Projected Income Statement: Lifecare ASA

Forecast Balance Sheet: Lifecare ASA

Fiscal Period: December 2023 2024 2025 2026 2027 2028
Net Debt 1 - -43.6 84.6 -9 4 -2
Change - - 294.04% -110.63% 144.44% -150%
Announcement Date 2/27/24 2/20/25 3/3/26 - - -
1NOK in Million
Estimates

Cash Flow Forecast: Lifecare ASA

Fiscal Period: December 2023 2024 2025 2026 2027 2028
CAPEX 1 0.824 12.22 6.462 2 2 -
Change - 1,383.58% -47.14% -69.05% 0% -100%
Free Cash Flow (FCF) 1 -38.94 -86.42 -116.8 -76 -63 -44
Change - -121.94% -35.2% 34.95% 17.11% 30.16%
Announcement Date 2/27/24 2/20/25 3/3/26 - - -
1NOK in Million
Estimates

Forecast Financial Ratios: Lifecare ASA

Fiscal Period: December 2023 2024 2025 2026 2027 2028

Profitability

      
EBITDA Margin (%) -285.53% -825.66% -1,836.96% -6,600% - -880%
EBIT Margin (%) -310.4% -876.58% -1,957.41% -10,900% - -1,040%
EBT Margin (%) - -759.84% -1,818.86% -10,900% - -1,040%
Net margin (%) - -738.67% -1,800.09% -10,900% - -1,040%
FCF margin (%) -336.82% -893.57% -1,759.53% -7,600% - -880%
FCF / Net Income (%) - 120.97% 97.75% 69.72% 94.03% 84.62%

Profitability

      
ROA - - - - - -
ROE - -103.6% -520.2% -20,395% -326.4% -477.3%

Financial Health

      
Leverage (Debt/EBITDA) - - -0.69x - -0.07x -
Debt / Free cash flow - - -0.72x - -0.06x -

Capital Intensity

      
CAPEX / Current Assets (%) 7.13% 126.41% 97.32% 200% - -
CAPEX / EBITDA (%) -2.5% -15.31% -5.3% -3.03% -3.39% -
CAPEX / FCF (%) -2.12% -14.15% -5.53% -2.63% -3.17% -

Items per share

      
Cash flow per share 1 - - - - - -
Change - - - - - -
Dividend per Share 1 - - - - - -
Change - - - - - -
Book Value Per Share 1 - 1.627 -1.471 0.07 0.03 0.02
Change - - -190.41% 104.76% -57.14% -33.33%
EPS 1 - -1.98 -6.8 -0.35 -0.16 -0.13
Change - - -243.41% 94.85% 54.29% 18.75%
Nbr of stocks (in thousands) - 15,852 19,060 407,710 407,710 407,710
Announcement Date - 2/20/25 3/3/26 - - -
1NOK
Estimates
2026 *2027 *
P/E -0.82x -1.78x
PBR 4.08x 9.52x
EV / Sales 107x -
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. LIFE Stock
  4. Financials Lifecare ASA