Market Closed -
Nasdaq Stockholm
11:24:43 2024-05-06 am EDT
|
5-day change
|
1st Jan Change
|
202
SEK
|
-0.98%
|
|
-27.86%
|
-27.86%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,481
|
5,581
|
3,081
|
2,384
|
-
|
-
|
Enterprise Value (EV)
1 |
10,481
|
8,188
|
3,081
|
5,597
|
5,761
|
6,142
|
P/E ratio
|
3.16
x
|
-6.68
x
|
-
|
-32.3
x
|
-148
x
|
-13.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
0.81
x
|
1.29
x
|
0.98
x
|
1.22
x
|
2.27
x
|
EV / Revenue
|
-
|
1.19
x
|
1.29
x
|
2.31
x
|
2.96
x
|
5.84
x
|
EV / EBITDA
|
-
|
-11.8
x
|
-1.88
x
|
22
x
|
21.7
x
|
54.4
x
|
EV / FCF
|
-
|
-7.96
x
|
-
|
-133
x
|
-24.4
x
|
-21.3
x
|
FCF Yield
|
-
|
-12.6%
|
-
|
-0.75%
|
-4.1%
|
-4.71%
|
Price to Book
|
-
|
0.98
x
|
-
|
0.81
x
|
0.88
x
|
0.97
x
|
Nbr of stocks (in thousands)
|
10,630
|
10,630
|
11,003
|
11,685
|
-
|
-
|
Reference price
2 |
986.0
|
525.0
|
280.0
|
204.0
|
204.0
|
204.0
|
Announcement Date
|
2/25/22
|
2/22/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
6,902
|
2,386
|
2,427
|
1,946
|
1,052
|
EBITDA
1 |
-
|
-693
|
-1,642
|
254
|
266
|
113
|
EBIT
1 |
-
|
-712
|
-1,656
|
254
|
247
|
113
|
Operating Margin
|
-
|
-10.32%
|
-69.4%
|
10.47%
|
12.69%
|
10.74%
|
Earnings before Tax (EBT)
1 |
-
|
-659
|
-2,736
|
-64
|
0.5
|
-167
|
Net income
1 |
3,386
|
-717
|
-1,982
|
-69.5
|
-15
|
-167
|
Net margin
|
-
|
-10.39%
|
-83.07%
|
-2.86%
|
-0.77%
|
-15.87%
|
EPS
2 |
312.4
|
-78.63
|
-
|
-6.325
|
-1.375
|
-15.20
|
Free Cash Flow
1 |
-
|
-1,029
|
-
|
-42
|
-236
|
-289
|
FCF margin
|
-
|
-14.91%
|
-
|
-1.73%
|
-12.12%
|
-27.47%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/22
|
2/22/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q3
|
2023 Q2
|
2023 Q3
|
---|
Net sales
1 |
393
|
-
|
134
|
EBITDA
1 |
-
|
-
|
-180
|
EBIT
1 |
-
|
-
|
-184
|
Operating Margin
|
-
|
-
|
-137.31%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-129
|
Net income
1 |
-774
|
-1,310
|
-135
|
Net margin
|
-196.95%
|
-
|
-100.75%
|
EPS
2 |
-
|
-125.0
|
-16.92
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
11/17/22
|
7/20/23
|
11/9/23
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
2,607
|
-
|
3,214
|
3,377
|
3,758
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-3.762
x
|
-
|
12.65
x
|
12.7
x
|
33.26
x
|
Free Cash Flow
1 |
-
|
-1,029
|
-
|
-42
|
-236
|
-289
|
ROE (net income / shareholders' equity)
|
-
|
-11.1%
|
-
|
-1.9%
|
3.5%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-0.6%
|
1%
|
-
|
Assets
1 |
-
|
-
|
-
|
11,583
|
-1,500
|
-
|
Book Value Per Share
2 |
-
|
537.0
|
-
|
251.0
|
233.0
|
210.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
61
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
0.88%
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/22
|
2/22/23
|
2/22/24
|
-
|
-
|
-
|
|