Loading...
XSTO
FRAM B
Market cap2mUSD
May 30, Last price  
6.70SEK
1D
-2.19%
1Q
-27.57%
IPO
-80.07%
Name

Fram Skandinavien AB (publ)

Chart & Performance

D1W1MN
P/E
—
P/S
3.94
EPS
—
Div Yield, %
—
Shrs. gr., 5y
0.23%
Rev. gr., 5y
-26.68%
Revenues
6m
-82.34%
2,208,0007,969,00011,793,81717,244,00028,586,00036,532,00046,593,00085,779,00034,299,0006,056,000
Net income
-7m
L-75.57%
69,000998,000850,738-5,659,000-18,263,000-18,868,000-13,061,0007,942,000-27,721,000-6,772,000
CFO
-7m
L-46.24%
224,000573,000462,000-6,789,000-15,518,000-20,305,000-14,192,000-14,758,000-12,884,000-6,926,000

Profile

Fram Skandinavien AB provides digital consultancy and professional services in Southeast Asia. The company offers SaaS, web app, mobile app, and eCommerce development services; and system performance optimization and DevOps managed services. It also provides a range of managed services across digital, development, cyber, and enterprise systems. The company was founded in 1893 and is based in Stockholm, Sweden.
URL
https://fram.asia/
IPO date
Oct 12, 2017
Employees
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
6,056
-82.34%
34,299
-60.01%
85,779
84.10%
Cost of revenue
8,802
43,277
85,766
Unusual Expense (Income)
NOPBT
(2,746)
(8,978)
13
NOPBT Margin
0.02%
Operating Taxes
4
277
Tax Rate
2,130.77%
NOPAT
(2,746)
(8,982)
(264)
Net income
(6,772)
-75.57%
(27,721)
-449.04%
7,942
-160.81%
Dividends
(1,128)
(1,080)
Dividend yield
1.05%
0.81%
Proceeds from repurchase of equity
1,755
BB yield
-1.31%
Debt
Debt current
18
13
(167)
Long-term debt
Deferred revenue
Other long-term liabilities
Net debt
(8,046)
(15,054)
(29,320)
Cash flow
Cash from operating activities
(6,926)
(12,884)
(14,758)
CAPEX
(747)
Cash from investing activities
1,666
1,679
18,092
Cash from financing activities
(1,115)
(1,633)
FCF
1,719
30,868
(38,770)
Balance
Cash
8,064
13,291
25,695
Long term investments
1,776
3,458
Excess cash
7,761
13,352
24,864
Stockholders' equity
(71,376)
(65,753)
(36,529)
Invested Capital
77,377
85,372
85,520
ROIC
ROCE
0.03%
EV
Common stock shares outstanding
3,658
3,615
3,615
Price
7.45
-74.92%
29.70
-19.73%
37.00
-5.85%
Market cap
27,249
-74.62%
107,368
-19.73%
133,758
-5.85%
EV
19,203
92,992
148,435
EBITDA
(2,746)
(7,972)
3,150
EV/EBITDA
47.12
Interest
284
2,283
416
Interest/NOPBT
3,200.00%