Loading...
XSTONETI B
Market cap223mUSD
Dec 23, Last price  
7.21SEK
1D
-1.64%
1Q
3.15%
Jan 2017
-18.99%
Name

Net Insight AB

Chart & Performance

D1W1MN
XSTO:NETI B chart
P/E
41.14
P/S
4.42
EPS
0.18
Div Yield, %
0.00%
Shrs. gr., 5y
-1.46%
Rev. gr., 5y
4.37%
Revenues
559m
+17.73%
40,503,00090,888,000134,783,000228,764,000274,305,000232,801,000287,698,000294,524,000280,291,000280,798,000379,110,000375,773,000503,522,000426,746,000451,585,000448,550,000398,948,000380,687,000475,118,000559,368,000
Net income
60m
+11.27%
-82,767,000-59,628,000-10,168,00033,959,00067,940,00034,358,000102,803,00049,928,00011,884,000-9,239,00041,474,0001,924,00037,442,0003,707,000-58,187,000-4,644,000-9,197,00023,802,00054,016,00060,102,000
CFO
107m
-27.89%
-51,302,000-35,256,00029,041,00098,279,00051,478,00030,541,00077,758,00029,857,00059,749,00066,496,000132,821,00061,236,000112,106,00071,266,00022,722,00060,844,00015,867,000103,716,000148,829,000107,320,000
Earnings
Feb 14, 2025

Profile

Net Insight AB (publ) offers media network solutions worldwide. It offers professional media transport solutions, including remote production, customer provisioned networks, live contribution, internet media transport, ATSC 3.0 transport, cloud ingest, and affiliate interconnect and distribution under the Nimbra name, as well as live IP media function virtualization solutions under the Aperi name. The company also provides support, training, and professional services. It sells its products and services through its sales force and network partner. The company serves broadcasters, enterprises, service providers, content owners, and production companies. Net Insight AB (publ) was founded in 1997 and is headquartered in Solna, Sweden.
URL
https://www.netinsight.net/
IPO date
Jun 07, 1999
Employees
145
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
559,368
17.73%
475,118
24.81%
380,687
-4.58%
Cost of revenue
539,072
411,607
361,451
Unusual Expense (Income)
NOPBT
20,296
63,511
19,236
NOPBT Margin
3.63%
13.37%
5.05%
Operating Taxes
17,276
14,866
4,906
Tax Rate
85.12%
23.41%
25.50%
NOPAT
3,020
48,645
14,330
Net income
60,102
11.27%
54,016
126.94%
23,802
-358.80%
Dividends
Dividend yield
Proceeds from repurchase of equity
(42,538)
(96,775)
(33,414)
BB yield
2.30%
4.31%
1.31%
Debt
Debt current
12,105
11,434
9,286
Long-term debt
36,475
52,900
59,114
Deferred revenue
45,729
56,469
5,830
Other long-term liabilities
5,853
4,838
5,548
Net debt
(217,824)
(242,813)
(285,263)
Cash flow
Cash from operating activities
107,320
148,829
103,716
CAPEX
(95,999)
(90,744)
(61,710)
Cash from investing activities
(96,291)
(90,896)
8,632
Cash from financing activities
(52,715)
(104,978)
(41,305)
FCF
(10,651)
22,281
63,352
Balance
Cash
266,404
307,147
353,663
Long term investments
Excess cash
238,436
283,391
334,629
Stockholders' equity
(578,284)
(587,638)
(546,199)
Invested Capital
1,276,315
1,283,422
1,235,725
ROIC
0.24%
3.86%
1.15%
ROCE
2.91%
9.13%
2.79%
EV
Common stock shares outstanding
356,334
370,840
384,174
Price
5.20
-14.12%
6.06
-8.53%
6.62
318.99%
Market cap
1,852,937
-17.48%
2,245,436
-11.71%
2,543,232
320.54%
EV
1,635,113
2,002,623
2,257,969
EBITDA
91,921
125,668
79,297
EV/EBITDA
17.79
15.94
28.47
Interest
960
1,009
1,212
Interest/NOPBT
4.73%
1.59%
6.30%