Loading...
XSTO
OXE
Market cap21mUSD
Jul 14, Last price  
0.31SEK
1D
5.17%
1Q
7.02%
IPO
-96.78%
Name

Oxe Marine AB

Chart & Performance

D1W1MN
No data to show
P/E
—
P/S
1.22
EPS
—
Div Yield, %
—
Shrs. gr., 5y
25.34%
Rev. gr., 5y
13.78%
Revenues
174m
-8.35%
161,634191,0006,878,00014,602,00040,578,00091,100,00039,742,00099,795,000148,416,000189,590,000173,754,000
Net income
-98m
L-15.92%
-888,969-3,778,000-27,088,000-50,979,000-108,213,000-115,791,000-93,919,000-81,325,000-109,896,000-116,441,000-97,903,000
CFO
-51m
L+1.68%
06,277,000-1,040,0000028,820,0006,624,00037,376,000-50,186,000-50,426,000-51,275,000
Earnings
Jul 24, 2025

Profile

OXE Marine AB (publ) designs, develops, and distributes diesel outboard engines for the marine market in Sweden and internationally. It offers OXE Diesel, a diesel outboard engine. The company provides OXE electronic control, coast key, display, and defa systems. It offers its engines for direct to market model for access to end-user, dealer, governmental, and OEM networks. The company was formerly known as Cimco Marine AB (publ) and changed its name to OXE Marine AB (publ) in February 2020. OXE Marine AB (publ) was incorporated in 2012 and is headquartered in Helsingborg, Sweden.
URL
https://www.oxemarine.com/
IPO date
Jul 04, 2017
Employees
44
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
173,754
-8.35%
189,590
27.74%
148,416
48.72%
Cost of revenue
118,975
173,524
167,718
Unusual Expense (Income)
NOPBT
54,779
16,066
(19,302)
NOPBT Margin
31.53%
8.47%
Operating Taxes
(796)
(907)
(1,236)
Tax Rate
NOPAT
55,575
16,973
(18,066)
Net income
(97,903)
-15.92%
(116,441)
5.96%
(109,896)
35.13%
Dividends
Dividend yield
Proceeds from repurchase of equity
69,688
28,271
68,901
BB yield
-52.19%
-8.36%
-18.90%
Debt
Debt current
7,149
(9,479)
(9,855)
Long-term debt
45,946
235,229
229,756
Deferred revenue
Other long-term liabilities
5,942
5,927
4,517
Net debt
8,775
197,056
126,259
Cash flow
Cash from operating activities
(51,275)
(50,426)
(50,186)
CAPEX
(1,847)
(916)
(3,227)
Cash from investing activities
(3,971)
(1,049)
8,140
Cash from financing activities
70,217
34,296
64,902
FCF
58,855
37,271
(53,921)
Balance
Cash
44,320
28,694
46,307
Long term investments
47,335
Excess cash
35,632
19,214
86,221
Stockholders' equity
(701,108)
(618,271)
(501,003)
Invested Capital
951,069
878,813
827,268
ROIC
6.07%
1.99%
ROCE
21.41%
6.02%
EV
Common stock shares outstanding
392,692
310,416
251,464
Price
0.34
-68.81%
1.09
-24.83%
1.45
-39.08%
Market cap
133,515
-60.54%
338,353
-7.20%
364,622
-23.70%
EV
142,290
535,409
492,011
EBITDA
54,779
45,712
10,948
EV/EBITDA
2.60
11.71
44.94
Interest
16,496
9,695
19,960
Interest/NOPBT
30.11%
60.34%