Loading...
XSTOMAVEN
Market cap48mUSD
Dec 23, Last price  
10.30SEK
1D
-0.48%
1Q
-14.17%
IPO
-33.13%
Name

Maven Wireless Sweden AB

Chart & Performance

D1W1MN
XSTO:MAVEN chart
P/E
13.69
P/S
2.09
EPS
0.75
Div Yield, %
0.00%
Shrs. gr., 5y
0.49%
Rev. gr., 5y
92.59%
Revenues
256m
+152.56%
9,670,77745,005,00049,522,00044,927,000101,446,000256,207,000
Net income
39m
P
-5,460,932-7,003,000-20,920,000-12,820,000-6,424,00039,028,000
CFO
49m
+1,780.64%
0-7,973,000-6,957,000-21,273,0002,582,00048,558,000
Dividend
May 08, 20240.1 SEK/sh

Profile

Maven Wireless Sweden AB (Publ) provides various wireless solutions for indoor and tunnel coverage. Its products include Orion head end unit, a compact 3HU rack mounted design that can be fitted with up to 8 RF band modules; Helix digital head end unit, a digital rack-mounted unit that provides eCPRI-links supporting open fronthaul standards from the O-RAN Alliance; Stratus high power digital DAS remotes, which deliver up to +43 dBm RF output power per band in the bands supporting multi-operator and multi-standard operation from 380 to 3800 MHz; Cumulus 6-band medium power digital DAS remotes that deliver +30 dBm RF output power per band in the bands supporting multi-operator and multi-standard from 700 to 2600 MHz; and Nimbus low power digital DAS remotes, which are connected via CAT6a and alternatively via SFP28 to the Helix unit. The company's products also include Cirrus digital off air master that picks up signals from the macro network, which are converted into digital CPRI feeding; TOR–digital intrain onboard repeater with built-in modem that embeds up to four cellular bands plus the GSM-R band in the same compact enclosure for train coverage; Exo digital off air high power repeater with built-in modem that embeds up to two bands in the same fanless enclosure; Strato digital off air medium power repeater with built-in modem that embeds up to three bands in the same fanless enclosure; Tropo digital off air low power off air repeater with built-in modem that embeds two cellular repeater bands in the same fanless enclosure; and Maven Network Management System with open web API for integration with 3rd party OSS/NOC. Its products are used in tunnels, trains, subways, arenas, metros, stadiums, buildings, and others. Maven Wireless Sweden AB (Publ) was incorporated in 2016 and is based in Kista, Sweden.
IPO date
Jun 10, 2021
Employees
30
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑12
Income
Revenues
256,207
152.56%
101,446
125.80%
44,927
-9.28%
Cost of revenue
144,473
79,000
37,902
Unusual Expense (Income)
NOPBT
111,734
22,446
7,025
NOPBT Margin
43.61%
22.13%
15.64%
Operating Taxes
(2,578)
693
713
Tax Rate
3.09%
10.15%
NOPAT
114,312
21,753
6,312
Net income
39,028
-707.53%
(6,424)
-49.89%
(12,820)
-38.72%
Dividends
Dividend yield
Proceeds from repurchase of equity
270
16,983
58,321
BB yield
-0.04%
-2.26%
-6.10%
Debt
Debt current
2,850
500
500
Long-term debt
2,054
3,421
5,212
Deferred revenue
Other long-term liabilities
(999)
217
180
Net debt
(36,785)
(10,813)
(8,790)
Cash flow
Cash from operating activities
48,558
2,582
(21,273)
CAPEX
(20,936)
(16,421)
(14,651)
Cash from investing activities
(20,871)
(16,363)
(14,622)
Cash from financing activities
(409)
14,018
48,988
FCF
115,632
23,816
(5,367)
Balance
Cash
41,689
14,411
14,112
Long term investments
323
390
Excess cash
28,879
9,662
12,256
Stockholders' equity
(14,477)
(113,409)
(48,660)
Invested Capital
138,358
196,186
122,944
ROIC
68.34%
13.63%
6.47%
ROCE
90.19%
27.12%
9.46%
EV
Common stock shares outstanding
52,042
51,867
50,568
Price
13.25
-8.62%
14.50
-23.36%
18.92
 
Market cap
689,554
-8.31%
752,069
-21.39%
956,741
 
EV
652,769
796,735
947,951
EBITDA
111,734
27,430
7,192
EV/EBITDA
5.84
29.05
131.81
Interest
651
693
713
Interest/NOPBT
0.58%
3.09%
10.15%