Market Closed -
Nasdaq Stockholm
12:00:00 2024-06-26 pm EDT
|
5-day change
|
1st Jan Change
|
14.25
SEK
|
+1.06%
|
|
-0.35%
|
+42.64%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
4,122
|
1,188
|
1,809
|
2,580
|
-
|
Enterprise Value (EV)
1 |
2,780
|
348.8
|
1,071
|
1,825
|
1,827
|
P/E ratio
|
-12.1
x
|
-4.13
x
|
-10.1
x
|
-178
x
|
-238
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.02
x
|
0.85
x
|
1.11
x
|
1.32
x
|
1.12
x
|
EV / Revenue
|
2.71
x
|
0.25
x
|
0.65
x
|
0.93
x
|
0.79
x
|
EV / EBITDA
|
-18.5
x
|
-1.28
x
|
-5.72
x
|
78.8
x
|
22.4
x
|
EV / FCF
|
-19,716,908
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
2.43
x
|
0.9
x
|
1.58
x
|
2.31
x
|
2.34
x
|
Nbr of stocks (in thousands)
|
178,731
|
181,068
|
181,068
|
181,068
|
-
|
Reference price
2 |
23.06
|
6.560
|
9.990
|
14.25
|
14.25
|
Announcement Date
|
2/11/22
|
2/15/23
|
2/12/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
591.5
|
1,026
|
1,390
|
1,636
|
1,959
|
2,311
|
EBITDA
1 |
-
|
-150.5
|
-272.3
|
-187.3
|
23.17
|
81.68
|
EBIT
1 |
-
|
-190.5
|
-330
|
-258.6
|
-58.44
|
-6.32
|
Operating Margin
|
-
|
-18.57%
|
-23.74%
|
-15.8%
|
-2.98%
|
-0.27%
|
Earnings before Tax (EBT)
1 |
-
|
-295.1
|
-280.3
|
-170.9
|
-12.84
|
-9.32
|
Net income
1 |
-171.8
|
-300.4
|
-286.4
|
-179.7
|
-13.61
|
-11.19
|
Net margin
|
-29.04%
|
-29.29%
|
-20.6%
|
-10.98%
|
-0.69%
|
-0.48%
|
EPS
2 |
-
|
-1.910
|
-1.590
|
-0.9900
|
-0.0800
|
-0.0600
|
Free Cash Flow
|
-
|
-141
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-13.75%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/12/21
|
2/11/22
|
2/15/23
|
2/12/24
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
---|
Net sales
1 |
336.5
|
298.3
|
EBITDA
1 |
-28.23
|
-67.83
|
EBIT
1 |
-39.62
|
-80.06
|
Operating Margin
|
-11.77%
|
-26.84%
|
Earnings before Tax (EBT)
1 |
-23.96
|
-70.99
|
Net income
1 |
-25.29
|
-73.2
|
Net margin
|
-7.52%
|
-24.54%
|
EPS
|
-
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
2/11/22
|
5/17/22
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
1,342
|
839
|
738
|
755
|
753
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-141
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-33.4%
|
-18.8%
|
-8.49%
|
-1.21%
|
-1.01%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
9.510
|
7.280
|
6.320
|
6.160
|
6.090
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
0.1
|
-
|
0.28
|
4.82
|
6
|
Capex / Sales
|
-
|
0.01%
|
-
|
0.02%
|
0.25%
|
0.26%
|
Announcement Date
|
2/12/21
|
2/11/22
|
2/15/23
|
2/12/24
|
-
|
-
|
Last Close Price
14.25
SEK Average target price
15.5
SEK Spread / Average Target +8.77% Consensus |
1st Jan change
|
Capi.
|
---|
| +42.64% | 243M | | +28.20% | 451B | | +39.19% | 290B | | +15.07% | 149B | | +10.18% | 95.8B | | +25.72% | 88.89B | | +69.74% | 63.95B | | +12.33% | 45.83B | | +14.51% | 33.51B | | +19.87% | 30.73B |
Other Internet Services
|