|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.115 USD | -7.57% |
|
+1.30% | -17.46% |
Projected Income Statement: SEALSQ Corp
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 30.06 | 10.98 | 18.25 | 31.6 | 41.85 |
| Change | - | - | -63.47% | 66.21% | 73.13% | 32.44% |
| EBITDA 1 | - | -3.2 | -16.56 | -37.6 | -20.1 | -19.5 |
| Change | - | - | -417.53% | -127.04% | 46.54% | 2.99% |
| EBIT 1 | - | -4.141 | -17.19 | -39.8 | -35.55 | -34.25 |
| Change | - | - | -315.14% | -131.51% | 10.68% | 3.66% |
| Interest Paid | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Net income | 5.77 | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Announcement Date | 4/20/23 | 3/21/24 | 3/20/25 | 3/31/26 | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: SEALSQ Corp
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Announcement Date | 4/20/23 | 3/21/24 | 3/20/25 | 3/31/26 | - | - |
Estimates
Cash Flow Forecast: SEALSQ Corp
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 0.052 | 0.036 | 0.299 | 3.021 | 0.571 | 0.743 |
| Change | - | -30.77% | 730.56% | 910.37% | -81.1% | 30.12% |
| Free Cash Flow (FCF) 1 | - | - | -4.359 | -6.309 | -3.316 | -10.69 |
| Change | - | - | - | -44.73% | 47.44% | -222.32% |
| Announcement Date | 4/20/23 | 4/20/23 | 4/20/23 | 3/21/24 | 3/20/25 | 3/31/26 |
1USD in Million
Estimates
Forecast Financial Ratios: SEALSQ Corp
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | - | - | - | -10.65% | -150.82% | -206% | -63.61% | -46.59% |
| EBIT Margin (%) | - | - | - | -13.78% | -156.55% | -218.05% | -112.5% | -81.84% |
| EBT Margin (%) | - | - | - | - | - | - | - | - |
| Net margin (%) | - | - | - | - | - | - | - | - |
| FCF margin (%) | - | - | - | -20.16% | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - |
Profitability | ||||||||
| ROA | - | - | 9.62% | -10.49% | -17.12% | -8.27% | - | - |
| ROE | - | - | -86.44% | -124.66% | -51.15% | -12.71% | - | - |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | - | - | 10.05% | - | - | - | - |
| CAPEX / EBITDA (%) | - | - | - | -94.41% | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | -49.84% | - | - | - | - |
Items per share | ||||||||
| Cash flow per share 1 | - | 0.1376 | 0.2705 | 0.3005 | 0.7869 | 2.099 | - | - |
| Change | - | - | 96.56% | 11.1% | 161.87% | 166.68% | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Book Value Per Share 1 | - | -0.9042 | 0.0141 | 0.2193 | 0.7241 | 2.319 | - | - |
| Change | - | - | 101.56% | 1,451.4% | 230.23% | 220.26% | - | - |
| EPS 1 | -7.09 | -3.72 | 3.917 | -0.2136 | -0.6015 | -0.2399 | - | - |
| Change | - | 47.53% | 205.29% | -105.45% | -181.57% | 60.11% | - | - |
| Nbr of stocks (in thousands) | - | - | - | 15,008 | 97,708 | 184,900 | - | - |
| Announcement Date | 4/20/23 | 4/20/23 | 4/20/23 | 3/21/24 | 3/20/25 | 3/31/26 | - | - |
1USD
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E Ratio | - | - |
| PBR | - | - |
| EV / Sales | 21.2x | 16x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
3.370USD
Average target price
6.000USD
Spread / Average Target
+78.04%
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- LAES Stock
- Financials SEALSQ Corp
Select your edition
All financial news and data tailored to specific country editions
