No data to show
XNAS
LAES
Market cap428mUSD
Jul 31, Last price
3.09USD
1D
-3.13%
1Q
7.67%
Name
Sealsq Corp
Chart & Performance
P/E
—
P/S
39.04
EPS
—
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
11m
-63.47%
Net income
-21m
L+548.75%
CFO
-11m
L+268.59%
Profile
SEALSQ Corp develops and sells semiconductor chips for private and public sectors. The company offers semiconductors and smart card reader chips; identity provisioning services; and managed PKI for IoT solutions. It serves consumer electronics, aerospace and military, satellite and telecommunications, smart energy and smart building, smart industries, logistics, medical, and consumer industries. SEALSQ Corp was incorporated in 2022 and is based in Cointrin, Switzerland. SEALSQ Corp is a subsidiary of WISeKey International Holding AG.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | |
| Income | |||||
Revenues | 10,981 -63.47% | 30,058 29.57% | 23,198 36.50% | ||
Cost of revenue | 28,531 | 34,247 | 22,622 | ||
Unusual Expense (Income) | |||||
NOPBT | (17,550) | (4,189) | 576 | ||
NOPBT Margin | 2.48% | ||||
Operating Taxes | 3,085 | 225 | (3,245) | ||
Tax Rate | |||||
NOPAT | (20,635) | (4,414) | 3,821 | ||
Net income | (21,201) 548.75% | (3,268) -156.64% | 5,770 -177.07% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 60,000 | ||||
BB yield | -64.48% | ||||
| Debt | |||||
Debt current | 5,155 | 1,614 | 3,698 | ||
Long-term debt | 4,664 | 14,990 | 11,735 | ||
Deferred revenue | |||||
Other long-term liabilities | 464 | 426 | 396 | ||
Net debt | (74,805) | 9,709 | 11,376 | ||
| Cash flow | |||||
Cash from operating activities | (11,205) | (3,040) | (1,554) | ||
CAPEX | (571) | (3,021) | (299) | ||
Cash from investing activities | (571) | (3,021) | (299) | ||
Cash from financing activities | 89,481 | 8,920 | 3,750 | ||
FCF | (14,075) | (8,600) | (123) | ||
| Balance | |||||
Cash | 84,624 | 6,895 | 4,057 | ||
Long term investments | |||||
Excess cash | 84,075 | 5,392 | 2,897 | ||
Stockholders' equity | (40,080) | (19,699) | (14,714) | ||
Invested Capital | 127,284 | 40,531 | 29,368 | ||
ROIC | 14.00% | ||||
ROCE | 3.93% | ||||
| EV | |||||
Common stock shares outstanding | 15,130 | 15,298 | 15,130 | ||
Price | 6.15 380.47% | 1.28 | |||
Market cap | 93,050 375.18% | 19,582 | |||
EV | 18,244 | 29,291 | |||
EBITDA | (16,920) | (3,619) | 984 | ||
EV/EBITDA | |||||
Interest | 1,556 | 987 | 605 | ||
Interest/NOPBT | 105.03% | ||||