Projected Income Statement: HLS Therapeutics Inc.

Forecast Balance Sheet: HLS Therapeutics Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 3/17/22 3/16/23 3/14/24 3/13/25 3/12/26 - - -
Estimates

Cash Flow Forecast: HLS Therapeutics Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026
CAPEX 1 - 0.045 - - - -
Change - - - - - -
Free Cash Flow (FCF) 1 12.56 16.9 15.75 7.988 16.92 13.4
Change - 34.51% -6.8% -49.28% 111.88% -20.83%
Announcement Date 3/17/22 3/16/23 3/14/24 3/13/25 3/12/26 -
1USD in Million
Estimates

Forecast Financial Ratios: HLS Therapeutics Inc.

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

Profitability

         
EBITDA Margin (%) - 43.88% 38.76% 33.38% 29.4% 35.36% 32.73% 34.86% 41.83%
EBIT Margin (%) - -10.47% -21.96% -16.41% -13.57% -7.4% -6.67% -1.08% 9.41%
EBT Margin (%) - -19.68% -38.59% -44.08% -27.52% -23.2% -10.61% -7.54% 4.32%
Net margin (%) - -21.86% -38.39% -43.65% -34.71% -22.4% -9.36% -3.33% 3.94%
FCF margin (%) - 20.93% 27.49% 24.97% 14.11% 30.5% 22.93% - -
FCF / Net Income (%) - -95.77% -71.6% -57.2% -40.64% -136.16% -244.99% - -

Profitability

         
ROA -2.42% -1.35% -3.26% -2.87% -2.6% -1.73% - - -
ROE -8.82% -7.95% -16.5% -24.69% -23.26% -18.69% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - - 0.07% - - - - - -
CAPEX / EBITDA (%) - - 0.19% - - - - - -
CAPEX / FCF (%) - - 0.27% - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - 0.7398 - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - 3.873 - 2.244 - 1.74 1.79 -
Change - - - - - - - 2.87% -
EPS 1 - -0.41 -0.73 -0.85 -0.62 -0.39 -0.2067 -0.07 0.09
Change - - -78.05% -16.44% 27.06% 37.1% 47.01% 66.13% 228.57%
Nbr of stocks (in thousands) - 32,451 32,384 32,071 31,793 31,274 30,935 30,935 30,935
Announcement Date - 3/17/22 3/16/23 3/14/24 3/13/25 3/12/26 - - -
1USD
Estimates
2026 *2027 *
P/E -13.5x -39.9x
PBR 1.6x 1.56x
EV / Sales 1.48x 1.33x
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
4
Last Close Price
2.791USD
Average target price
5.286USD
Spread / Average Target
+89.38%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. HLS Stock
  4. HLTRF Stock
  5. Financials HLS Therapeutics Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!