XNASLAES
Market cap469mUSD
Dec 23, Last price
4.80USD
1D
74.56%
1Q
962.01%
Name
Sealsq Corp
Chart & Performance
P/E
—
P/S
15.60
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
30m
+29.57%
Net income
-3m
L
CFO
-3m
L+95.62%
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 |
|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | |
| Income | ||||
Revenues | 30,058 29.57% | 23,198 36.50% | 16,995 18.71% | |
Cost of revenue | 34,247 | 22,622 | 24,787 | |
Unusual Expense (Income) | ||||
NOPBT | (4,189) | 576 | (7,792) | |
NOPBT Margin | 2.48% | |||
Operating Taxes | 225 | (3,245) | 6 | |
Tax Rate | ||||
NOPAT | (4,414) | 3,821 | (7,798) | |
Net income | (3,268) -156.64% | 5,770 -177.07% | (7,487) -36.93% | |
Dividends | ||||
Dividend yield | ||||
Proceeds from repurchase of equity | ||||
BB yield | ||||
| Debt | ||||
Debt current | 1,614 | 3,698 | 320 | |
Long-term debt | 14,990 | 11,735 | 18,849 | |
Deferred revenue | ||||
Other long-term liabilities | 426 | 396 | 575 | |
Net debt | 9,709 | 11,376 | 17,105 | |
| Cash flow | ||||
Cash from operating activities | (3,040) | (1,554) | (3,591) | |
CAPEX | (3,021) | (299) | (36) | |
Cash from investing activities | (3,021) | (299) | (36) | |
Cash from financing activities | 8,920 | 3,750 | 3,691 | |
FCF | (8,600) | (123) | (6,373) | |
| Balance | ||||
Cash | 6,895 | 4,057 | 2,064 | |
Long term investments | ||||
Excess cash | 5,392 | 2,897 | 1,214 | |
Stockholders' equity | (19,699) | (14,714) | (20,821) | |
Invested Capital | 40,531 | 29,368 | 25,201 | |
ROIC | 14.00% | |||
ROCE | 3.93% | |||
| EV | ||||
Common stock shares outstanding | 15,298 | 15,130 | 15,130 | |
Price | 1.28 | |||
Market cap | 19,582 | |||
EV | 29,291 | |||
EBITDA | (3,619) | 984 | (6,255) | |
EV/EBITDA | ||||
Interest | 987 | 605 | 168 | |
Interest/NOPBT | 105.03% | |||