Stock 8WP BEYOND FRAMES ENTERTAINMENT AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Beyond Frames Entertainment AB

Equities

8WP

SE0011614965

Software

Delayed Deutsche Boerse AG
Other stock markets
 02:14:50 2024-07-09 am EDT 		5-day change 1st Jan Change
1.325 EUR +3.11% Intraday chart for Beyond Frames Entertainment AB -7.67% -35.05%
May. 23 Beyond Frames Entertainment AB Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
May. 21 Beyond Frames Entertainment AB Announces Chief Financial Officer Changes CI

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 543.5 156.4 389.8 254.5 - -
Enterprise Value (EV) 1 543.5 108.1 389.8 225.5 228.1 184.5
P/E ratio -61.6 x - -50.5 x -1,468 x 24.5 x 9.72 x
Yield - - - - - -
Capitalization / Revenue - 6.27 x - 1.07 x 1.24 x 1.02 x
EV / Revenue - 4.33 x - 0.95 x 1.11 x 0.74 x
EV / EBITDA - -7.17 x - 7.78 x 6.58 x 3.49 x
EV / FCF - -2.8 x - 32.2 x 17.5 x 6.59 x
FCF Yield - -35.7% - 3.1% 5.7% 15.2%
Price to Book - - - 3 x 2.67 x 2.1 x
Nbr of stocks (in thousands) 15,760 17,160 17,160 17,340 - -
Reference price 2 34.48 9.113 22.71 14.68 14.68 14.68
Announcement Date 6/8/22 2/23/23 2/22/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net sales 1 - 24.96 - 237 205.6 249.5
EBITDA 1 - -15.06 - 29 34.65 52.9
EBIT 1 - -22.65 - -2 8.8 26.4
Operating Margin - -90.76% - -0.84% 4.28% 10.58%
Earnings before Tax (EBT) 1 - - - - 13 33
Net income 1 -8.863 - -7.635 - 10 26
Net margin - - - - 4.86% 10.42%
EPS 2 -0.5600 - -0.4500 -0.0100 0.6000 1.510
Free Cash Flow 1 - -38.59 - 7 13 28
FCF margin - -154.62% - 2.95% 6.32% 11.22%
FCF Conversion (EBITDA) - - - 24.14% 37.52% 52.93%
FCF Conversion (Net income) - - - - 130% 107.69%
Dividend per Share - - - - - -
Announcement Date 6/8/22 2/23/23 2/22/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q2 2022 Q3 2022 Q4 2023 Q2 2023 Q3 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 4.571 7.79 4.222 - 35.98 60.21 41.8 35.8 43.6
EBITDA 1 -6.351 -2.939 -5.215 - 2.196 8.01 4.4 2.2 0.8
EBIT 1 -8.098 -6.404 -7.461 - -2.227 -0.042 -2.3 -3.6 -1.8
Operating Margin -177.16% -82.21% -176.72% - -6.19% -0.07% -5.5% -10.06% -4.13%
Earnings before Tax (EBT) - - - - - - - - -
Net income - - - 1.299 - - - - -
Net margin - - - - - - - - -
EPS - - - 0.0700 - - - - -
Dividend per Share - - - - - - - - -
Announcement Date 8/25/22 11/24/22 2/23/23 8/24/23 11/23/23 5/23/24 - - -
1SEK in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - -
Net Cash position 1 - 48.3 - 29 26.4 70
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 - -38.6 - 7 13 28
ROE (net income / shareholders' equity) - -28.3% - - 11.6% 24.2%
ROA (Net income/ Total Assets) - - - - - -
Assets 1 - - - - - -
Book Value Per Share 2 - - - 4.890 5.490 7.000
Cash Flow per Share - - - - - -
Capex 1 - 1.68 - 29 30 30
Capex / Sales - 6.73% - 12.24% 14.59% 12.02%
Announcement Date 6/8/22 2/23/23 2/22/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Software

1st Jan change Capi.
BEYOND FRAMES ENTERTAINMENT AB Stock Beyond Frames Entertainment AB
-35.05% 24.14M
MICROSOFT CORPORATION Stock Microsoft Corporation
+23.99% 3,465B
SYNOPSYS INC. Stock Synopsys Inc.
+19.53% 94.3B
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+16.52% 87.01B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+61.33% 61.69B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-22.96% 50.56B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+37.69% 48.46B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-23.57% 47.32B
SEA LIMITED Stock Sea Limited
+80.15% 41.9B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-5.56% 26.6B
Other Software
  1. Stock Market
  2. Equities
  3. 8WP Stock
  4. Financials Beyond Frames Entertainment AB