Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
0.875 USD | -1.69% | -8.70% | +18.92% |
05-03 | Transcript : Rapid Micro Biosystems, Inc., Q1 2024 Earnings Call, May 03, 2024 | |
05-03 | Earnings Flash (RPID) RAPID MICRO BIOSYSTEMS Posts Q1 Revenue $5.6M | MT |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 440 | 47.45 | 31.38 | 38.09 | - | - |
Enterprise Value (EV) 1 | 246.5 | -61.19 | -60.67 | -18.72 | 10.12 | -32.95 |
P/E ratio | -2.7 x | -0.79 x | -0.61 x | -0.82 x | -0.85 x | -2.23 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 18.9 x | 2.77 x | 1.39 x | 1.4 x | 1.03 x | 0.74 x |
EV / Revenue | 10.6 x | -3.57 x | -2.69 x | -0.69 x | 0.27 x | -0.64 x |
EV / EBITDA | -5.39 x | 1.01 x | 1.13 x | 0.39 x | -0.23 x | 0.87 x |
EV / FCF | -4,236,673 x | 937,315 x | - | - | - | - |
FCF Yield | -0% | 0% | - | - | - | - |
Price to Book | 2 x | 0.29 x | 0.27 x | 0.44 x | 0.95 x | 1.16 x |
Nbr of stocks (in thousands) | 41,353 | 41,994 | 42,409 | 42,793 | - | - |
Reference price 2 | 10.64 | 1.130 | 0.7400 | 0.8900 | 0.8900 | 0.8900 |
Announcement Date | 22-03-04 | 23-03-03 | 24-03-01 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 23.23 | 17.13 | 22.52 | 27.15 | 37.13 | 51.23 |
EBITDA 1 | - | -45.7 | -60.38 | -53.46 | -48.3 | -44.28 | -38.06 |
EBIT 1 | - | -47.23 | -63.22 | -56.56 | -51.1 | -47.41 | -41.48 |
Operating Margin | - | -203.31% | -368.99% | -251.18% | -188.23% | -127.69% | -80.96% |
Earnings before Tax (EBT) 1 | - | - | -61.38 | - | -47.1 | -44.7 | - |
Net income 1 | -42.54 | -78.03 | -60.81 | -52.47 | -47.1 | -45.14 | -39.16 |
Net margin | - | -335.88% | -354.91% | -232.99% | -173.49% | -121.56% | -76.43% |
EPS 2 | -23.72 | -3.940 | -1.430 | -1.220 | -1.085 | -1.043 | -0.4000 |
Free Cash Flow | - | -58.18 | -65.29 | - | - | - | - |
FCF margin | - | -250.43% | -381.06% | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 21-03-22 | 22-03-04 | 23-03-03 | 24-03-01 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 6.899 | 5.208 | 4.16 | 3.86 | 4.739 | 4.374 | 5.035 | 5.002 | 6.145 | 6.337 | 5.611 | 6 | 7.05 | 8.35 | - |
EBITDA 1 | -11.74 | -14.11 | -14.44 | -13.39 | -16.15 | -16.4 | -14.11 | -14.28 | -13.67 | -11.39 | -12 | -12.5 | -11.3 | -10.9 | - |
EBIT 1 | -12.12 | -14.56 | -15 | -14.07 | -16.89 | -17.26 | -14.87 | -15.05 | -14.45 | -12.19 | -14.27 | -13.2 | -12 | -11.6 | - |
Operating Margin | -175.72% | -279.49% | -360.55% | -364.61% | -356.32% | -394.6% | -295.37% | -300.96% | -235.13% | -192.33% | -254.38% | -220% | -170.21% | -138.92% | - |
Earnings before Tax (EBT) 1 | -24.97 | - | -14.91 | -13.7 | -16.33 | -16.44 | -13.88 | - | - | - | -13.32 | -12.2 | -11 | -10.6 | - |
Net income 1 | -24.99 | -14.6 | -14.93 | -13.09 | -16.34 | -16.45 | -13.89 | -14.02 | -13.39 | -11.17 | -13.32 | -12.2 | -11 | -10.6 | - |
Net margin | -362.18% | -280.43% | -358.89% | -339.12% | -344.78% | -376.02% | -275.81% | -280.21% | -217.93% | -176.3% | -237.43% | -203.33% | -156.03% | -126.95% | - |
EPS 2 | -0.7100 | -0.3500 | -0.3500 | -0.3100 | -0.3800 | -0.3900 | -0.3200 | -0.3300 | -0.3100 | -0.2600 | -0.3100 | -0.2800 | -0.2600 | -0.2567 | -0.2700 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 21-11-11 | 22-03-04 | 22-05-10 | 22-08-12 | 22-11-10 | 23-03-03 | 23-05-05 | 23-08-04 | 23-11-03 | 24-03-01 | 24-05-03 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | - | 193 | 109 | 92.1 | 56.8 | 28 | 71 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow | - | -58.2 | -65.3 | - | - | - | - |
ROE (net income / shareholders' equity) | - | -156% | -31.6% | -37.2% | -48.9% | -82.1% | -69.5% |
ROA (Net income/ Total Assets) | - | - | -28.2% | - | - | - | - |
Assets 1 | - | - | 215.9 | - | - | - | - |
Book Value Per Share 2 | - | 5.330 | 3.900 | 2.740 | 2.040 | 0.9400 | 0.7700 |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex | - | 3.22 | 6.74 | - | - | - | - |
Capex / Sales | - | 13.85% | 39.34% | - | - | - | - |
Announcement Date | 21-03-22 | 22-03-04 | 23-03-03 | 24-03-01 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+20.27% | 38.09M | |
+26.08% | 662B | |
+22.62% | 546B | |
-4.77% | 359B | |
+16.97% | 323B | |
+5.69% | 289B | |
+13.68% | 234B | |
+4.39% | 198B | |
-10.63% | 194B | |
+8.08% | 167B |
- Stock Market
- Equities
- RPID Stock
- Financials Rapid Micro Biosystems, Inc.