Market Closed -
Nasdaq Stockholm
08:59:58 03/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
1.055
SEK
|
-1.86%
|
|
+0.48%
|
-57.80%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
356.3
|
423.4
|
326.6
|
330.1
|
165.4
|
238.6
|
238.6
|
-
|
Enterprise Value (EV)
1 |
512.4
|
635.2
|
423.4
|
521.6
|
411.5
|
415.9
|
402.6
|
405.6
|
P/E ratio
|
-2.92
x
|
-2.87
x
|
-3.3
x
|
-3.48
x
|
-1.46
x
|
-2.16
x
|
-4.59
x
|
-17.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.19
x
|
3.42
x
|
2.55
x
|
2.55
x
|
1.16
x
|
0.88
x
|
1.26
x
|
1.09
x
|
EV / Revenue
|
4.59
x
|
5.13
x
|
3.31
x
|
4.03
x
|
2.88
x
|
2.59
x
|
2.13
x
|
1.85
x
|
EV / EBITDA
|
-9.47
x
|
-22.1
x
|
-48.8
x
|
-29.9
x
|
-37.4
x
|
24
x
|
16.1
x
|
8.63
x
|
EV / FCF
|
-4.14
x
|
-6.83
x
|
-32.8
x
|
-5.45
x
|
-6.74
x
|
-14.4
x
|
-13.4
x
|
203
x
|
FCF Yield
|
-24.1%
|
-14.6%
|
-3.05%
|
-18.4%
|
-14.8%
|
-6.92%
|
-7.45%
|
0.49%
|
Price to Book
|
-
|
-
|
-
|
-5.9
x
|
-1.01
x
|
-0.62
x
|
-2.03
x
|
-1.92
x
|
Nbr of stocks (in thousands)
|
23,562
|
25,660
|
47,066
|
56,530
|
56,530
|
2,26,121
|
2,26,121
|
-
|
Reference price
2 |
15.12
|
16.50
|
6.940
|
5.840
|
2.925
|
1.055
|
1.055
|
1.055
|
Announcement Date
|
21/02/19
|
20/02/20
|
10/02/21
|
17/02/22
|
16/02/23
|
15/01/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
111.5
|
123.8
|
128.1
|
129.3
|
142.7
|
160.5
|
189
|
219
|
EBITDA
1 |
-54.11
|
-28.8
|
-8.685
|
-17.42
|
-10.99
|
17.3
|
25
|
47
|
EBIT
1 |
-89.94
|
-81.3
|
-45.7
|
-53.84
|
-51.4
|
-30.66
|
-21
|
4
|
Operating Margin
|
-80.64%
|
-65.67%
|
-35.68%
|
-41.64%
|
-36.02%
|
-19.1%
|
-11.11%
|
1.83%
|
Earnings before Tax (EBT)
1 |
-117.5
|
-113.2
|
-80.97
|
-91.54
|
-112.5
|
-65.5
|
-53
|
-13
|
Net income
1 |
-66.39
|
-141.3
|
-81.92
|
-91.16
|
-112.8
|
-65.35
|
-53
|
-13
|
Net margin
|
-59.52%
|
-114.1%
|
-63.96%
|
-70.5%
|
-79.07%
|
-40.72%
|
-28.04%
|
-5.94%
|
EPS
2 |
-5.180
|
-5.750
|
-2.100
|
-1.680
|
-2.000
|
-1.160
|
-0.2300
|
-0.0600
|
Free Cash Flow
1 |
-123.7
|
-92.96
|
-12.9
|
-95.73
|
-61.09
|
-28.8
|
-30
|
2
|
FCF margin
|
-110.86%
|
-75.09%
|
-10.07%
|
-74.04%
|
-42.81%
|
-17.95%
|
-15.87%
|
0.91%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.26%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21/02/19
|
20/02/20
|
10/02/21
|
17/02/22
|
16/02/23
|
15/01/24
|
-
|
-
|
Fiscal Period: December |
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
31.72
|
33.1
|
36.02
|
32.64
|
35.74
|
34.8
|
39.55
|
36.39
|
38.38
|
37.73
|
48
|
42
|
46
|
44
|
56
|
EBITDA
1 |
-4.818
|
2.6
|
-8.21
|
-5.426
|
-10.11
|
4.8
|
0.357
|
-
|
-
|
7.8
|
6.1
|
5
|
4
|
10
|
6
|
EBIT
1 |
-14.1
|
-6.5
|
-17.3
|
-15.06
|
-20.3
|
-5.3
|
-10.11
|
-9.905
|
-8.52
|
-4.5
|
-7.131
|
-7
|
-8
|
-2
|
-5
|
Operating Margin
|
-44.44%
|
-19.64%
|
-48.02%
|
-46.14%
|
-56.81%
|
-15.23%
|
-25.55%
|
-27.22%
|
-22.2%
|
-11.93%
|
-14.86%
|
-16.67%
|
-17.39%
|
-4.55%
|
-8.93%
|
Earnings before Tax (EBT)
1 |
-18.95
|
-16.6
|
-29.6
|
-26.19
|
-37.88
|
-16.04
|
-32.42
|
-21.05
|
-28.64
|
-8.839
|
-6.974
|
-16
|
-15
|
-10
|
-13
|
Net income
1 |
-18.96
|
-16.6
|
-29.29
|
-26.19
|
-38.18
|
-16.1
|
-32.41
|
-21.05
|
-28.61
|
-8.853
|
-6.837
|
-16
|
-15
|
-10
|
-13
|
Net margin
|
-59.78%
|
-50.15%
|
-81.32%
|
-80.23%
|
-106.85%
|
-46.26%
|
-81.93%
|
-57.86%
|
-74.53%
|
-23.46%
|
-14.24%
|
-38.1%
|
-32.61%
|
-22.73%
|
-23.21%
|
EPS
2 |
-
|
-0.3000
|
-0.5300
|
-0.4600
|
-0.6800
|
-0.2800
|
-0.5700
|
-0.3700
|
-0.5100
|
-0.1600
|
-0.1200
|
-0.1000
|
-0.1000
|
-
|
-0.1000
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/08/21
|
11/11/21
|
17/02/22
|
12/05/22
|
25/08/22
|
10/11/22
|
16/02/23
|
10/05/23
|
24/08/23
|
09/11/23
|
15/01/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
156
|
212
|
96.8
|
191
|
246
|
275
|
164
|
167
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-2.885
x
|
-7.353
x
|
-11.14
x
|
-10.99
x
|
-22.4
x
|
15.87
x
|
6.56
x
|
3.553
x
|
Free Cash Flow
1 |
-124
|
-93
|
-12.9
|
-95.7
|
-61.1
|
-28.8
|
-30
|
2
|
ROE (net income / shareholders' equity)
|
-48%
|
-1,160%
|
209%
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
-
|
-0.9900
|
-2.890
|
-4.050
|
-0.5200
|
-0.5500
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
39.6
|
46.6
|
21.2
|
39.4
|
36.4
|
42.1
|
36
|
37
|
Capex / Sales
|
35.48%
|
37.65%
|
16.57%
|
30.48%
|
25.5%
|
26.24%
|
19.05%
|
16.89%
|
Announcement Date
|
21/02/19
|
20/02/20
|
10/02/21
|
17/02/22
|
16/02/23
|
15/01/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -57.80% | 22.29M | | -4.64% | 42.68B | | -3.01% | 10.69B | | -2.49% | 8.14B | | -2.05% | 5.99B | | +8.87% | 2.88B | | +7.93% | 2.22B | | +10.26% | 1.75B | | +24.00% | 1.54B | | +4.48% | 1.52B |
Security & Surveillance
|