XSTOSEYE
Market cap192mUSD
Dec 23, Last price
60.50SEK
1D
0.83%
1Q
-10.64%
Jan 2017
0.83%
IPO
0.00%
Name
Smart Eye AB (publ)
Chart & Performance
P/E
—
P/S
7.08
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
21.77%
Rev. gr., 5y
34.46%
Revenues
302m
+37.67%
Net income
-76m
L-77.80%
CFO
-122m
L-32.52%
Earnings
Feb 20, 2025
Profile
Smart Eye AB (publ) develops eye tracking artificial intelligence technology solutions that understands, supports, and predicts human intentions and actions in Sweden and internationally. The company offers driver monitoring systems and interior sensing solutions for automotive market; and end-to-end driver monitoring systems for fleet and aftermarket. It also provides eye tracking systems for analyzing human behavior under the Smart Eye Pro, Smart Eye Pro dx, AI-X, XO, and Aurora names, as well as offers smart recorders, software, and analysis services to automotive, aviation, aerospace, neuroscience, psychology, human computer interaction research, user experience/marketing, and medicine industries. Smart Eye AB (publ) was incorporated in 1999 and is headquartered in Gothenburg, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
| Income | ||||||||||
Revenues | 302,233 37.67% | 219,539 100.17% | 109,679 68.49% | |||||||
Cost of revenue | 630,552 | 615,424 | 277,004 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (328,319) | (395,885) | (167,325) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | (207,701) | 3,767 | 1,514 | |||||||
Tax Rate | ||||||||||
NOPAT | (120,618) | (399,652) | (168,839) | |||||||
Net income | (75,543) -77.80% | (340,285) 156.41% | (132,713) 71.12% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 294,862 | 477,672 | ||||||||
BB yield | -9.44% | -10.97% | ||||||||
| Debt | ||||||||||
Debt current | 3,499 | 61,006 | (10,724) | |||||||
Long-term debt | 6,044 | 1,741 | 78,906 | |||||||
Deferred revenue | 1,741 | |||||||||
Other long-term liabilities | 121,666 | (1,741) | (2) | |||||||
Net debt | (70,190) | 89 | (210,178) | |||||||
| Cash flow | ||||||||||
Cash from operating activities | (121,534) | (180,117) | (102,376) | |||||||
CAPEX | (7,968) | (95,437) | (56,218) | |||||||
Cash from investing activities | (95,562) | (95,436) | (313,802) | |||||||
Cash from financing activities | 234,073 | 59,141 | 476,079 | |||||||
FCF | (141,089) | (389,343) | (167,732) | |||||||
| Balance | ||||||||||
Cash | 79,733 | 62,658 | 278,360 | |||||||
Long term investments | ||||||||||
Excess cash | 64,621 | 51,681 | 272,876 | |||||||
Stockholders' equity | (691,720) | (585,102) | (417,163) | |||||||
Invested Capital | 2,380,925 | 1,950,600 | 1,935,240 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
| EV | ||||||||||
Common stock shares outstanding | 35,192 | 26,219 | 22,149 | |||||||
Price | 88.80 93.63% | 45.86 -76.67% | 196.60 -9.40% | |||||||
Market cap | 3,125,070 159.90% | 1,202,400 -72.39% | 4,354,425 20.66% | |||||||
EV | 3,054,880 | 1,202,489 | 4,144,247 | |||||||
EBITDA | (173,084) | (246,673) | (108,127) | |||||||
EV/EBITDA | ||||||||||
Interest | 1,044 | 290 | ||||||||
Interest/NOPBT | ||||||||||