Stock SIEN PROJECT SAGE OLDCO, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Project Sage Oldco, Inc.

Equities

SIEN

US82621J2042

Medical Equipment, Supplies & Distribution

Market Closed - OTC Markets
Other stock markets
 10:36:24 2024-06-28 am EDT 		5-day change 1st Jan Change
0.025 USD -.--% Intraday chart for Project Sage Oldco, Inc. -.--% -95.90%
Jun. 18 Second Amended Liquidation Plan Approved for Sientra, Inc. CI
Jun. 13 Second Amended Combined Joint Reorganization Plan and Disclosure Statement Filed by Sientra, Inc. CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 272.7 363.5 442.4 196.3 213.3 20.49
Enterprise Value (EV) 1 270.7 311.3 407.3 214.1 233.5 57.17
P/E ratio -4.21 x -3.91 x -3.4 x -2.17 x -3.35 x -0.2 x
Yield - - - - - -
Capitalization / Revenue 7.46 x 5.34 x 5.29 x 2.75 x 2.64 x 0.23 x
EV / Revenue 7.41 x 4.57 x 4.87 x 3.01 x 2.89 x 0.63 x
EV / EBITDA -6.05 x -4.22 x -4.81 x -3.7 x -5.62 x -0.91 x
EV / FCF -13.2 x -13.8 x -6.71 x -6.15 x -10 x -4.21 x
FCF Yield -7.59% -7.23% -14.9% -16.3% -9.98% -23.8%
Price to Book 9.88 x 5.44 x 5.41 x -354 x 5.58 x -53.1 x
Nbr of stocks (in thousands) 1,940 2,860 4,948 5,045 5,812 10,100
Reference price 2 140.6 127.1 89.40 38.90 36.70 2.029
Announcement Date 3/13/18 3/14/19 3/16/20 3/11/21 3/31/22 4/18/23
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 36.54 68.13 83.7 71.24 80.68 90.55
EBITDA 1 -44.73 -73.82 -84.61 -57.89 -41.55 -62.71
EBIT 1 -47.77 -77.14 -88.13 -61.98 -45.91 -69.35
Operating Margin -130.72% -113.23% -105.3% -87% -56.9% -76.59%
Earnings before Tax (EBT) 1 -64.04 -82.63 -106.8 -89.91 -62.5 -73.28
Net income 1 -64.03 -82.63 -106.8 -89.95 -62.48 -73.31
Net margin -175.22% -121.29% -127.62% -126.26% -77.44% -80.96%
EPS 2 -33.42 -32.53 -26.27 -17.91 -10.95 -10.22
Free Cash Flow 1 -20.54 -22.5 -60.69 -34.81 -23.3 -13.58
FCF margin -56.22% -33.02% -72.5% -48.87% -28.88% -15%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/13/18 3/14/19 3/16/20 3/11/21 3/31/22 4/18/23
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - 17.8 20.2 36.7
Net Cash position 1 1.95 52.2 35.1 - - -
Leverage (Debt/EBITDA) - - - -0.3077 x -0.4854 x -0.5848 x
Free Cash Flow 1 -20.5 -22.5 -60.7 -34.8 -23.3 -13.6
ROE (net income / shareholders' equity) -115% -175% -144% -221% -310% -362%
ROA (Net income/ Total Assets) -28.9% -37% -29.6% -20.7% -15.6% -23.7%
Assets 1 221.4 223.3 361.4 433.5 401.6 308.9
Book Value Per Share 2 14.20 23.40 16.50 -0.1100 6.570 -0.0400
Cash Flow per Share 2 13.70 30.40 17.70 10.90 8.330 2.440
Capex 1 1.86 0.86 4.07 4.04 4.81 3.59
Capex / Sales 5.1% 1.26% 4.86% 5.67% 5.96% 3.97%
Announcement Date 3/13/18 3/14/19 3/16/20 3/11/21 3/31/22 4/18/23
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Medical Equipment, Supplies & Distribution

1st Jan change Capi.
PROJECT SAGE OLDCO, INC. Stock Project Sage Oldco, Inc.
-95.90% 299K
ABBOTT LABORATORIES Stock Abbott Laboratories
-7.03% 178B
MEDTRONIC PLC Stock Medtronic plc
-6.32% 98.95B
BECTON, DICKINSON AND COMPANY Stock Becton, Dickinson and Company
-6.15% 66.14B
DEXCOM, INC. Stock DexCom, Inc.
-10.62% 44.11B
CENCORA, INC. Stock Cencora, Inc.
+8.34% 43.82B
HOYA CORPORATION Stock Hoya Corporation
+12.14% 42.07B
METTLER-TOLEDO INTERNATIONAL, INC. Stock Mettler-Toledo International, Inc.
+11.64% 28.92B
TERUMO CORPORATION Stock Terumo Corporation
+18.28% 24.69B
WEST PHARMACEUTICAL SERVICES, INC. Stock West Pharmaceutical Services, Inc.
-8.87% 23.38B
Other Medical Equipment, Supplies & Distribution
  1. Stock Market
  2. Equities
  3. SIEN Stock
  4. Financials Project Sage Oldco, Inc.