Loading...
XSTO
IS
Market cap18mUSD
Jun 05, Last price  
1.95SEK
1D
1.04%
1Q
-30.60%
Jan 2017
-5.77%
IPO
-71.07%
Name

Image Systems AB

Chart & Performance

D1W1MN
P/E
20.23
P/S
0.94
EPS
0.10
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
-2.21%
Revenues
185m
+15.06%
78,528,000114,803,00059,000,00080,300,00058,800,00088,500,000132,800,000143,900,000101,500,000125,500,000123,900,000126,200,000156,100,000206,800,000162,700,000152,200,000171,100,000160,700,000184,900,000
Net income
9m
P
43,084,0005,774,000-51,200,000-9,200,000-43,900,000-25,200,000-40,700,000-22,800,000-51,700,000300,000-5,400,00011,700,0005,500,000-7,000,000-18,300,000100,0008,600,000-6,800,0008,600,000
CFO
39m
+2,205.88%
44,299,0004,167,000-3,800,000-17,000,000-11,800,000-16,100,000-18,200,000-26,300,000-17,800,000-13,600,0001,800,0007,600,000-8,800,0005,400,00026,100,00015,700,00031,300,0001,700,00039,200,000

Profile

Image Systems AB provides non-contact measurement products and systems worldwide. The company offers solutions for motion analysis of images from high speed cameras, as well as high resolution film scanning primarily used for surveillance in the defense, automotive, and research and development industries. Its solutions are based on image processing algorithms and contain measuring techniques for log sorting, saw line optimization, and board handling connected to automation systems in sawmill industry. The company offers TEMA, a software suite for advanced motion analysis tests; TrackEye, a system for advanced motion analysis on military test ranges; digital image correlation, an optical non-contact full-field-deformation analysis method to determine strain and deformation of an object under load; and scanner for air defense surveillance and reconnaissance. Image Systems AB was founded in 1983 and is based in Linköping, Sweden.
URL
https://www.imagesystems.se/
IPO date
Aug 19, 2013
Employees
72
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
184,900
15.06%
160,700
-6.08%
171,100
12.42%
Cost of revenue
43,800
45,200
54,000
Unusual Expense (Income)
NOPBT
141,100
115,500
117,100
NOPBT Margin
76.31%
71.87%
68.44%
Operating Taxes
(600)
(600)
(600)
Tax Rate
NOPAT
141,700
116,100
117,700
Net income
8,600
-226.47%
(6,800)
-179.07%
8,600
8,500.00%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
9,000
10,400
9,900
Long-term debt
26,900
13,400
22,300
Deferred revenue
400
Other long-term liabilities
(400)
Net debt
23,200
17,200
(67,600)
Cash flow
Cash from operating activities
39,200
1,700
31,300
CAPEX
(1,500)
(600)
(9,800)
Cash from investing activities
(25,400)
(11,400)
(9,800)
Cash from financing activities
(7,700)
(6,200)
(6,100)
FCF
138,400
117,200
123,400
Balance
Cash
12,700
6,600
22,500
Long term investments
77,300
Excess cash
3,455
91,245
Stockholders' equity
(258,800)
(251,300)
Invested Capital
144,100
389,400
393,000
ROIC
53.12%
29.68%
29.73%
ROCE
94.70%
84.86%
79.28%
EV
Common stock shares outstanding
89,208
89,208
89,208
Price
Market cap
EV
EBITDA
141,100
136,300
136,400
EV/EBITDA
Interest
2,100
1,100
Interest/NOPBT
1.82%
0.94%