Loading...
XSTO
MAVEN
Market cap40mUSD
Jun 10, Last price  
7.52SEK
1D
-3.59%
1Q
-12.15%
IPO
-51.18%
Name

Maven Wireless Sweden AB

Chart & Performance

D1W1MN
P/E
1,805.73
P/S
1.83
EPS
0.00
Div Yield, %
1.33%
Shrs. gr., 5y
0.63%
Rev. gr., 5y
36.49%
Revenues
213m
-16.79%
9,670,77745,005,00049,522,00044,927,000101,446,000256,207,000213,187,000
Net income
216k
-99.45%
-5,460,932-7,003,000-20,920,000-12,820,000-6,424,00039,028,000216,000
CFO
-10m
L
0-7,973,000-6,957,000-21,273,0002,582,00048,558,000-9,816,000
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
FYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑12
Income
Revenues
213,187
-16.79%
256,207
152.56%
101,446
125.80%
Cost of revenue
113,620
144,473
79,000
Unusual Expense (Income)
NOPBT
99,567
111,734
22,446
NOPBT Margin
46.70%
43.61%
22.13%
Operating Taxes
3,137
(2,578)
693
Tax Rate
3.15%
3.09%
NOPAT
96,430
114,312
21,753
Net income
216
-99.45%
39,028
-707.53%
(6,424)
-49.89%
Dividends
(5,191)
Dividend yield
0.96%
Proceeds from repurchase of equity
270
16,983
BB yield
-0.04%
-2.26%
Debt
Debt current
647
2,850
500
Long-term debt
1,684
2,054
3,421
Deferred revenue
Other long-term liabilities
(1,000)
(999)
217
Net debt
2,331
(36,785)
(10,813)
Cash flow
Cash from operating activities
(9,816)
48,558
2,582
CAPEX
(1,137)
(20,936)
(16,421)
Cash from investing activities
(26,394)
(20,871)
(16,363)
Cash from financing activities
(5,519)
(409)
14,018
FCF
80,270
115,632
23,816
Balance
Cash
41,689
14,411
Long term investments
323
Excess cash
28,879
9,662
Stockholders' equity
(18,988)
(14,477)
(113,409)
Invested Capital
135,785
138,358
196,186
ROIC
70.35%
68.34%
13.63%
ROCE
85.25%
90.19%
27.12%
EV
Common stock shares outstanding
52,407
52,042
51,867
Price
10.30
-22.26%
13.25
-8.62%
14.50
-23.36%
Market cap
539,790
-21.72%
689,554
-8.31%
752,069
-21.39%
EV
542,121
652,769
796,735
EBITDA
105,710
111,734
27,430
EV/EBITDA
5.13
5.84
29.05
Interest
651
693
Interest/NOPBT
0.58%
3.09%