XSTOFREJA
Market cap20mUSD
Dec 23, Last price
10.05SEK
1D
0.00%
1Q
-4.29%
Jan 2017
-64.00%
IPO
-33.00%
Name
Freja eID Group AB
Chart & Performance
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.
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 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 36,293 23.35% | 29,422 42.58% | 20,636 -5.76% | |||||||
Cost of revenue | 96,737 | 64,845 | 28,360 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (60,444) | (35,423) | (7,724) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 352 | 319 | 4,476 | |||||||
Tax Rate | ||||||||||
NOPAT | (60,796) | (35,742) | (12,200) | |||||||
Net income | (31,963) -17.54% | (38,763) -25.92% | (52,329) 16.13% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 22,110 | 72,041 | ||||||||
BB yield | -16.22% | -20.20% | ||||||||
Debt | ||||||||||
Debt current | 14,496 | 8,226 | 4,976 | |||||||
Long-term debt | 10,084 | 16,645 | 18,079 | |||||||
Deferred revenue | (19) | (1,949) | ||||||||
Other long-term liabilities | 1,179 | (1,000) | (2,229) | |||||||
Net debt | 19,136 | 16,901 | (19,898) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (8,379) | (25,405) | (41,666) | |||||||
CAPEX | (57) | (11,974) | (9,459) | |||||||
Cash from investing activities | (13,999) | 2,146 | (9,695) | |||||||
Cash from financing activities | 21,567 | 938 | 56,282 | |||||||
FCF | (55,535) | (33,905) | (16,494) | |||||||
Balance | ||||||||||
Cash | 5,444 | 6,220 | 28,295 | |||||||
Long term investments | 1,750 | 14,658 | ||||||||
Excess cash | 3,629 | 6,499 | 41,921 | |||||||
Stockholders' equity | (220,229) | (188,375) | (150,482) | |||||||
Invested Capital | 254,703 | 226,884 | 219,126 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 20,050 | 18,870 | 17,849 | |||||||
Price | 6.80 81.33% | 3.75 -81.23% | 19.98 16.61% | |||||||
Market cap | 136,340 92.67% | 70,762 -80.16% | 356,623 41.22% | |||||||
EV | 155,476 | 87,664 | 336,725 | |||||||
EBITDA | (45,310) | (21,516) | 4,665 | |||||||
EV/EBITDA | 72.18 | |||||||||
Interest | 1,892 | 460 | 847 | |||||||
Interest/NOPBT |