XCSE
FASTPC
Market cap3mUSD
Jul 03, Last price
26.80DKK
Name
Fastpasscorp A/S
Chart & Performance
Profile
FastPassCorp A/S provides enterprise password management solutions for enterprises and managed service providers in Denmark and internationally. The company offers FastPass Self-Service Password solution for service and help desks; FastPass Self-Service Password Reset (SSPR) solution that allows users to reset passwords without assistance from an IT service desk; and FastPass Identity Verification Manager (IVM), which controls the help desk's identity verification of the user's identity. It also provides password reset solution for remote employees; FastPass Cloud, a web-based password reset solution; FastPass MSP Password Reset, a password and security solutions; and Password Synchronization solution for applications and systems. In addition, the company offers secure password processes with ServiceNow, OKTA, and FastPass SSPR and IVM. FastPassCorp A/S was incorporated in 2000 and is headquartered in Copenhagen, Denmark.
Valuation
Title DKK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
Income | |||||||||
Revenues | 6,340 -27.30% | 8,721 47.91% | |||||||
Cost of revenue | 2,250 | 2,208 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 4,090 | 6,513 | |||||||
NOPBT Margin | 64.51% | 74.68% | |||||||
Operating Taxes | 489 | ||||||||
Tax Rate | 7.52% | ||||||||
NOPAT | 4,090 | 6,023 | |||||||
Net income | (2,822) -0.81% | (2,845) -26.63% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 2,984 | 944 | 3,005 | ||||||
Long-term debt | 6,844 | 143 | 217 | ||||||
Deferred revenue | |||||||||
Other long-term liabilities | (1) | 374 | 361 | ||||||
Net debt | 9,496 | 905 | 3,029 | ||||||
Cash flow | |||||||||
Cash from operating activities | (138) | 1,757 | 1,071 | ||||||
CAPEX | (6) | (2,365) | |||||||
Cash from investing activities | (1,952) | (2,013) | (2,373) | ||||||
Cash from financing activities | 512 | 2,503 | (94) | ||||||
FCF | (4,174) | 8,277 | 8,238 | ||||||
Balance | |||||||||
Cash | 331 | 149 | 63 | ||||||
Long term investments | 33 | 129 | |||||||
Excess cash | 331 | ||||||||
Stockholders' equity | (10,992) | (6,391) | 2,771 | ||||||
Invested Capital | 15,552 | 7,702 | 6,354 | ||||||
ROIC | 58.20% | 69.30% | |||||||
ROCE | 311.93% | 102.50% | |||||||
EV | |||||||||
Common stock shares outstanding | 872 | 872 | |||||||
Price | 21.00 0.96% | 20.80 -46.39% | 38.80 -33.10% | ||||||
Market cap | 18,129 -46.39% | 33,817 -32.18% | |||||||
EV | 19,033 | 36,846 | |||||||
EBITDA | 2,873 | 4,743 | 7,177 | ||||||
EV/EBITDA | 4.01 | 5.13 | |||||||
Interest | |||||||||
Interest/NOPBT |