XSTO
SIVE
Market cap125mUSD
Jun 10, Last price
4.46SEK
1D
2.29%
1Q
7.47%
Jan 2017
-10.16%
IPO
33.62%
Name
Sivers Semiconductors AB
Chart & Performance
Profile
Sivers Semiconductors AB (publ), through its subsidiaries, develops, manufactures, and sells chips, components, modules, and subsystems in North America, Europe, and Asia. The company operates in two business areas, Wireless and Photonics. It provides products based on semiconductor technology for 5G millimeter-wave networks, as well as optical semiconductors for fiber networks, wireless optical networks, and sensors. The company also offers WiGig radio-frequency integrated circuits (RFICs), radiofrequency modules, evaluation kits and 5G NR mmWave RFICs for various applications, such as fixed wireless access, 5G Open RAN, V2X, mobile backhaul, and uncompressed real-time data. In addition, it provides III-V compound semiconductor laser devices to communications, sensing, and wireless markets. Sivers Semiconductors AB (publ) has a partnership with LitePoint Corporation to enhance cellular coverage with 5G mmWave technology. The company was formerly known as Sivers IMA Holding AB (publ) and changed its name to Sivers Semiconductors AB (publ) in October 2020. Sivers Semiconductors AB (publ) was founded in 1951 and is headquartered in Kista, Sweden.
IPO date
May 30, 2011
Employees
116
Domiciled in
SE
Incorporated in
SE
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 243,800 3.16% | 236,334 78.22% | 132,607 46.28% | |||||||
Cost of revenue | 44,300 | 124,252 | 175,819 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 199,500 | 112,082 | (43,212) | |||||||
NOPBT Margin | 81.83% | 47.43% | ||||||||
Operating Taxes | (19,700) | (18,399) | (17,244) | |||||||
Tax Rate | ||||||||||
NOPAT | 219,200 | 130,481 | (25,968) | |||||||
Net income | (116,300) -26.10% | (157,384) 82.19% | (86,384) -35.39% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 20,400 | 150,043 | 1,181 | |||||||
BB yield | -2.73% | -10.08% | -0.09% | |||||||
Debt | ||||||||||
Debt current | 58,300 | 7,503 | 55,406 | |||||||
Long-term debt | 30,500 | 62,664 | 56,861 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 24,100 | 51,902 | 4,696 | |||||||
Net debt | 71,000 | 44,642 | 56,574 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (73,500) | (105,865) | (137,461) | |||||||
CAPEX | (8,600) | (53,836) | (85,009) | |||||||
Cash from investing activities | (27,400) | (60,044) | (165,992) | |||||||
Cash from financing activities | 92,600 | 144,990 | 35,203 | |||||||
FCF | 279,331 | 56,903 | (53,880) | |||||||
Balance | ||||||||||
Cash | 17,800 | 25,525 | 55,693 | |||||||
Long term investments | ||||||||||
Excess cash | 5,610 | 13,708 | 49,063 | |||||||
Stockholders' equity | (635,769) | (464,180) | ||||||||
Invested Capital | 1,278,300 | 1,932,453 | 1,792,835 | |||||||
ROIC | 13.65% | 7.01% | ||||||||
ROCE | 14.14% | 7.83% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 235,618 | 231,965 | 208,371 | |||||||
Price | 3.17 -50.62% | 6.42 5.25% | 6.10 -68.54% | |||||||
Market cap | 746,909 -49.85% | 1,489,215 17.16% | 1,271,065 -59.20% | |||||||
EV | 817,909 | 1,533,857 | 1,327,639 | |||||||
EBITDA | 199,500 | 161,329 | 68,191 | |||||||
EV/EBITDA | 4.10 | 9.51 | 19.47 | |||||||
Interest | 25,900 | 18,158 | 6,334 | |||||||
Interest/NOPBT | 12.98% | 16.20% |