Loading...
XSTODEAR
Market cap279kUSD
Sep 06, Last price  
0.02SEK
Name

Duearity AB

Chart & Performance

D1W1MN
XSTO:DEAR chart
P/E
P/S
1.87
EPS
Div Yield, %
0.00%
Shrs. gr., 5y
Rev. gr., 5y
%
Revenues
2m
624174,48101,654,000
Net income
-26m
L+35.60%
-1,325,000-15,518,597-19,314,000-26,190,000
CFO
-24m
L+19.70%
-1,074,000-13,487,792-20,347,000-24,355,000
Dividend
Feb 01, 2024147.6872 SEK/sh

Profile

Duearity AB (publ), a medical technology company, engages in the development of Tinearity, a tinnitus aid. The company's Tinearity contains a small sound element that generates white noise directly into the ear via the skull. It also develops Tinearity AI, an artificial intelligence-based solution that would help people suffering from or bothered by tinnitus to take command and master their symptoms. The company was incorporated in 2020 and is based in Malmö, Sweden.
IPO date
May 11, 2021
Employees
2
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFY
2023‑122022‑122021‑122020‑12
Income
Revenues
1,654
 
174
27,861.70%
Cost of revenue
5,832
6,376
29,823
Unusual Expense (Income)
NOPBT
(4,178)
(6,376)
(29,649)
NOPBT Margin
Operating Taxes
74
80
Tax Rate
NOPAT
(4,178)
(6,450)
(29,728)
Net income
(26,190)
35.60%
(19,314)
24.46%
(15,519)
1,071.21%
Dividends
Dividend yield
Proceeds from repurchase of equity
17,458
14,264
22,685
BB yield
-42.46%
-14.20%
-11.30%
Debt
Debt current
7,642
375
375
Long-term debt
2,940
781
1,125
Deferred revenue
Other long-term liabilities
(781)
(1,125)
Net debt
10,231
(5,525)
(12,625)
Cash flow
Cash from operating activities
(24,355)
(20,347)
(13,488)
CAPEX
(1,874)
(1,017)
(616)
Cash from investing activities
(1,874)
(1,017)
(616)
Cash from financing activities
19,617
13,920
24,185
FCF
(10,304)
(7,553)
(30,344)
Balance
Cash
351
6,681
14,125
Long term investments
Excess cash
268
6,681
14,116
Stockholders' equity
(60,469)
(34,715)
(15,606)
Invested Capital
68,665
41,934
28,145
ROIC
ROCE
EV
Common stock shares outstanding
18,521
15,195
12,171
Price
2.22
-66.41%
6.61
-59.94%
16.50
 
Market cap
41,117
-59.06%
100,442
-49.98%
200,815
 
EV
51,348
94,917
188,190
EBITDA
(3,194)
(6,223)
(29,649)
EV/EBITDA
Interest
467
83
80
Interest/NOPBT