Loading...
XSTOIS
Market cap21mUSD
Dec 23, Last price  
2.72SEK
1D
4.62%
1Q
104.51%
Jan 2017
31.44%
IPO
-59.64%
Name

Image Systems AB

Chart & Performance

D1W1MN
XSTO:IS chart
P/E
—
P/S
1.51
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
16.00%
Rev. gr., 5y
0.58%
Revenues
161m
-6.08%
78,528,000114,803,00059,000,00080,300,00058,800,00088,500,000132,800,000143,900,000101,500,000125,500,000123,900,000126,200,000156,100,000206,800,000162,700,000152,200,000171,100,000160,700,000
Net income
-7m
L
43,084,0005,774,000-51,200,000-9,200,000-43,900,000-25,200,000-40,700,000-22,800,000-51,700,000300,000-5,400,00011,700,0005,500,000-7,000,000-18,300,000100,0008,600,000-6,800,000
CFO
2m
-94.57%
44,299,0004,167,000-3,800,000-17,000,000-11,800,000-16,100,000-18,200,000-26,300,000-17,800,000-13,600,0001,800,0007,600,000-8,800,0005,400,00026,100,00015,700,00031,300,0001,700,000
Earnings
Feb 07, 2025

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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
160,700
-6.08%
171,100
12.42%
152,200
-6.45%
Cost of revenue
45,200
54,000
66,800
Unusual Expense (Income)
NOPBT
115,500
117,100
85,400
NOPBT Margin
71.87%
68.44%
56.11%
Operating Taxes
(600)
(600)
(600)
Tax Rate
NOPAT
116,100
117,700
86,000
Net income
(6,800)
-179.07%
8,600
8,500.00%
100
-100.55%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
10,400
9,900
9,800
Long-term debt
13,400
22,300
33,100
Deferred revenue
400
2,300
Other long-term liabilities
(400)
(2,300)
Net debt
17,200
(67,600)
35,800
Cash flow
Cash from operating activities
1,700
31,300
15,700
CAPEX
(600)
(9,800)
(8,100)
Cash from investing activities
(11,400)
(9,800)
(8,100)
Cash from financing activities
(6,200)
(6,100)
(4,300)
FCF
117,200
123,400
91,100
Balance
Cash
6,600
22,500
7,100
Long term investments
77,300
Excess cash
91,245
Stockholders' equity
(258,800)
(251,300)
(259,900)
Invested Capital
389,400
393,000
398,800
ROIC
29.68%
29.73%
21.40%
ROCE
84.86%
79.28%
58.69%
EV
Common stock shares outstanding
89,208
89,208
89,208
Price
Market cap
EV
EBITDA
136,300
136,400
104,000
EV/EBITDA
Interest
2,100
1,100
1,300
Interest/NOPBT
1.82%
0.94%
1.52%