Loading...
XSTO
FREJA
Market cap29mUSD
Jul 15, Last price  
12.50SEK
1D
2.46%
1Q
30.48%
Jan 2017
-55.22%
IPO
-16.67%
Name

Freja eID Group AB

Chart & Performance

D1W1MN
XSTO:FREJA chart
No data to show
P/E
P/S
6.47
EPS
Div Yield, %
Shrs. gr., 5y
12.56%
Rev. gr., 5y
-15.13%
Revenues
44m
+20.98%
40,373,49354,532,15651,222,32862,407,52560,097,00061,006,00076,231,00099,739,00021,897,00020,636,00029,422,00036,293,00043,907,000
Net income
-23m
L-26.90%
4,488,3801,641,9051,339,169-8,138,962-18,401,000-22,837,000-29,388,000-24,691,000-45,059,000-52,329,000-38,763,000-31,963,000-23,366,000
CFO
2m
P
8,269,46417,667,3023,999,327-7,739,850-19,926,000-13,737,000-20,010,000-10,615,000-28,135,000-41,666,000-25,405,000-8,379,0001,952,000
Earnings
Aug 14, 2025

Profile

Freja eID Group AB (publ), an IT security company, provides security solutions for banking, government, and businesses worldwide. It offers Freja eID, an eco-system for identities; Freja ID to provide secure access to management teams or other key persons; Freja Self-Service Portal, which simplifies the process of user enrolment; Freja Connect, an identity provider that connects internal authentication system to the outside world; Freja Mobile to provide elevated levels of security and user convenience for login and signing; login devices, such as one-button, keyboard, card, USB, and mobile tokens, as well as Freja Mobile, SMS and email, code cards, and Google authenticators; and Pinelope, a software to create personal identification number (PIN) mailers used to distribute passwords or PINs. The company also provides Chiave Key Management Facility, a key management solution to support the common key types used by banks and payment processors; Chiave Registration Authority that generates cryptographic keys and certificates; and Chiave POS, a system for managing personalization of POS terminals. In addition, it offers general purpose hardware security modules (HSM) that enable companies to add hardware security to critical applications, such as public key infrastructures, databases, and Web and application servers; payment HSMs to secure payments and transactions; and transparent and network encryption products. Further, it provides Verisec Platform of Digital Trust, a platform, which provides a range of tools for securing identities and data; and fulfilment and programming, distribution and logistics, ordering and warehousing, printing and packaging, return handling and warranty management, code management, and training services, as well as various courses. The company was formerly known as Verisec AB (publ) and changed its name to Freja eID Group AB (publ) in November 2020. Freja eID Group AB (publ) was founded in 2002 and is headquartered in Stockholm, Sweden.
IPO date
Dec 18, 2014
Employees
50
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
43,907
20.98%
36,293
23.35%
29,422
42.58%
Cost of revenue
33,266
96,737
64,845
Unusual Expense (Income)
NOPBT
10,641
(60,444)
(35,423)
NOPBT Margin
24.24%
Operating Taxes
152
352
319
Tax Rate
1.43%
NOPAT
10,489
(60,796)
(35,742)
Net income
(23,366)
-26.90%
(31,963)
-17.54%
(38,763)
-25.92%
Dividends
Dividend yield
Proceeds from repurchase of equity
22,110
BB yield
-16.22%
Debt
Debt current
21,768
14,496
8,226
Long-term debt
15,280
10,084
16,645
Deferred revenue
(19)
Other long-term liabilities
3,578
1,179
(1,000)
Net debt
28,618
19,136
16,901
Cash flow
Cash from operating activities
1,952
(8,379)
(25,405)
CAPEX
(225)
(57)
(11,974)
Cash from investing activities
(11,449)
(13,999)
2,146
Cash from financing activities
12,374
21,567
938
FCF
10,532
(55,535)
(33,905)
Balance
Cash
8,430
5,444
6,220
Long term investments
1,750
Excess cash
6,235
3,629
6,499
Stockholders' equity
(244,940)
(220,229)
(188,375)
Invested Capital
279,623
254,703
226,884
ROIC
3.93%
ROCE
30.68%
EV
Common stock shares outstanding
26,411
20,050
18,870
Price
9.66
42.06%
6.80
81.33%
3.75
-81.23%
Market cap
255,130
87.13%
136,340
92.67%
70,762
-80.16%
EV
283,748
155,476
87,664
EBITDA
25,817
(45,310)
(21,516)
EV/EBITDA
10.99
Interest
1,892
460
Interest/NOPBT