.65 | -11.95 | -10.02 |
| Change | - | 5.52% | 16.13% |
| Announcement Date | - | - | - |
1USD in Million
Estimates
Forecast Financial Ratios: Exyn Technologies, Inc.
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
Profitability | |||||
| EBITDA Margin (%) | - | - | -172.13% | -115.85% | -79.29% |
| EBIT Margin (%) | - | - | -177.05% | -119.84% | -82.37% |
| EBT Margin (%) | - | - | -183.25% | -127.83% | -94.69% |
| Net margin (%) | - | - | -183.25% | -127.83% | -94.69% |
| FCF margin (%) | - | - | -168.27% | -119.26% | -77.16% |
| FCF / Net Income (%) | - | - | 91.82% | 93.3% | 81.49% |
Profitability | |||||
| ROA | -87.72% | -95.44% | - | - | - |
| ROE | -361.53% | 217.02% | - | - | - |
Financial Health | |||||
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - |
Capital Intensity | |||||
| CAPEX / Current Assets (%) | - | - | 4.04% | 3.99% | 3.08% |
| CAPEX / EBITDA (%) | - | - | -2.35% | -3.45% | -3.88% |
| CAPEX / FCF (%) | - | - | -2.4% | -3.35% | -3.99% |
Items per share | |||||
| Cash flow per share 1 | - | - | - | - | - |
| Change | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - |
| Change | - | - | - | - | - |
| Book Value Per Share 1 | - | - | - | - | - |
| Change | - | - | - | - | - |
| EPS 1 | - | -0.37 | -2.27 | -1.68 | -1.61 |
| Change | - | - | -513.51% | 25.99% | 4.17% |
| Nbr of stocks (in thousands) | - | - | 7,816 | 7,816 | 7,816 |
| Announcement Date | - | 3/19/26 | - | - | - |
1USD
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | -0.91x | -1.23x |
| PBR | - | - |
| EV / Sales | 2.14x | 1.61x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2.060USD
Average target price
10.00USD
Spread / Average Target
+385.44%
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- EXYN Stock
- Financials Exyn Technologies, Inc.
Select your edition
All financial news and data tailored to specific country editions
