Loading...
XSTO
TOURN
Market cap6mUSD
May 02, Last price  
6.00SEK
1D
-7.98%
1Q
-3.23%
Jan 2017
-40.89%
IPO
0.00%
Name

Tourn International AB (publ)

Chart & Performance

D1W1MN
P/E
—
P/S
0.85
EPS
—
Div Yield, %
—
Shrs. gr., 5y
3.27%
Rev. gr., 5y
-5.34%
Revenues
69m
-31.43%
249,472897,9866,953,62615,480,80448,020,01053,359,20091,009,91487,600,174128,948,786140,986,303100,881,34269,174,759
Net income
-15m
L-17.95%
-598,522-2,425,37813,138-2,673,854-482,764-12,330,347-12,641,81213,797,529-5,658,082-27,317,162-18,588,824-15,252,299
CFO
-25m
L+20.40%
-241,463-1,191,477-2,821,354-2,648,851-3,181,628-1,163,461895,718-4,050,908-16,713,660-4,549,643-21,075,429-25,375,395

Profile

Tourn International AB (publ) offers advertising services for brands and influencers. It provides technology and systems that enables media houses to advertise on the various social media platforms, as well as allows publishers and influencers to monetize their platforms. The company was formerly known as INEV Studios AB (publ) and changed its name to Tourn International AB (publ) in 2015. Tourn International AB (publ) was founded in 2014 and is based in Stockholm, Sweden.
URL
https://tourn.com/
IPO date
Dec 18, 2013
Employees
15
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
69,175
-31.43%
100,881
-28.45%
140,986
9.34%
Cost of revenue
49,382
81,891
114,885
Unusual Expense (Income)
NOPBT
19,793
18,990
26,102
NOPBT Margin
28.61%
18.82%
18.51%
Operating Taxes
8,586
Tax Rate
32.90%
NOPAT
19,793
18,990
17,515
Net income
(15,252)
-17.95%
(18,589)
-31.95%
(27,317)
382.80%
Dividends
Dividend yield
Proceeds from repurchase of equity
13,478
6,718
BB yield
-19.14%
-6.32%
Debt
Debt current
Long-term debt
Deferred revenue
Other long-term liabilities
30
Net debt
(8,844)
(30,529)
(54,577)
Cash flow
Cash from operating activities
(25,375)
(21,075)
(4,550)
CAPEX
(1,110)
(6,954)
Cash from investing activities
(8,475)
(6,240)
(4,014)
Cash from financing activities
13,478
6,718
FCF
18,810
19,472
16,990
Balance
Cash
8,844
29,370
49,968
Long term investments
1,159
4,609
Excess cash
5,386
25,485
47,527
Stockholders' equity
7,137
4,348
(53,929)
Invested Capital
22,451
32,329
103,514
ROIC
72.26%
27.96%
18.08%
ROCE
71.10%
51.78%
52.64%
EV
Common stock shares outstanding
9,753
9,753
9,753
Price
7.22
-33.76%
10.90
-34.42%
16.62
-66.08%
Market cap
70,419
-33.76%
106,312
-34.42%
162,101
-66.08%
EV
67,736
79,155
107,524
EBITDA
19,793
20,474
26,757
EV/EBITDA
3.42
3.87
4.02
Interest
1,497
72
95
Interest/NOPBT
7.56%
0.38%
0.36%