End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
5.57 USD | -4.30% |
|
-2.62% | -34.08% |
03/06 | TriSalus Life Sciences, Inc. Highlights Clinical Data from Phase 1b Perio-02 Trial | CI |
30/05 | Canaccord Genuity Initiates TriSalus Life Sciences at Buy Rating With $12 Price Target | MT |
Valuation
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Capitalization 1 | 313.4 | 222.4 | 151.3 | - | - |
Enterprise Value (EV) 1 | 313.4 | 222.4 | 151.3 | 151.3 | 151.3 |
P/E ratio | -2.51 x | -1.26 x | -3.12 x | -4.27 x | -4.14 x |
Yield | - | - | - | - | - |
Capitalization / Revenue | - | 12 x | 5.24 x | 3.49 x | 2.52 x |
EV / Revenue | - | 12 x | 5.24 x | 3.49 x | 2.52 x |
EV / EBITDA | - | - | -3.76 x | -4.19 x | -4.74 x |
EV / FCF | - | -4.39 x | -3.15 x | -3.14 x | -1.79 x |
FCF Yield | - | -22.8% | -31.8% | -31.9% | -55.9% |
Price to Book | - | - | - | - | - |
Nbr of stocks (in thousands) | 31,250 | 26,317 | 27,159 | - | - |
Reference price 2 | 10.03 | 8.450 | 5.570 | 5.570 | 5.570 |
Announcement Date | 21/04/23 | 01/04/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net sales 1 | - | 18.51 | 28.88 | 43.41 | 60 |
EBITDA 1 | - | - | -40.2 | -36.1 | -31.9 |
EBIT 1 | - | -54.15 | -43.64 | -42.06 | -51.63 |
Operating Margin | - | -292.53% | -151.07% | -96.9% | -86.05% |
Earnings before Tax (EBT) 1 | - | -59.03 | -45.52 | -44.14 | -53.88 |
Net income 1 | -47.19 | -63.28 | -46.39 | -44.58 | -54.31 |
Net margin | - | -341.83% | -160.61% | -102.69% | -90.52% |
EPS 2 | -3.990 | -6.730 | -1.783 | -1.303 | -1.347 |
Free Cash Flow 1 | - | -50.63 | -48.1 | -48.19 | -84.61 |
FCF margin | - | -273.53% | -166.51% | -111.02% | -141.02% |
FCF Conversion (EBITDA) | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - |
Dividend per Share | - | - | - | - | - |
Announcement Date | 21/04/23 | 01/04/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
---|---|---|---|---|---|---|---|
Net sales 1 | 5.721 | 6.457 | 6.894 | 7.355 | 8.197 | 9.514 | 10.45 |
EBITDA 1 | - | - | -10.2 | -9.8 | -9.8 | -8.7 | -8.9 |
EBIT 1 | -14.12 | -11.68 | -10.88 | -10.73 | -10.34 | -11.1 | -11.25 |
Operating Margin | -246.78% | -180.97% | -157.85% | -145.85% | -126.11% | -116.64% | -107.64% |
Earnings before Tax (EBT) 1 | -35.51 | -13.22 | -11.16 | -11.01 | -10.62 | -11.69 | -12.1 |
Net income 1 | -36.31 | -14.02 | -11.26 | -11.11 | -10.75 | -12.34 | -12.25 |
Net margin | -634.66% | -217.13% | -163.38% | -151.03% | -131.17% | -129.68% | -117.15% |
EPS 2 | -1.560 | -0.6000 | -0.4600 | -0.4133 | -0.3700 | -0.3600 | -0.3450 |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 01/04/24 | 15/05/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net Debt | - | - | - | - | - |
Net Cash position | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - |
Free Cash Flow 1 | - | -50.6 | -48.1 | -48.2 | -84.6 |
ROE (net income / shareholders' equity) | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - |
Assets 1 | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - |
Capex 1 | - | - | 1.44 | 2.18 | 2.65 |
Capex / Sales | - | - | 4.99% | 5.02% | 4.41% |
Announcement Date | 21/04/23 | 01/04/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-34.08% | 15Cr | |
+16.49% | 12TCr | |
+21.43% | 12TCr | |
+22.18% | 2.7TCr | |
-21.36% | 2.04TCr | |
-16.89% | 1.64TCr | |
-18.13% | 1.59TCr | |
-44.74% | 1.56TCr | |
+61.98% | 1.49TCr | |
+3.29% | 1.36TCr |
- Stock Market
- Equities
- TLSI Stock
- Financials TriSalus Life Sciences, Inc.