Financials Butterfly Network, Inc.

Stocks

BFLY

US1241551027

Advanced Medical Equipment & Technology

Real-time Estimate Cboe BZX 17:08:28 19/08/2026 BST			5-day change	1st Jan Change
9.265 ^USD	+2.94%		-2.33%	+142.89%

08-11	Butterfly Network, Inc. Announces Erica Schwartz Stepping Down from the Board, Effective August 5, 2026	CI
08-04	Butterfly Network Insider Sold Shares Worth $541,383, According to a Recent SEC Filing	MT

Projected Income Statement: Butterfly Network, Inc.

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	62.56	73.39	65.9	82.06	97.61	121.5	146.2	192.4
Change	-	17.3%	-10.21%	24.52%	18.96%	24.52%	20.3%	31.55%
EBITDA ¹	-121.8	-140	-67.5	-38.88	-26.53	-19.2	-5.075	25.12
Change	-	-14.96%	51.79%	42.41%	31.76%	27.62%	73.57%	594.98%
EBIT ¹	-171.7	-193	-145.6	-74.41	-86.42	-57.3	-47.43	-23.8
Change	-	-12.42%	24.56%	48.9%	-16.13%	33.69%	17.22%	49.82%
Interest Paid ¹	1.922	3.382	-	-1.261	-1.49	-1.1	-1.1	-1.1
Earnings before Tax (EBT) ¹	-32.29	-168.7	-133.6	-72.52	-76.95	-53.4	-44.63	-20.9
Change	-	-422.43%	20.79%	45.72%	-6.11%	30.61%	16.42%	53.17%
Net income ¹	-32.41	-168.7	-133.7	-72.49	-77.06	-52.53	-45.42	-27.38
Change	-	-420.61%	20.76%	45.78%	-6.31%	31.83%	13.53%	39.74%
Announcement Date	28/02/22	28/02/23	28/02/24	28/02/25	26/02/26	-	-	-

¹USD in Million

Estimates

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	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3	2027 Q4	2028 Q1	2028 Q2
Net sales ¹	14.62	18.99	15.57	19.22	19.62	18.98	15.48	18.49	15.42	16.52	17.66	21.49	20.56	22.35	21.22	23.38	21.49	31.51	26.53	32.61	28.24	34.55	30.47	37.27	32.35	41.45	31.8	38
Change	-	29.86%	-17.98%	23.38%	2.1%	-3.24%	-18.47%	19.46%	-16.58%	7.1%	6.9%	21.7%	-4.31%	8.71%	-5.04%	10.17%	-8.1%	46.65%	-15.82%	22.92%	-13.41%	22.33%	-11.81%	22.32%	-13.19%	28.13%	-23.28%	19.5%
EBITDA ¹	-33.54	-33.26	-39.96	-37.82	-32.91	-29.33	-22.32	-16.97	-12.48	-15.73	-13.16	-8.134	-8.445	-9.144	-9.068	-6.153	-8.079	-3.228	-6.135	-1.378	-7.22	-4.51	-5.173	-1.64	-3.4	-0.2	-	-
Change	-	0.83%	-20.14%	5.36%	12.97%	10.9%	23.9%	23.95%	26.49%	-26.03%	16.34%	38.17%	-3.82%	-8.28%	0.83%	32.15%	-31.3%	60.04%	-90.06%	77.54%	-423.95%	37.53%	-14.71%	68.3%	-107.32%	94.12%	-	-
EBIT ¹	-44.78	-42.96	-49.53	-48.46	-46.03	-49	-35.05	-31.26	-32.56	-46.73	-22.62	-17.23	-17.25	-17.32	-18.47	-16.1	-35.13	-16.71	-13.87	-13.66	-16.55	-13.2	-16.7	-11.15	-13.8	-10.9	-19.1	-11.8
Change	-	4.06%	-15.29%	2.18%	5%	-6.45%	28.48%	10.79%	-4.15%	-43.51%	51.59%	23.82%	-0.08%	-0.4%	-6.66%	12.82%	-118.22%	52.44%	16.98%	1.51%	-21.12%	20.24%	-26.52%	33.23%	-23.77%	21.01%	-75.23%	38.22%
Charge d'intérêts ¹	0.893	0.828	-	-	1.304	1.81	1.784	-	-	-	-	-	-0.319	-0.334	-0.347	-0.368	-0.385	-0.39	-0.279	-	-0.3	-0.3	-0.3	-0.3	-0.3	-0.3	-0.3	-0.3
Earnings before Tax (EBT) ¹	-13.56	-15.17	-	-	-54.72	-33.73	-33.45	-35.78	-27.37	-44.12	-21.76	-15.69	-16.87	-18.21	-13.96	-13.81	-33.96	-15.23	-12.68	-12.91	-15.55	-12.25	-16.1	-10.55	-13.25	-10.35	-17.6	-10.3
Change	-	-11.82%	-	-	-	38.36%	0.82%	-6.95%	23.51%	-61.23%	50.69%	27.89%	-7.5%	-7.97%	23.34%	1.05%	-145.8%	55.16%	16.74%	-1.84%	-20.45%	21.22%	-31.43%	34.47%	-25.59%	21.89%	-70.05%	41.48%
Net income ¹	-13.56	-15.22	-	-	-54.74	-33.7	-33.54	-28.67	-27.37	-44.12	-21.55	-15.71	-16.92	-18.1	-13.97	-13.83	-33.97	-15.29	-12.68	-12.91	-14.7	-12.5	-7.4	-11.37	-13.25	-10.35	-17.6	-10.3
Change	-	-12.2%	-	-	-	38.43%	0.48%	14.52%	4.54%	-61.21%	51.15%	27.13%	-7.75%	-6.96%	22.84%	0.95%	-145.56%	54.99%	17.1%	-1.84%	-13.87%	14.97%	40.8%	-53.6%	-16.57%	21.89%	-70.05%	41.48%
Announcement Date	15/11/21	28/02/22	05/05/22	03/08/22	03/11/22	28/02/23	11/05/23	03/08/23	02/11/23	28/02/24	01/05/24	01/08/24	01/11/24	28/02/25	02/05/25	01/08/25	31/10/25	26/02/26	30/04/26	30/07/26	-	-	-	-	-	-	-	-

¹USD in Million

Estimates

Forecast Balance Sheet: Butterfly Network, Inc.

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net Debt	-423	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Announcement Date	28/02/22	28/02/23	28/02/24	28/02/25	26/02/26	-	-	-

Estimates

Cash Flow Forecast: Butterfly Network, Inc.

Fiscal Period: December	2021	2025	2026	2027	2028
CAPEX ¹	7.877	3.348	4.3	4.3	4.3
Change	-	-	28.43%	0%	0%
Free Cash Flow (FCF) ¹	-	-16.05	-	-	-
Change	-	-	100%	-	-
Announcement Date	28/02/22	26/02/26	-	-	-

¹USD in Million

Estimates

Forecast Financial Ratios: Butterfly Network, Inc.

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	-	-194.68%	-190.79%	-102.43%	-47.38%	-27.18%	-15.8%	-3.47%	13.06%
EBIT Margin (%)	-	-274.42%	-263.01%	-220.96%	-90.68%	-88.53%	-47.14%	-32.44%	-12.37%
EBT Margin (%)	-	-51.61%	-229.84%	-202.76%	-88.38%	-78.84%	-43.94%	-30.52%	-10.87%
Net margin (%)	-	-51.8%	-229.9%	-202.88%	-88.34%	-78.95%	-43.22%	-31.07%	-14.23%
FCF margin (%)	-	-	-	-	-	-16.44%	-	-	-
FCF / Net Income (%)	-	-	-	-	-	20.82%	-	-	-
Profitability
ROA	-63.65%	-30.13%	-24.16%	-22.07%	-15.69%	-13.17%	-	-	-
ROE	-220.42%	-14.51%	-43.65%	-49.03%	-37.28%	-42.25%	-	-	-
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	12.59%	-	-	-	3.43%	3.54%	2.94%	2.24%
CAPEX / EBITDA (%)	-	-6.47%	-	-	-	-12.62%	-22.4%	-84.73%	17.12%
CAPEX / FCF (%)	-	-	-	-	-	-20.86%	-	-	-
Items per share
Cash flow per share ¹	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-
Dividend per Share ¹	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-
Book Value Per Share ¹	-	2.261	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-
EPS ¹	-	-0.19	-0.84	-0.65	-0.34	-0.31	-0.2033	-0.175	-0.1025
Change	-	-	-342.11%	22.62%	47.69%	8.82%	34.41%	13.93%	41.43%
Nbr of stocks (in thousands)	-	197,257	200,566	207,124	213,062	252,602	266,285	266,285	266,285
Announcement Date	-	28/02/22	28/02/23	28/02/24	28/02/25	26/02/26	-	-	-