Projected Income Statement: Sprint Bioscience AB

Forecast Balance Sheet: Sprint Bioscience AB

Forecast Balance Sheet - Sprint Bioscience AB
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt -70.6 -29.5 -49.9 -25.1 - - -
Change - 58.22% -69.15% 49.7% - - -
Announcement Date 16/02/22 15/02/23 14/02/24 12/02/25 11/02/26 - -
Estimates

Cash Flow Forecast: Sprint Bioscience AB

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 - 2.707 - 2.454 1.297 0.094
Change - - - - -47.15% -92.75%
Free Cash Flow (FCF) 1 -15.17 -23.87 -36.81 19.99 -18.16 52.4
Change - -57.32% -54.23% 154.29% -190.87% 388.53%
Announcement Date 15/04/21 13/04/22 05/04/23 09/04/24 04/04/25 15/04/26
1SEK in Million
Estimates

Forecast Financial Ratios: Sprint Bioscience AB

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

Profitability

        
EBITDA Margin (%) - -71.3% -72,436.14% -0.79% -28.5% 58.84% 30.88% 39.77%
EBIT Margin (%) - -72.99% -73,180.72% -1.67% -29.96% 58.2% 29.61% 38.74%
EBT Margin (%) - -71.43% - - - - - -
Net margin (%) - -71.43% - - - - - -
FCF margin (%) - -121.96% -71,149.4% -34.85% -37.56% - - -
FCF / Net Income (%) - 170.73% - - - - - -

Profitability

        
ROA -89.46% -28.29% -65.01% -1.66% -22.46% 68.23% - -
ROE -424.5% -63.02% -122% -1.57% -98.67% 142.84% - -

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - 7.71% - 4.86% 1.98% 0.06% - -
CAPEX / EBITDA (%) - -10.81% - -616.58% -6.93% 0.1% - -
CAPEX / FCF (%) - -6.32% - -13.95% -5.26% - - -

Items per share

        
Cash flow per share 1 1.276 1.773 0.4226 0.7152 0.3589 1.201 - -
Change - 38.93% -76.17% 69.25% -49.82% 234.61% - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 0.431 1.768 0.4039 0.3978 0.1328 1.129 - -
Change - 310.25% -77.16% -1.5% -66.62% 750.52% - -
EPS 1 -2.55 -0.8504 -1.431 -0.006274 -0.2618 0.98 - -
Change - 66.65% -68.22% 99.56% -4,072.33% 474.37% - -
Nbr of stocks (in thousands) 21,215 39,844 39,844 69,820 69,820 105,516 - -
Announcement Date 15/04/21 13/04/22 05/04/23 09/04/24 04/04/25 15/04/26 - -
1SEK
Estimates
2026 *2027 *
P/E - -
PBR - -
EV / Sales 4.18x 3.75x
Yield - -

EPS & Dividend

EPS & Dividend - Sprint Bioscience AB


Y-o-Y evolution of P/E

Valuation ratios - P/E - Sprint Bioscience AB
 

Net sales - Rate of surprise

Rate of surprise - Net sales - Annual - Sprint Bioscience AB
  1. Stock Market
  2. Stocks
  3. SPRINT Stock
  4. Financials Sprint Bioscience AB