XSTOBUSER
Market cap11mUSD
Dec 23, Last price
0.60SEK
1D
-4.33%
1Q
-31.30%
IPO
-89.34%
Name
Bambuser AB
Chart & Performance
P/E
—
P/S
0.67
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
61.63%
Rev. gr., 5y
111.26%
Revenues
188m
-9.42%
Net income
-278m
L+39.09%
CFO
-120m
L-13.10%
Earnings
Feb 12, 2025
Profile
Bambuser AB (publ) develops and provides solutions for live streaming in Sweden. The company provides technology, which enables live streaming from mobile phones and Webcams over the Internet. It offers one-to-many live video shopping broadcasted; one-to-one shopping that increase sales by bridging gap between online and in-store shopping; Phygital solution; and live streaming SDK. The company was incorporated in 2007 and is headquartered in Stockholm, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2017‑06 | 2016‑06 | 2015‑06 | |
| Income | ||||||||||
Revenues | 188,471 -9.42% | 208,061 31.02% | 158,796 410.61% | |||||||
Cost of revenue | 389,374 | 366,016 | 369,830 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (200,903) | (157,955) | (211,034) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 46 | (12) | 557 | |||||||
Tax Rate | ||||||||||
NOPAT | (200,949) | (157,943) | (211,591) | |||||||
Net income | (278,403) 39.09% | (200,166) -13.40% | (231,130) 262.35% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 1,457 | 3,164 | 510,008 | |||||||
BB yield | -0.53% | -0.41% | -16.00% | |||||||
| Debt | ||||||||||
Debt current | (36,446) | |||||||||
Long-term debt | ||||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (1,000) | 30,790 | ||||||||
Net debt | (278,297) | (421,166) | (546,257) | |||||||
| Cash flow | ||||||||||
Cash from operating activities | (120,247) | (138,379) | (85,130) | |||||||
CAPEX | (189) | (24,782) | (77,650) | |||||||
Cash from investing activities | 12,537 | (29,079) | (174,808) | |||||||
Cash from financing activities | 1,457 | 3,164 | 483,692 | |||||||
FCF | (199,678) | (160,455) | (212,912) | |||||||
| Balance | ||||||||||
Cash | 272,062 | 378,450 | 542,378 | |||||||
Long term investments | 6,235 | 6,270 | 3,879 | |||||||
Excess cash | 268,873 | 374,317 | 538,317 | |||||||
Stockholders' equity | (746,461) | (474,161) | (291,429) | |||||||
Invested Capital | 1,065,333 | 1,027,171 | 1,091,445 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
| EV | ||||||||||
Common stock shares outstanding | 211,235 | 211,235 | 196,254 | |||||||
Price | 1.30 -64.77% | 3.69 -77.28% | 16.24 -3.04% | |||||||
Market cap | 274,606 -64.77% | 779,459 -75.54% | 3,187,173 51.30% | |||||||
EV | (3,691) | 843,017 | 2,640,916 | |||||||
EBITDA | (131,850) | (90,017) | (169,546) | |||||||
EV/EBITDA | 0.03 | |||||||||
Interest | 21 | 180 | 137 | |||||||
Interest/NOPBT | ||||||||||