FUSN PHAR |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.42 USD | +0.09% |
|
+0.75% | +122.89% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 490.3 | 179.6 | 141 | 695.8 | 1,820 | - | - |
| Enterprise Value (EV) 1 | 267.9 | -21.21 | -29.87 | 462.2 | 1,718 | 1,649 | 1,771 |
| P/E ratio | -3.25 x | -2.19 x | -1.58 x | -6.63 x | -14.4 x | -13 x | -12.1 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 125 x | 96.5 x | 336 x | 2,371 x | 3,501 x | 301 x |
| EV / Revenue | - | -14.7 x | -20.4 x | 224 x | 2,239 x | 3,172 x | 293 x |
| EV / EBITDA | -7.15 x | 0.26 x | 0.34 x | -4.72 x | -13.6 x | -11.1 x | -12.8 x |
| EV / FCF | - | 0.27 x | 0.4 x | -5.39 x | -17.1 x | -13.6 x | -12.6 x |
| FCF Yield | - | 364% | 252% | -18.5% | -5.86% | -7.33% | -7.94% |
| Price to Book | 8.79 x | 0.78 x | 0.85 x | 3.44 x | 43.7 x | 25.2 x | 306 x |
| Nbr of stocks (in thousands) | 41,726 | 43,066 | 44,763 | 72,406 | 84,966 | - | - |
| Reference price 2 | 11.75 | 4.170 | 3.150 | 9.610 | 21.42 | 21.42 | 21.42 |
| Announcement Date | 3/25/21 | 3/17/22 | 3/16/23 | 3/20/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 1.44 | 1.461 | 2.068 | 0.7676 | 0.5199 | 6.042 |
| EBITDA 1 | - | -37.45 | -81.38 | -87.12 | -97.89 | -126.5 | -149.1 | -138.4 |
| EBIT 1 | -18.22 | -37.94 | -82.02 | -88.03 | -99.23 | -122.6 | -143.3 | -164 |
| Operating Margin | - | - | -5,695.49% | -6,025.6% | -4,798.45% | -15,971.48% | -27,565.23% | -2,714.67% |
| Earnings before Tax (EBT) 1 | - | -75.72 | -81.16 | -89.45 | -94.11 | -118.4 | -141.2 | -164 |
| Net income 1 | - | -78.33 | -81.05 | -87.61 | -94.9 | -116.5 | -140.8 | -164 |
| Net margin | - | - | -5,628.26% | -5,996.71% | -4,588.83% | -15,175.7% | -27,080.77% | -2,713.79% |
| EPS 2 | -0.1600 | -3.620 | -1.900 | -2.000 | -1.450 | -1.489 | -1.652 | -1.774 |
| Free Cash Flow 1 | - | - | -77.23 | -75.42 | -85.69 | -100.7 | -120.9 | -140.6 |
| FCF margin | - | - | -5,363.26% | -5,162.08% | -4,143.71% | -13,117.87% | -23,246.07% | -2,327.48% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 4/3/20 | 3/25/21 | 3/17/22 | 3/16/23 | 3/20/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 0.325 | 0.594 | 0.585 | 0.57 | 0.166 | 0.14 | 0.028 | 0.034 | 2.006 | - | 0.1264 | 0.1445 | 0.3895 | 0.1451 | - |
| EBITDA | - | - | - | - | - | - | - | - | -19.02 | - | - | - | - | - | - |
| EBIT 1 | -19.52 | -17.55 | -20.52 | -19.29 | -23.8 | -24.42 | -24.86 | -26.71 | -19.39 | -28.28 | -28.93 | -30.5 | -31.07 | -31.93 | -35 |
| Operating Margin | -6,004.62% | -2,955.05% | -3,508.55% | -3,383.68% | -14,340.36% | -17,440.71% | -88,767.86% | -78,567.65% | -966.55% | - | -22,893.81% | -21,109.9% | -7,977.82% | -22,003.86% | - |
| Earnings before Tax (EBT) 1 | -19.38 | -17.41 | -19.96 | -19.75 | -24.77 | -24.96 | -24.3 | -25.42 | -17.5 | -26.88 | -27.29 | -28.82 | -28.47 | -29.72 | -35 |
| Net income 1 | -19.43 | -17.24 | -19.91 | -19.07 | -24.01 | -24.62 | -24.29 | -25.18 | -17.25 | -28.18 | -27.84 | -29.21 | -29.21 | -30.5 | -35 |
| Net margin | -5,978.15% | -2,901.68% | -3,403.25% | -3,346.14% | -14,465.66% | -17,583.57% | -86,753.57% | -74,044.12% | -860.02% | - | -22,028.11% | -20,212.63% | -7,500.29% | -21,014.68% | - |
| EPS 2 | -0.4500 | -0.4000 | -0.4600 | -0.4400 | -0.5500 | -0.5500 | -0.4500 | -0.3800 | -0.2500 | -0.3900 | -0.3678 | -0.3711 | -0.3678 | -0.3778 | -0.3950 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/9/21 | 3/17/22 | 5/10/22 | 8/9/22 | 11/8/22 | 3/16/23 | 5/11/23 | 8/8/23 | 11/7/23 | 3/20/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | 222 | 201 | 171 | 234 | 102 | 171 | 49.1 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -77.2 | -75.4 | -85.7 | -101 | -121 | -141 |
| ROE (net income / shareholders' equity) | -60% | -30.8% | -44.5% | -49.3% | -105% | -145% | -188% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 1.340 | 5.370 | 3.710 | 2.790 | 0.4900 | 0.8500 | 0.0700 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | 1.12 | 1.49 | 2.14 | 3.89 | 1.82 | 2.12 | 2.47 |
| Capex / Sales | - | 103.54% | 146.61% | 188.1% | 236.83% | 407.39% | 40.85% |
| Announcement Date | 3/25/21 | 3/17/22 | 3/16/23 | 3/20/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
12
Last Close Price
21.42
USD
Average target price
21.55
USD
Spread / Average Target
+0.61%
EPS Revisions
- Stock Market
- Equities
- FUSN Stock
- Financials FUSN PHAR
