ELUTIA INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.25 USD | +0.93% |
|
-.--% | +50.46% |
| May. 09 | Elutia Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| May. 09 | Earnings Flash (ELUT) ELUTIA Posts Q1 Revenue $6.7M, vs. Street Est of $6.1M | MT |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 139.4 | 85.42 | 68.53 | 50.11 | 79.14 | - | - |
| Enterprise Value (EV) 1 | 139.4 | 85.42 | 68.53 | 50.11 | 79.14 | 79.14 | 79.14 |
| P/E ratio | -1.53 x | -2.65 x | -1.79 x | -1.04 x | -1.98 x | -2.52 x | -6.02 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 3.27 x | 1.8 x | 1.39 x | 2.02 x | 2.87 x | 2.2 x | 1.23 x |
| EV / Revenue | 3.27 x | 1.8 x | 1.39 x | 2.02 x | 2.87 x | 2.2 x | 1.23 x |
| EV / EBITDA | -14.3 x | -4.43 x | - | -3.43 x | -4.57 x | -4.66 x | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 10,226 | 13,559 | 16,124 | 23,198 | 24,350 | - | - |
| Reference price 2 | 13.63 | 6.300 | 4.250 | 2.160 | 3.250 | 3.250 | 3.250 |
| Announcement Date | 3/1/21 | 3/3/22 | 3/22/23 | 3/7/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 42.9 | 42.68 | 47.39 | 49.19 | 24.74 | 27.55 | 35.9 | 64.2 |
| EBITDA 1 | - | -9.735 | -19.3 | - | -14.62 | -17.3 | -17 | - |
| EBIT 1 | - | -13.6 | -23.03 | -31.74 | -30.53 | -27.45 | -23.55 | -3 |
| Operating Margin | - | -31.86% | -48.6% | -64.53% | -123.36% | -99.64% | -65.6% | -4.67% |
| Earnings before Tax (EBT) 1 | - | -21.8 | -24.78 | -32.86 | -41.22 | -40.25 | -32.25 | -15.3 |
| Net income 1 | -11.94 | -25.34 | -24.83 | -32.9 | -37.66 | -40.25 | -32.25 | -15.3 |
| Net margin | -27.83% | -59.36% | -52.4% | -66.88% | -152.18% | -146.1% | -89.83% | -23.83% |
| EPS 2 | -1.320 | -8.880 | -2.380 | -2.380 | -2.074 | -1.645 | -1.290 | -0.5400 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 7/10/20 | 3/1/21 | 3/3/22 | 3/22/23 | 3/7/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 10.86 | 11.5 | 12.64 | 12.39 | 12.66 | 13.05 | 10.3 | 6.127 | 5.875 | 6.694 | 6.65 | 6.95 | 7.25 |
| EBITDA 1 | -6.829 | -5.993 | -7.248 | -6.86 | - | - | - | -6.418 | -4.505 | -3.633 | -4.7 | -4.4 | -4.5 |
| EBIT 1 | -7.762 | -6.922 | -8.182 | -7.793 | -8.843 | -6.418 | -9.085 | -7.371 | -8.507 | -8.479 | -6.45 | -6.1 | -6.4 |
| Operating Margin | -71.47% | -60.22% | -64.74% | -62.9% | -69.82% | -49.18% | -88.24% | -120.3% | -144.8% | -126.67% | -96.99% | -87.77% | -88.28% |
| Earnings before Tax (EBT) 1 | -9.052 | -8.137 | -9.386 | -9.898 | -5.442 | -7.962 | -10.61 | -8.507 | -15.23 | -17.99 | -8.65 | -8.25 | -5.35 |
| Net income 1 | -9.064 | -8.149 | -9.398 | -9.91 | -5.44 | -7.974 | -10.62 | -9.747 | -9.316 | -17.99 | -8.65 | -8.25 | -5.35 |
| Net margin | -83.45% | -70.89% | -74.36% | -79.99% | -42.95% | -61.1% | -103.16% | -159.08% | -158.57% | -268.81% | -130.08% | -118.71% | -73.79% |
| EPS 2 | -0.8200 | -0.6000 | -0.6900 | -0.7300 | -0.3800 | -0.4900 | -0.6500 | -0.5000 | -0.4016 | -0.7500 | -0.3600 | -0.3300 | -0.2200 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/3/22 | 5/9/22 | 8/11/22 | 11/14/22 | 3/22/23 | 5/10/23 | 8/14/23 | 11/13/23 | 3/7/24 | 5/9/24 | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | 0.64 | 0.37 | - | - | - | - | - |
| Capex / Sales | - | 1.5% | 0.78% | - | - | - | - | - |
| Announcement Date | 7/10/20 | 3/1/21 | 3/3/22 | 3/22/23 | 3/7/24 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
3.25
USD
Average target price
5
USD
Spread / Average Target
+53.85%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +50.46% | 79.14M | |
| -2.29% | 89.87B | |
| -3.95% | 37.57B | |
| -13.07% | 32.75B | |
| +63.05% | 26.47B | |
| -22.14% | 14.25B | |
| -7.96% | 12.99B | |
| -9.33% | 11.93B | |
| -46.33% | 10.84B | |
| +5.77% | 9.11B |
- Stock Market
- Equities
- ELUT Stock
- Financials Elutia Inc.
