Projected Income Statement: IRIDEX Corporation

Forecast Balance Sheet: IRIDEX Corporation

Fiscal Period: January 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 10/03/22 09/03/23 26/03/24 27/03/25 26/03/26 - - -
Estimates

Cash Flow Forecast: IRIDEX Corporation

Fiscal Period: January 2020 2021 2022 2023 2024 2025
CAPEX 1 0.097 0.213 0.286 0.109 0.013 0.143
Change - 119.59% 34.27% -61.89% -88.07% 1,000%
Free Cash Flow (FCF) 1 -0.7644 -1.462 -5.741 -0.6904 -1.214 1.528
Change - -91.28% -292.63% 87.97% -75.81% 225.9%
Announcement Date 23/03/21 15/03/22 09/03/23 29/03/24 27/03/25 02/04/26
1USD in Million
Estimates

Forecast Financial Ratios: IRIDEX Corporation

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

Profitability

         
EBITDA Margin (%) - -12.49% -12.39% -13.99% - 2.13% 2.39% 5.86% 7.75%
EBIT Margin (%) - -13.98% -13.24% -19.29% - -4.88% -2.72% 0.79% 3.05%
EBT Margin (%) - -9.62% -13.13% -18.28% - -8.32% -3.69% 0.07% 2.71%
Net margin (%) - -9.69% -13.25% -18.45% - -8.42% -3.97% 0% 2.44%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA -13.11% -12.28% -10.36% -16.3% -16.32% -5.51% - - -
ROE -31.59% -25.7% -37.24% -71.54% -153.37% -126.43% - - -

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 - -0.34 -0.47 -0.59 -0.54 -0.26 -0.12 - 0.07
Change - - -38.24% -25.53% 8.47% 51.85% 53.85% - -
Nbr of stocks (in thousands) - 15,866 15,990 16,248 16,636 17,190 17,565 17,565 17,565
Announcement Date - 10/03/22 09/03/23 26/03/24 27/03/25 26/03/26 - - -
1USD
Estimates
2026 *2027 *
P/E -5.83x -
PBR - -
EV / Sales 0.23x 0.22x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.7000USD
Average target price
2.750USD
Spread / Average Target
+292.86%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. IRIX Stock
  4. Financials IRIDEX Corporation