Loading...
XSTO
MANTEX
Market cap1mUSD
, Last price  
SEK
Name

Mantex AB

Chart & Performance

D1W1MN
P/E
—
P/S
—
EPS
—
Div Yield, %
—
Shrs. gr., 5y
-53.38%
Rev. gr., 5y
-26.82%
Revenues
3m
-61.01%
7,081,6964,238,0002,837,0003,274,8605,461,43212,691,9081,977,754101,9871,443,1846,830,4242,663,000
Net income
-26m
L+56.20%
-20,355,770-15,434,000-3,384,000-29,014,407-27,496,043-11,335,623-9,386,236-16,667,151-15,399,092-16,693,232-26,074,000
CFO
-25m
L+58.16%
0-1,970,000-17,859,000-30,757,000-33,894,000-16,433,000-9,487,326-17,869,928-17,588,699-16,012,536-25,326,000
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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
2,663
-61.01%
6,830
373.29%
1,443
1,315.07%
Cost of revenue
(164)
1,431
535
Unusual Expense (Income)
NOPBT
2,827
5,400
909
NOPBT Margin
106.16%
79.06%
62.96%
Operating Taxes
(131)
Tax Rate
NOPAT
2,827
5,400
1,040
Net income
(26,074)
56.20%
(16,693)
8.40%
(15,399)
-7.61%
Dividends
Dividend yield
Proceeds from repurchase of equity
23,966
24,646
12,200
BB yield
-78,894.36%
-33.88%
-9.87%
Debt
Debt current
1,701
Long-term debt
4,145
Deferred revenue
Other long-term liabilities
1,382
Net debt
(4,287)
(24,113)
(19,624)
Cash flow
Cash from operating activities
(25,326)
(16,013)
(17,589)
CAPEX
Cash from investing activities
(8,477)
(3,310)
(2,735)
Cash from financing activities
23,966
24,646
12,200
FCF
2,491
5,458
(816)
Balance
Cash
5,988
15,824
10,501
Long term investments
12,434
9,124
Excess cash
5,855
27,917
19,552
Stockholders' equity
(157,174)
(143,529)
(129,558)
Invested Capital
188,967
175,722
153,799
ROIC
1.55%
3.28%
0.70%
ROCE
8.89%
16.77%
3.75%
EV
Common stock shares outstanding
773
250,849
167,253
Price
0.04
-86.45%
0.29
-60.76%
0.74
-68.01%
Market cap
30
-99.96%
72,746
-41.14%
123,600
-61.59%
EV
(4,257)
48,633
103,976
EBITDA
2,827
5,400
1,197
EV/EBITDA
9.01
86.87
Interest
780
607
Interest/NOPBT
27.59%
66.85%