Loading...
XSTOMANTEX
Market cap2mUSD
Dec 23, Last price  
0.04SEK
1D
-0.48%
1Q
-45.07%
IPO
-99.06%
Name

Mantex AB

Chart & Performance

D1W1MN
XSTO:MANTEX chart
P/E
—
P/S
4.03
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
55.30%
Rev. gr., 5y
4.58%
Revenues
7m
+373.29%
7,081,6964,238,0002,837,0003,274,8605,461,43212,691,9081,977,754101,9871,443,1846,830,424
Net income
-17m
L+8.40%
-20,355,770-15,434,000-3,384,000-29,014,407-27,496,043-11,335,623-9,386,236-16,667,151-15,399,092-16,693,232
CFO
-16m
L-8.96%
0-1,970,000-17,859,000-30,757,000-33,894,000-16,433,000-9,487,326-17,869,928-17,588,699-16,012,536
Earnings
May 20, 2025

Profile

Mantex AB (publ) manufactures and sells industrial X-ray scanners for bioenergy, pulp and paper, research, and other applications in Sweden and internationally. It offers biofuel analyzers that assess the quality of wood-based biofuels and flow scanners to scan wood chips for pulp and paper production. The company was founded in 1987 and is based in Kista, Sweden.
URL
https://www.mantex.se/
IPO date
May 05, 2017
Employees
5
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
6,830
373.29%
1,443
1,315.07%
102
-94.84%
Cost of revenue
1,431
535
12,530
Unusual Expense (Income)
NOPBT
5,400
909
(12,428)
NOPBT Margin
79.06%
62.96%
Operating Taxes
(131)
462
Tax Rate
NOPAT
5,400
1,040
(12,890)
Net income
(16,693)
8.40%
(15,399)
-7.61%
(16,667)
77.57%
Dividends
Dividend yield
Proceeds from repurchase of equity
24,646
12,200
33,778
BB yield
-33.88%
-9.87%
-10.50%
Debt
Debt current
Long-term debt
4,145
Deferred revenue
Other long-term liabilities
1,382
Net debt
(24,113)
(19,624)
(24,808)
Cash flow
Cash from operating activities
(16,013)
(17,589)
(17,870)
CAPEX
Cash from investing activities
(3,310)
(2,735)
(704)
Cash from financing activities
24,646
12,200
33,778
FCF
5,458
(816)
(13,143)
Balance
Cash
15,824
10,501
18,625
Long term investments
12,434
9,124
6,184
Excess cash
27,917
19,552
24,803
Stockholders' equity
(143,529)
(129,558)
(114,378)
Invested Capital
175,722
153,799
141,947
ROIC
3.28%
0.70%
ROCE
16.77%
3.75%
EV
Common stock shares outstanding
250,849
167,253
139,309
Price
0.29
-60.76%
0.74
-68.01%
2.31
650.00%
Market cap
72,746
-41.14%
123,600
-61.59%
321,803
1,528.00%
EV
48,633
103,976
296,995
EBITDA
5,400
1,197
(12,215)
EV/EBITDA
9.01
86.87
Interest
607
52
Interest/NOPBT
66.85%