Loading...
XSTO
NBZ
Market cap6mUSD
May 30, Last price  
0.22SEK
1D
-4.35%
1Q
10.00%
Jan 2017
-84.99%
IPO
-95.03%
Name

Northbaze Group AB

Chart & Performance

D1W1MN
P/E
—
P/S
0.26
EPS
—
Div Yield, %
—
Shrs. gr., 5y
19.24%
Rev. gr., 5y
14.05%
Revenues
231m
+96.68%
5,496,6598,728,5315,314,21421,793,25351,984,84781,086,89470,421,02451,285,66745,620,53236,417,67930,423,38196,117,407119,849,884137,025,000132,912,000167,816,000117,608,000231,307,000
Net income
-10m
L-68.11%
-7,958,426-13,056,242-13,993,484-7,516,314-1,204,6279,133,4188,241,812-8,409,611-13,358,661-23,001,876-25,231,729-15,331,121-24,258,030-7,239,000-10,136,000-15,288,000-31,169,000-9,941,000
CFO
38m
+674.72%
-12,360,807-9,222,495-6,819,714-16,249,19316,2822,485,241222,260-10,764,754-5,673,407-2,080,091-24,099,747-10,140,418-12,945,00010,759,000-6,458,0004,936,00038,240,000
Earnings
Aug 20, 2025

Profile

Northbaze Group AB (publ) designs, develops, and produces headphones, speakers, and equipment for portable media players in Sweden, Germany, China, and Thailand. It also offers leather products and mobile accessories. The company was formerly known as Jays Group AB (publ). Northbaze Group AB (publ) was founded in 2006 and is based in Stockholm, Sweden.
URL
https://www.jaysheadphones.com/
IPO date
May 18, 2010
Employees
279
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122017‑042016‑04
Income
Revenues
231,307
96.68%
117,608
-29.92%
167,816
26.26%
Cost of revenue
154,218
60,356
91,024
Unusual Expense (Income)
NOPBT
77,089
57,252
76,792
NOPBT Margin
33.33%
48.68%
45.76%
Operating Taxes
1,530
3,573
(3,277)
Tax Rate
1.98%
6.24%
NOPAT
75,559
53,679
80,069
Net income
(9,941)
-68.11%
(31,169)
103.88%
(15,288)
50.83%
Dividends
Dividend yield
Proceeds from repurchase of equity
10,500
BB yield
-8.20%
Debt
Debt current
14,942
32,936
36,541
Long-term debt
26,225
18,190
1,853
Deferred revenue
Other long-term liabilities
83
110
19,768
Net debt
3,919
40,101
15,447
Cash flow
Cash from operating activities
38,240
4,936
(6,458)
CAPEX
(5,855)
(1,462)
(3,421)
Cash from investing activities
(9,889)
(3,091)
(3,385)
Cash from financing activities
(3,237)
(10,340)
17,285
FCF
78,602
63,542
61,417
Balance
Cash
36,433
11,025
19,630
Long term investments
815
3,317
Excess cash
25,683
5,145
14,556
Stockholders' equity
(118,150)
(125,232)
(92,882)
Invested Capital
235,658
230,187
245,054
ROIC
32.44%
22.59%
41.21%
ROCE
65.60%
54.39%
50.35%
EV
Common stock shares outstanding
192,003
160,765
157,015
Price
0.16
-60.98%
0.41
-49.75%
0.82
-35.75%
Market cap
30,721
-53.39%
65,914
-48.55%
128,124
3.12%
EV
34,640
106,015
143,571
EBITDA
92,588
84,732
94,720
EV/EBITDA
0.37
1.25
1.52
Interest
3,623
2,423
Interest/NOPBT
6.33%
3.16%