Loading...
XSTO
MAV
Market cap232kUSD
Apr 11, Last price  
0.02SEK
1D
21.57%
1Q
-3.13%
Jan 2017
-99.85%
IPO
-99.99%
Name

Mavshack AB (publ)

Chart & Performance

D1W1MN
P/E
—
P/S
0.20
EPS
—
Div Yield, %
—
Shrs. gr., 5y
72.09%
Rev. gr., 5y
-14.82%
Revenues
11m
-29.43%
607,6222,507,3902,549,1605,081,11750,871,2447,094,47123,574,30419,477,36221,507,58225,520,63841,929,03748,876,91739,657,95716,216,96211,444,095
Net income
-18m
L-7.05%
-6,111,306-6,187,794-7,277,554-14,021,529-32,078,448-57,665,853-20,402,337-9,046,475-10,375,045-22,000,631-53,077,753-35,852,534-45,658,492-18,910,024-17,576,149
CFO
-4m
L-12.04%
-2,927,024-2,918,790-7,346,094-19,978,581-30,543,523-19,671,587-10,279,321-4,726,384-8,902,815-856,064-24,339,490-30,183,575-23,539,946-4,204,617-3,698,271
Earnings
May 13, 2025

Profile

Mavshack AB (publ), together with its subsidiaries, engages in the digital entertainment business in Sweden and internationally. The company offers encryption and transcoding services to customize streaming solutions; subscription-based streaming video on demand services for Asian entertainment content, including live-sport, movies, TV-shows, and audiobooks; and personal IT-consultancy advisory services, including applications, Websites, business systems, and digital infrastructure. It is also involved in the animation and, audio- and video production; and post-production, sound production, live event, augmented reality, and content distribution businesses. The company was formerly known as 24h Technologies AB and changed its name to Mavshack AB (publ) in April 2013. Mavshack AB (publ) was founded in 2007 and is headquartered in Stockholm, Sweden.
URL
https://www.mavshack.com/
IPO date
Oct 08, 2008
Employees
45
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
11,444
-29.43%
16,217
-59.11%
39,658
-18.86%
Cost of revenue
2,772
3,410
46,927
Unusual Expense (Income)
NOPBT
8,672
12,807
(7,269)
NOPBT Margin
75.78%
78.97%
Operating Taxes
30
480
Tax Rate
0.23%
NOPAT
8,672
12,777
(7,749)
Net income
(17,576)
-7.05%
(18,910)
-58.58%
(45,658)
27.35%
Dividends
Dividend yield
Proceeds from repurchase of equity
7,200
7,840
28,749
BB yield
Debt
Debt current
26
Long-term debt
Deferred revenue
Other long-term liabilities
1
Net debt
(74)
(534)
(10,347)
Cash flow
Cash from operating activities
(3,698)
(4,205)
(23,540)
CAPEX
(15,613)
(2,879)
Cash from investing activities
(12,617)
(4,106)
(7,519)
Cash from financing activities
15,856
7,840
28,749
FCF
9,357
23,058
9,551
Balance
Cash
74
534
1,004
Long term investments
9,369
Excess cash
8,391
Stockholders' equity
(269,811)
(254,045)
(242,771)
Invested Capital
253,977
249,233
248,615
ROIC
3.45%
5.13%
ROCE
EV
Common stock shares outstanding
63,163
20,603
13,270
Price
Market cap
EV
EBITDA
8,672
17,985
8,612
EV/EBITDA
Interest
1,849
1,083
620
Interest/NOPBT
21.32%
8.46%