Evolus, Inc.

NASDAQ

EOLS

Stock

Yield per half year: -26.82%
Dividend yield: 0%
Sector: Healthcare

Reporting Evolus, Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Average for 5 years	CAGR 5
Capitalization, bln $			0.4608	0.5508	0.172	0.5196	0.5439	0.5092		0.4104	0.4591	-1.56
Revenue, bln $				0.0349	0.0565	0.0997	0.1486	0.2021	0.2663	0.2663	0.1546	36.35
Net profit, bln $	-0.0201	-0.0045	-0.0469	-0.09	-0.163	-0.0468	-0.0744	-0.0617	-0.0504	-0.0504	-0.0793	-20.92
EV, bln $			0.2141	0.3134	0.1484	0.26	0.4044	0.6306	0.7184	0.7184	0.4324	37.08
EBIT, bln $	-0.02	-0.0117	-0.0459	-0.0948	-0.0687	-0.0636	-0.0652	-0.0477	-0.031	-0.031	-0.0552	-14.71
EBITDA, bln $	-0.0196	-0.0115	-0.0459	-0.093	-0.059	-0.0643	-0.0607	-0.0418	-0.025	-0.025	-0.0502	-15.78
OIBDA $					-0.0504	-0.0559	-0.0439	-0.0294	-0.009	-0.009	-0.0377	-29.15
Book value, bln $	-0.0071	-0.0755	-0.123	-0.2131	-0.3761	-0.4229	0.0185	-0.0207	0.0055	0.0055	-0.1591	-142.95
FCF, bln $	-0.0133	-0.013	-0.0257	-0.098	-0.061	-0.0344	-0.0117	-0.0356	-0.0195	-0.0195	-0.0324	-20.39
Operating Cash Flow, bln $	-0.0133	-0.013	-0.0257	-0.0934	-0.0579	-0.0334	-0.0088	-0.034	-0.018	-0.018	-0.0304	-20.84
Operating profit, bln $	-0.02	-0.0117	-0.0461	-0.0948	-0.0687	-0.0636	-0.0576	-0.0492	-0.0344	-0.0344	-0.0547	-12.92
Operating expenses, bln $	0.02	0.0117	0.0356	0.1217	0.1069	0.1198	0.1503	0.1898	0.2167	0.2167	0.1567	15.18
CAPEX, bln $	0.0000	0.0000	0.0000	0.0046	0.0031	0.00097	0.0029	0.0016	0.0015	0.0015	0.0020	-13.51

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Average for 5 quarters	CAGR 5
Capitalization, bln $	0.5689	0.3813	0.475	0.6616	0.5956	0.4357	0.5107	0.491	0.5114	0.5119					0.4921	3.28
Revenue, bln $					0.0339	0.0437	0.0417	0.0493	0.0493	0.061	0.0593	0.0669	0.0611	0.0789	0.0654	5.28
Net profit, bln $					-0.0203	-0.0132	-0.0148	-0.0181	-0.0169	-0.0118	-0.0131	-0.0114	-0.0192	-0.0068	-0.0125	-10.44
EV, bln $					0.4454	0.3848	0.5065	0.4752	0.569	0.6339	0.8411	0.6923	0.9466	0.7331	0.7694	2.95
EBIT, bln $					-0.0167	-0.0088	-0.0104	-0.0105	-0.0209	-0.0077	-0.0084	-0.0066	-0.024	-0.0047	-0.0103	-9.40
EBITDA, bln $					-0.0156	-0.0076	-0.0106	-0.009	-0.0194	-0.0061	-0.0068	-0.0052	-0.0227	-0.0031	-0.0088	-12.66
OIBDA $										0.000616	-0.001	0.0001	-0.019	0.0014	-0.0036	17.84
Book value, bln $					-0.4639	-0.4973	0.0069	-0.007	-0.0194	-0.0207	0.0184	0.0193	0.0059	0.0055	0.0057	-176.71
FCF, bln $					-0.0173	-0.0094	-0.0211	-0.0135	-0.0354	0.000452	-0.0114	-0.0077	-0.0047	0.0034	-0.0040	49.72
Operating Cash Flow, bln $					-0.0171	-0.0849	-0.0206	-0.0133	-0.0348	0.000813	-0.0106	-0.0065	-0.0057	0.0048	-0.0034	42.64
Operating profit, bln $					-0.0168	-0.0085	-0.0104	-0.0151	-0.0134	-0.0051	-0.0073	-0.0061	-0.0155	-0.0023	-0.0073	-14.72
Operating expenses, bln $					0.0371	0.0391	0.04	0.0436	0.048	0.0454	0.0472	0.0525	0.0583	0.0527	0.0512	3.03
CAPEX, bln $					0.0011	0.0012	0.000511	0.000216	0.000539	0.000361	0.000797	0.0013	0.001	0.0014	0.0010	31.14

	Average for 5 quarters	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Average for 5 years	CAGR 5
Cash, bln $	0.004	0.000187		0.0932	0.1099	0.1026	0.1463	0.0539	0.0628	0.087	0.087	0.0905	-3.24
Short-Term Investments $	0.004	0.000187			0.0199	0.005	0.1463					0.0351	105.42
Accounts Receivable $			0.0726		0.0107	0.0097	0.0147	0.0224	0.0305	0.0477	0.0477	0.0250	37.51
Total Current Assets $		0.000211	0.0728	0.0943	0.1522	0.1276	0.1788	0.1008	0.1124	0.1513	0.1513	0.1342	3.47
Net assets, bln $				0.0844	-0.2131	-0.3761	-0.4229	0.0026	0.0069		0.0026	-0.2005	-150.36
Assets, bln $		0.0775	0.1522	0.1718	0.2404	0.2091	0.2575	0.178	0.189	0.2326	0.2326	0.2132	2.15
Short-Term Debt $	0.0462	0.0598	0.2113		0.0012	0.0947	0.0013	0.0026	0.0014	0.0017	0.0017	0.0203	-55.25
Long-Term Debt $				0.0169	0.0915	0.0405	0.0712	0.0719	0.1204	0.1215	0.1215	0.0851	24.57
Liabilities, bln $		0.0846	0.2278	0.0875	0.161	0.282	0.1756	0.1595	0.2097	0.227	0.227	0.2108	-4.25
Net debt, bln $		0.0598	0.2113	-0.0763	-0.0133	0.0358	-0.0715	0.0193	0.0637	0.043	0.043	0.0181	3.73
Debt, bln $				0.0169	0.0965	0.1383	0.0747	0.0732	0.1265	0.13	0.13	0.1085	-1.23
Interest Income $				0.000203	0.0018	0.000635	0	0.000119	0.00086			0.0007	33.48
Interest Expense, bln $				0.000863	0.008	0.0105	0.0014	0.0091	0.0138	0.0187	0.0187	0.0107	12.24
Net interest income, bln $				0.000203	0.0018	0.000635	0	0.000119	0.00086		0.00086	0.0007	33.48
Goodwill $	0.0212	0.0212	0.0212	0.0212	0.0212	0.0212	0.0212	0.0212	0.0212			0.0212	0.00
Amortization, bln $		0.000326	0.000218	0.0000	0.0018	0.0097	-0.000667	0.0045	0.0059	0.006	0.006	0.0051	-9.16
Cost of production, bln $					0.008	0.0183	0.0435	0.0559	0.0616	0.084	0.084	0.0527	35.63
Inventory $					0.0064	0.0034	0.0018	0.0189	0.011	0.0122	0.0122	0.0095	29.11

	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Average for 5 quarters	CAGR 5
Cash, bln $															0.0656	0.0539	0.0315	0.0417	0.0387	0.0628	0.097	0.0937	0.085	0.087	0.0851	6.74
Short-Term Investments $	0.0793	0.0696	0.0349	0.0199	0.065	0.055	0.025	0.005	0.005			0.1463													0.0473	21.61
Accounts Receivable $															0.0000	0.0224	0.0235	0.029	0.0305	0.0305	0.0342	0.0431	0.0446	0.0477	0.0400	9.36
Total Current Assets $															0.000116	0.1008	0.0841	0.0965	0.092	0.1124	0.1503	0.1581	0.1504	0.1513	0.1445	6.12
Net assets, bln $									0.0012	0.0042	0.0011	0.0014	0.0672	0.0469	0.0000	0.0185	0.0026	0.0024							0.0275	-48.65
Assets, bln $															0.000193	0.178	0.1602	0.169	0.168	0.189	0.2262	0.2338	0.2296	0.2326	0.2222	4.24
Short-Term Debt $														0.0013	0.0013	0.0013	0.0013	0.0013	0.0014	0.0028	0.0012	0.001	0.0016		0.0016	2.71
Long-Term Debt $															0.0717	0.0719	0.072	0.0948	0.0951	0.1204	0.1206	0.1209	0.1212	0.1215	0.1209	0.18
Liabilities, bln $															0.000163	0.1595	0.1533	0.1759	0.1873	0.2097	0.2077	0.2145	0.2237	0.227	0.2165	1.60
Net debt, bln $															-0.0001	0.018	0.0429	0.0551	0.0564	0.0637	0.0297	0.0331	-0.0764	0.043	0.0186	-7.56
Debt, bln $															0.0513	0.0465	0.0743	0.0962	0.0951	0.1265	0.1267	0.1268	0.0087	0.13	0.1037	0.55
Interest Income $							0.0000	0		0				0	0.0000	0.0001	0.0001	0.000164	0.000306	0.000291					0.0002	23.82
Interest Expense, bln $															0.0023	0.0026	0.0028	0.0032	0.0038	0.0041	0.0047	0.0047	0.0048	0.0046	0.0046	2.33
Net interest income, bln $												-0.00014	-0.002	0	0.0000	0.0001	0.0001	0.000164	0.000306	0.000291	0.000517				0.0003	38.90
Goodwill $											0.0212	0.0212	0.0212	0.0212	0.0000	0.0212	0.0212	0.0212	0.0212	0.0212					0.0212	0.00
Amortization, bln $															-0.000123	-0.000621	-0.000176	0.0015	0.0015	0.0015	0.0016	0.0014	0.0013	0.0016	0.0015	1.30
Cost of production, bln $															0.0135	0.0134	0.0121	0.0147	0.0154	0.0206	0.0195	0.0205	0.0182	0.0286	0.0215	6.78
Inventory $															0.0000	0.0189	0.0234	0.0199	0.0176	0.011	0.0115	0.0134	0.0149	0.0122	0.0126	2.09

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Average for 5 years	CAGR 5
EPS		-0.98	-1.92	-3.19	-4.83	-0.9405	-1.33	-1.08	-0.813		-0.813	-1.7987	-29.98
Share price			16.86	17.93	5.1	9.35	7.51	10.53	11.04	9.93	9.93	9.67	1.21
Number of shares, mln	18.59	18.59	24.4	28.24	33.74	49.77	56.07	56.92	62.02		62.02	51.70	12.95
FCF/share	-0.7136	-0.7011	-1.05	-3.47	-1.81	-0.6903	-0.2089	-0.6261	-0.314		-0.314	-0.7299	-29.55

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Average for 5 quarters	CAGR 5
EPS					-0.36	-0.23	-0.2619	-0.3187	-0.2968	-0.2067	-0.223	-0.1809	-0.3036	-0.1072			-0.2043	-12.31
Share price			8.52	11.8	10.6	7.74	9.04	8.63	8.97	8.94					12.43	9.93	9.78	2.85
Number of shares, mln	55.01	55.57	55.73	56.08	56.18	56.27	56.48	56.92	57.02	57.25							56.79	0.35
FCF/share					-0.3195	-1.53	-0.3736	-0.2376	-0.6201	0.0079	-0.1941	-0.1231	-0.0745	0.0544			-0.0659	47.09

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	Average for 5 years	CAGR 5
ROE, %	282.37	5.93	-1060.22	139.94	55.34	11.72	36.8	5633.33	664.86		664.86	17.60	1280.41	64.41
ROA, %	-25.89	-2.94	-28.92	-43.68	-72.53	-20.07	-34.18	-33.62	-23.92		-23.92	5.71	-36.8640	-19.90
ROS, %				-257.79	-288.31	-46.96	-50.07	-30.52	-18.94	-18.94	-18.94	13.36	-33.0860	-16.61
ROCE, %		15.52	-27.58	-43.88	-238.37	-31.84	-49.61	-33.88	-18.29	-561.77	-561.77	29.73	-139.0780	77.55
EBIT margin				-271.4	-269.6	-45.52	-43.88	-23.59	-11.65	-11.65	-11.65	18.53	-27.2580	-23.86
EBITDA margin				-266.22	-104.4	-64.49	-40.86	-20.69	-9.39	-9.39	-9.39	26.10	-28.9640	-31.98
Net margin				-257.79	-288.31	-46.96	-50.07	-30.52	-18.94		-18.94	13.36	-86.9600	-41.99
Operational efficiency, %				-271.4	-121.5	-63.82	-38.74	-24.36	-12.92	-12.92	-12.92	16.64	-30.5520	-27.35
FCF yield, %			-5.57	-17.78	-35.46	-6.61	-2.15	-7					-13.8000	-17.01

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	2025Q3	Industry average	Average for 5 quarters	CAGR 5
ROE, %					-33.14	-32.04	-57.73	260.52	-767.87	231.11	152.77	294.07	-742.38	-75.32			17.60	-27.9500	-179.91
ROA, %					-19.21	-14.78	-8.75	-10.73	-10.04	-6.63	-6.31	-4.94	-8.27	-2.94			5.71	-5.8180	-15.01
ROS, %							-35.45	-36.76	-34.31	-19.4	-22.09	-16.96	-31.38	-8.6	-18.94	-18.94	13.36	-18.9640	2.23
ROCE, %							-10.12	150.71	-16.74	-6.03	-5.9	-4.27	-14.35	-2.71	-561.77	-561.77	29.73	-228.9740	165.35
EBIT margin									-42.27	-12.54	-14.09	-9.88	-39.26	-6	-11.65	-11.65	18.53	-15.6880	3.35
EBITDA margin							-25.33	-18.3	-39.28	-10.05	-11.47	-7.75	-37.18	-3.95	-9.39	-9.39	26.10	-13.5320	3.91
Net margin					-59.81	-30.16	-35.45	-36.76	-34.31	-19.4	-22.09	-16.96	-31.38	-8.6			13.36	-19.6860	-15.02
Operational efficiency, %							-24.91	-30.64	-27.25	-8.33	-12.38	-9.11	-25.33	-2.93	-12.92	-12.92	16.64	-12.6420	7.24
FCF yield, %	-5.65	-2.47	-8.1	-3.22	-3.01	-19.81	-4.13	-2.75	-6.91	0.0883								-6.7023	-133.87

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	Average for 5 years	CAGR 5
P/E		-9.83	-6.12	-1.06	-11.1	-7.31	-8.26				69.12	-6.7700	6.18
P/BV		3.44	4.11	-1.54	4.05	20.82	-27.4	122.3		122.3	8.87	23.65	-339.87
P/S			9.35	1.99	3.33	2.59	2.81	2.54		2.54	8.05	2.65	5.00
P/FCF		-17.94	-5.62	-2.82	-15.12	-46.44	-35.08	-11.52	-21.08	-21.08	8.97	-25.8480	6.87
E/P		-0.1017	-0.1635	-0.9475	-0.0901	-0.1368	-0.1211	-0.1503	-0.1229	-0.1229	0.03	-0.1242	6.41
EV/EBIT			-3.31	-0.9782	-5.57	-6.2	-13.23	-23.16	-23.16	-23.16	88.11	-14.2640	32.98
EV/EBITDA		-4.66	-3.37	-2.51	-4.04	-6.66	-15.08	-28.73		-28.73	53.63	-11.4040	62.83
EV/S			15.28	3.62	4.47	2.72	3.12	2.7	2.7	2.7	8.36	3.14	-9.59
EV/FCF			-5.45	-3.35	-12.98	-34.53	-17.7	-36.9	-36.9	-36.9	21.77	-27.8020	23.24
Debt/EBITDA			-0.9965	-2.29	-1.13	-1.21	-3.03	-5.2	-5.2	-5.2	2.61	-3.1540	35.70
Netdebt/Ebitda	-18.36	1.66	0.1435	-0.6057	1.11	-0.3175	-1.52	-1.72	-1.72	-1.72	0.49	-0.8335	-209.15
Debt/Ratio			0.3853	0.6465	0.2815	0.4113	0.6696	0.5589	0.5589	0.5589	0.24	0.4960	14.70
Debt/Equity			-0.4349	-0.3594	-0.1714	3.96	-6.12	23.54	41.12	41.12	2.82	12.47	-399.23
Debt/Net Income			-1.03	-0.8292	-1.55	-0.9837	-2.05	-2.58	-2.58	-2.58	10.75	-1.9487	10.73
PEG									0	0	-67.37
Beta							1.35	-2.34	-0.6991	-0.6991	-0.03	-0.5630	-180.30
Altman Index			0.8702	-0.6864	1.72	2.9	2.25	1.62	0.9413	0.9413	12.59	1.89	-11.36

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	Industry average	Average for 5 quarters	CAGR 5
P/E	-29.27	-20.98	-27.14	-28.19	-29.37	-33.1	-34.53	-27.07	-30.22	-43.27								69.12	-33.6380	5.50
P/BV					15245.85	19.83	66.72	-60.33	-26.47	-27.56	44	34.13	173.69	124.97				8.87	69.85	-235.30
P/S					3.17	2.46	2.95	2.47	2.77	2.82	3.63	2.62	3.94	2.54				8.05	3.11	-2.07
P/FCF			-12.35	-31.1	-33.18	-5.05	-24.21	-36.3	-14.46	1132.59						-21.08	-21.08	8.97	207.93	-10.30
E/P			-0.0368	-0.0355	-0.034	-0.0302	-0.029	-0.0369	-0.0331	-0.0231						-0.1229	-0.1229	0.03	-0.0678	27.21
EV/EBIT									-27.29	-82.86	-100.61	-104.72	-39.47	-154.89		-23.16	-23.16	88.11	-69.0800	-26.05
EV/EBITDA					-8.54	-6.51	-9.15	-52.61	-11.75	-15.16	-22.11	-23.27	-23.18	-19.38				53.63	-20.6200	5.03
EV/S							13.25	9.63	11.54	10.39	14.18	10.35	15.5	9.29		2.7	2.7	8.36	8.11	-23.57
EV/FCF							-26.19	-35.13	-16.09	1402.39	-73.7	-89.63	-201.2	212.74		-36.9	-36.9	21.77	-30.3780	-16.26
Debt/EBITDA							-6.94	-10.65	-4.91	-20.63	-18.62	-24.45	-0.3816	-41.65		-5.2	-5.2	2.61	-15.3763	-26.63
Netdebt/Ebitda							-4.06	-6.1	-2.91	-10.39	-4.36	-6.38	3.36	-13.79		-1.72	-1.72	0.49	-4.0500	-23.06
Debt/Ratio							0.458	0.5692	0.5661	0.6696	0.56	0.5422	0.0377	0.5589		0.5589	0.5589	0.24	0.4513	0.61
Debt/Equity							10.56	-13.81	-4.91	-6.12	6.87	6.56	1.47	23.54		41.12	41.12	2.82	22.76	44.35
Debt/Net Income							-4.96	-5.3	-5.62	-10.7	-9.66	-11.17	-0.4521	-19.14		-2.58	-2.58	10.75	-7.1844	-25.40
Beta															0.8481	-1.1	-0.6991	-0.03	-0.3170	-193.76
Altman Index		1.58	2.39	3.42	3431.37	2.99	3.77	3.48							1.62	0.9413	0.9413	12.59	2.15	-24.23

Dividends

IFRS

Reporting Annual

	LTM	Industry average	Average for 5 years	CAGR 5
Dividend	0
Dividend yield, %	0	1.71
Dividends / profit, %	0	155.02

	Industry average	Average for 5 quarters	CAGR 5

	Industry average	Average for 5 quarters	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Revenue, %	5.55	0.9732	1.98	0.8051	0.5528	0.5528	-36.95
Staff, people				224	273		10.40

	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	CAGR 5
CAPEX/Revenue, %	0.5918	1.34	1.87	1.66	1.73	23.93

	CAGR 5