Market Closed -
Nasdaq Stockholm
11:29:32 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
5.305
SEK
|
-2.30%
|
|
+12.39%
|
-27.82%
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Capitalization
1 |
290
|
292.3
|
1,032
|
1,961
|
2,202
|
1,042
|
Enterprise Value (EV)
1 |
329
|
630.3
|
1,788
|
2,696
|
2,015
|
992
|
P/E ratio
|
-13.4
x
|
-19.7
x
|
-22.5
x
|
-19.1
x
|
22.9
x
|
-4.01
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
6.11
x
|
5.44
x
|
3.91
x
|
4.52
x
|
2.41
x
|
0.54
x
|
EV / Revenue
|
6.93
x
|
11.7
x
|
6.77
x
|
6.21
x
|
2.21
x
|
0.51
x
|
EV / EBITDA
|
-25.2
x
|
35.7
x
|
27.3
x
|
26.5
x
|
138
x
|
-10.3
x
|
EV / FCF
|
-9.99
x
|
-1.62
x
|
-4.95
x
|
-13.2
x
|
-6.7
x
|
-6.65
x
|
FCF Yield
|
-10%
|
-61.6%
|
-20.2%
|
-7.57%
|
-14.9%
|
-15%
|
Price to Book
|
1.98
x
|
2.07
x
|
5.13
x
|
4.66
x
|
2.44
x
|
1.17
x
|
Nbr of stocks (in thousands)
|
30,854
|
42,419
|
54,519
|
68,945
|
94,581
|
103,785
|
Reference price
2 |
9.400
|
6.890
|
18.92
|
28.44
|
23.28
|
10.04
|
Announcement Date
|
18-05-14
|
19-06-19
|
20-05-29
|
21-04-30
|
22-04-21
|
23-04-19
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net sales
1 |
47.46
|
53.73
|
264
|
434.1
|
912.7
|
1,931
|
EBITDA
1 |
-13.07
|
17.63
|
65.43
|
101.9
|
14.65
|
-96.39
|
EBIT
1 |
-17.42
|
5.244
|
24.84
|
42.81
|
-61.85
|
-180.6
|
Operating Margin
|
-36.69%
|
9.76%
|
9.41%
|
9.86%
|
-6.78%
|
-9.35%
|
Earnings before Tax (EBT)
1 |
-20.75
|
-15.58
|
-47.71
|
-126.9
|
86.05
|
-257.7
|
Net income
1 |
-20.4
|
-15.87
|
-39.9
|
-90.44
|
81.71
|
-263
|
Net margin
|
-42.98%
|
-29.54%
|
-15.11%
|
-20.83%
|
8.95%
|
-13.62%
|
EPS
2 |
-0.7000
|
-0.3500
|
-0.8400
|
-1.491
|
1.017
|
-2.504
|
Free Cash Flow
1 |
-32.94
|
-388.4
|
-361.4
|
-204
|
-300.5
|
-149.1
|
FCF margin
|
-69.39%
|
-722.86%
|
-136.89%
|
-46.99%
|
-32.93%
|
-7.72%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
18-05-14
|
19-06-19
|
20-05-29
|
21-04-30
|
22-04-21
|
23-04-19
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net Debt
1 |
39
|
338
|
756
|
735
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
187
|
50
|
Leverage (Debt/EBITDA)
|
-2.984
x
|
19.17
x
|
11.56
x
|
7.213
x
|
-
|
-
|
Free Cash Flow
1 |
-32.9
|
-388
|
-361
|
-204
|
-301
|
-149
|
ROE (net income / shareholders' equity)
|
-18.1%
|
-8.03%
|
-16.1%
|
-32.3%
|
10.5%
|
-26.1%
|
ROA (Net income/ Total Assets)
|
-4.17%
|
0.62%
|
1.48%
|
1.71%
|
-2.39%
|
-5.91%
|
Assets
1 |
489
|
-2,541
|
-2,702
|
-5,299
|
-3,415
|
4,448
|
Book Value Per Share
2 |
4.740
|
3.320
|
3.690
|
6.100
|
9.550
|
8.610
|
Cash Flow per Share
2 |
1.450
|
1.090
|
1.670
|
3.200
|
3.550
|
2.120
|
Capex
1 |
70.5
|
330
|
414
|
176
|
176
|
27.9
|
Capex / Sales
|
148.6%
|
613.28%
|
156.65%
|
40.42%
|
19.32%
|
1.44%
|
Announcement Date
|
18-05-14
|
19-06-19
|
20-05-29
|
21-04-30
|
22-04-21
|
23-04-19
|
|