Loading...
XSTOBONZUN
Market cap392kUSD
Dec 20, Last price  
0.01SEK
1D
2.78%
1Q
-55.42%
Jan 2017
-100.00%
IPO
-100.00%
Name

Bonzun AB (publ )

Chart & Performance

D1W1MN
XSTO:BONZUN chart
P/E
0.31
P/S
1.58
EPS
0.02
Div Yield, %
0.00%
Shrs. gr., 5y
104.96%
Rev. gr., 5y
20.26%
Revenues
3m
+151.24%
50,005061,36016,817905,7451,087,5511,318,932554,883359,4801,089,0002,735,986
Net income
14m
P
-6,144,916-5,325,486-7,322,278-10,431,970-20,574,446-11,568,716-13,366,865-10,370,149-10,292,377-43,375,00013,884,375
CFO
-25m
L+225.09%
-4,792,479-4,190,158-2,567,258-12,407,430-15,370,838-22,168,425-8,967,963-6,328,677-7,319,744-7,725,000-25,113,000
Dividend
Dec 19, 20230.1191 SEK/sh

Profile

Bonzun AB (publ) operates as a healthcare company that provides Internet-based health services in Sweden. The company offers solutions for stress-related disorders. It also provides support services to the therapists who work with stress, cardiovascular disease, anxiety, relationship problems, etc. The company was formerly known as Papilly AB (publ) and changed its name to Bonzun AB (publ). Bonzun AB (publ) is based in Stockholm, Sweden.
URL
https://bonzun.com/
IPO date
Oct 02, 2014
Employees
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑092022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
2,736
151.24%
1,089
202.94%
359
-35.22%
Cost of revenue
27,991
7,852
14,693
Unusual Expense (Income)
NOPBT
(25,255)
(6,763)
(14,333)
NOPBT Margin
Operating Taxes
(55,226)
4,864
717
Tax Rate
NOPAT
29,971
(11,627)
(15,050)
Net income
13,884
-132.01%
(43,375)
321.43%
(10,292)
-0.75%
Dividends
Dividend yield
Proceeds from repurchase of equity
21,822
9,078
BB yield
-249.76%
-67.86%
Debt
Debt current
(298)
Long-term debt
554
667
867
Deferred revenue
Other long-term liabilities
Net debt
(22,985)
298
(40)
Cash flow
Cash from operating activities
(25,113)
(7,725)
(7,320)
CAPEX
(651)
(1,592)
(1,925)
Cash from investing activities
3,013
(1,592)
(1,925)
Cash from financing activities
21,934
9,078
9,672
FCF
17,323
(10,264)
(389)
Balance
Cash
203
369
609
Long term investments
23,336
Excess cash
23,402
315
591
Stockholders' equity
(126,357)
(61,316)
8,455
Invested Capital
166,713
72,165
29,554
ROIC
25.09%
ROCE
EV
Common stock shares outstanding
124,461
34,388
575,760
Price
0.07
-81.95%
0.39
-71.19%
1.35
-70.65%
Market cap
8,737
-34.69%
13,377
-98.28%
777,277
2,734.09%
EV
(14,248)
13,675
798,035
EBITDA
(19,027)
(6,763)
(11,850)
EV/EBITDA
0.75
Interest
6,530
2,404
717
Interest/NOPBT