Loading...
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

D1W1MN
XSTO:FREJA chart
P/E
P/S
6.29
EPS
Div Yield, %
0.00%
Shrs. gr., 5y
7.66%
Rev. gr., 5y
-13.79%
Revenues
36m
+23.35%
40,373,49354,532,15651,222,32862,407,52560,097,00061,006,00076,231,00099,739,00021,897,00020,636,00029,422,00036,293,000
Net income
-32m
L-17.54%
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
CFO
-8m
L-67.02%
8,269,46417,667,3023,999,327-7,739,850-19,926,000-13,737,000-20,010,000-10,615,000-28,135,000-41,666,000-25,405,000-8,379,000
Earnings
Feb 06, 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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
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