Loading...
XSTOMAV
Market cap42kUSD
Dec 20, Last price  
0.02SEK
1D
2.94%
1Q
-80.37%
Jan 2017
-99.87%
IPO
-99.99%
Name

Mavshack AB (publ)

Chart & Performance

D1W1MN
XSTO:MAV chart
P/E
—
P/S
0.03
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
-45.61%
Rev. gr., 5y
-5.49%
Revenues
16m
-59.11%
607,6222,507,3902,549,1605,081,11750,871,2447,094,47123,574,30419,477,36221,507,58225,520,63841,929,03748,876,91739,657,95716,216,962
Net income
-19m
L-58.58%
-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
CFO
-4m
L-82.14%
-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
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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
16,217
-59.11%
39,658
-18.86%
48,877
16.57%
Cost of revenue
3,410
46,927
52,807
Unusual Expense (Income)
NOPBT
12,807
(7,269)
(3,930)
NOPBT Margin
78.97%
Operating Taxes
30
480
382
Tax Rate
0.23%
NOPAT
12,777
(7,749)
(4,311)
Net income
(18,910)
-58.58%
(45,658)
27.35%
(35,853)
-32.45%
Dividends
Dividend yield
Proceeds from repurchase of equity
7,840
28,749
57,200
BB yield
Debt
Debt current
26
(610)
Long-term debt
Deferred revenue
Other long-term liabilities
1
Net debt
(534)
(10,347)
(3,974)
Cash flow
Cash from operating activities
(4,205)
(23,540)
(30,184)
CAPEX
(2,879)
(10,316)
Cash from investing activities
(4,106)
(7,519)
(10,287)
Cash from financing activities
7,840
28,749
42,174
FCF
23,058
9,551
(6,962)
Balance
Cash
534
1,004
3,314
Long term investments
9,369
50
Excess cash
8,391
920
Stockholders' equity
(254,045)
(242,771)
(223,306)
Invested Capital
249,233
248,615
246,956
ROIC
5.13%
ROCE
EV
Common stock shares outstanding
20,603
13,270
8,594
Price
Market cap
EV
EBITDA
17,985
8,612
3,367
EV/EBITDA
Interest
1,083
620
475
Interest/NOPBT
8.46%