Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
10.69 SEK | +1.04% | -17.08% | +213.95% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 554.3 | 1,590 | 1,005 | 503 | 113.8 | 357.2 | - | - |
Enterprise Value (EV) 1 | 329.3 | 1,407 | 743.4 | 353.4 | 91.91 | 338.8 | 300.2 | 477.2 |
P/E ratio | - | -15 x | -7.81 x | -3.96 x | - | -8.23 x | -4.27 x | -4.41 x |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | - | - | - | - | - | - | - | 11 x |
EV / Revenue | - | - | - | - | - | - | - | 14.7 x |
EV / EBITDA | - | -15.1 x | -5.39 x | -2.4 x | -0.83 x | -7.29 x | -3.09 x | -5.48 x |
EV / FCF | - | -16.4 x | -6.38 x | -2.82 x | -0.72 x | -8.16 x | -3.19 x | -9.36 x |
FCF Yield | - | -6.11% | -15.7% | -35.4% | -138% | -12.2% | -31.3% | -10.7% |
Price to Book | - | 6.28 x | 3.35 x | 2.88 x | - | 9.8 x | 1.56 x | 3.53 x |
Nbr of stocks (in thousands) | 23,489 | 28,187 | 33,668 | 33,668 | 33,758 | 33,758 | - | - |
Reference price 2 | 23.60 | 56.40 | 29.85 | 14.94 | 3.370 | 10.58 | 10.58 | 10.58 |
Announcement Date | 22/08/19 | 16/02/21 | 10/02/22 | 10/02/23 | 09/02/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | - | - | - | - | - | - | - | 32.5 |
EBITDA 1 | - | -93.43 | -137.9 | -147 | -110.9 | -46.5 | -97 | -87 |
EBIT 1 | -37.39 | -93.43 | -137.9 | -147 | -110.9 | -46.5 | -97 | -87.5 |
Operating Margin | - | - | - | - | - | - | - | -269.23% |
Earnings before Tax (EBT) 1 | - | -99.75 | -129.5 | -133.2 | - | -37 | -102 | - |
Net income 1 | - | -98.7 | -125.9 | -131.2 | - | -37 | -102 | - |
Net margin | - | - | - | - | - | - | - | - |
EPS 2 | - | -3.760 | -3.820 | -3.770 | - | -1.285 | -2.475 | -2.400 |
Free Cash Flow 1 | - | -85.92 | -116.6 | -125.3 | -126.8 | -41.5 | -94 | -51 |
FCF margin | - | - | - | - | - | - | - | -156.92% |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 22/08/19 | 16/02/21 | 10/02/22 | 10/02/23 | 09/02/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA 1 | - | - | - | - | - | -52.17 | - | - | - | -14 | -14 | -14 | -16 |
EBIT 1 | -32.74 | -39.16 | -32.57 | -32.65 | -29.62 | -52.17 | - | -21.36 | - | -14 | -14 | -14 | -16 |
Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings before Tax (EBT) | -29.82 | -36.13 | -30.03 | -23.8 | -26.09 | -53.24 | - | - | - | - | - | - | - |
Net income | -28.52 | -35.07 | -29.08 | -22.81 | -25.96 | -53.38 | -40.25 | - | - | - | - | - | - |
Net margin | - | - | - | - | - | - | - | - | - | - | - | - | - |
EPS | - | - | - | - | - | -1.530 | -1.190 | -0.6300 | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 04/11/22 | 10/02/22 | 11/05/22 | 18/08/22 | 04/11/22 | 10/02/23 | 18/08/23 | 08/11/23 | 09/02/24 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | 120 |
Net Cash position 1 | 225 | 183 | 262 | 150 | 21.9 | 18.4 | 57 | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | -1.379 x |
Free Cash Flow 1 | - | -85.9 | -117 | -125 | -127 | -41.5 | -94 | -51 |
ROE (net income / shareholders' equity) | - | -41.7% | -46.3% | -53.7% | -85.7% | -75% | -383% | 105% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | 8.990 | 8.900 | 5.190 | - | 1.080 | 6.800 | 3.000 |
Cash Flow per Share | - | -3.260 | -3.540 | -3.600 | - | - | - | - |
Capex 1 | - | - | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - | - | - |
Announcement Date | 22/08/19 | 16/02/21 | 10/02/22 | 10/02/23 | 09/02/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+213.95% | 32.55M | |
+0.67% | 42.4B | |
+44.30% | 40.04B | |
-6.20% | 28.31B | |
+6.55% | 24.94B | |
-21.66% | 18.96B | |
+29.96% | 12.3B | |
-1.57% | 11.95B | |
+16.03% | 11.32B | |
-4.80% | 11.55B |
- Stock Market
- Equities
- ACE Stock
- Financials Ascelia Pharma AB