Projected Income Statement: Tenax Therapeutics, Inc.

Forecast Balance Sheet: Tenax Therapeutics, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - - - - - -343 -10.2 -
Change - - - - - - 97.03% -
Announcement Date 3/29/22 3/31/23 3/28/24 3/25/25 3/10/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Tenax Therapeutics, Inc.

Fiscal Period: December 2026 2027 2028
CAPEX 1 - - -
Change - - -
Free Cash Flow (FCF) 1 -50 -100 -159
Change - -100% -59%
Announcement Date - - -
1USD in Million
Estimates

Forecast Financial Ratios: Tenax Therapeutics, Inc.

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

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - - - - - - - - -874.25%
EBT Margin (%) - - - - - - - - -842.75%
Net margin (%) - - - - - - - - -829.53%
FCF margin (%) - - - - - - - - -1,325%
FCF / Net Income (%) - - - - - - 68.74% 118.96% 159.73%

Profitability

         
ROA -93.21% -306.43% -147.02% -68.21% -22.49% -35.08% - - -
ROE -234.61% -732.21% -385.12% -160.79% -35.17% -55.64% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - -2,528 -600.8 -31.04 -1.15 -1.34 -1.452 -1.5 -1.608
Change - - 76.23% 94.83% 96.3% -16.52% -8.37% -3.29% -7.22%
Nbr of stocks (in thousands) - 15.8 27.9 298 35,292 40,570 57,282 57,282 57,282
Announcement Date - 3/29/22 3/31/23 3/28/24 3/25/25 3/10/26 - - -
1USD
Estimates
2026 *2027 *
P/E -1.31x -1.27x
PBR - -
EV / Sales - -
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
10
Last Close Price
1.900USD
Average target price
12.56USD
Spread / Average Target
+560.85%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. TENX Stock
  4. Financials Tenax Therapeutics, Inc.