Loading...
XSTOTOURN
Market cap5mUSD
Dec 23, Last price  
6.36SEK
1D
-3.93%
1Q
-20.50%
Jan 2017
-37.34%
IPO
6.00%
Name

Tourn International AB (publ)

Chart & Performance

D1W1MN
XSTO:TOURN chart
P/E
—
P/S
0.61
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
3.27%
Rev. gr., 5y
13.58%
Revenues
101m
-28.45%
249,472897,9866,953,62615,480,80448,020,01053,359,20091,009,91487,600,174128,948,786140,986,303100,881,342
Net income
-19m
L-31.95%
-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
CFO
-21m
L+363.23%
-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

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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
100,881
-28.45%
140,986
9.34%
128,949
47.20%
Cost of revenue
81,891
114,885
111,159
Unusual Expense (Income)
NOPBT
18,990
26,102
17,790
NOPBT Margin
18.82%
18.51%
13.80%
Operating Taxes
8,586
(372)
Tax Rate
32.90%
NOPAT
18,990
17,515
18,162
Net income
(18,589)
-31.95%
(27,317)
382.80%
(5,658)
-141.01%
Dividends
Dividend yield
Proceeds from repurchase of equity
6,718
59,600
BB yield
-6.32%
-12.47%
Debt
Debt current
Long-term debt
Deferred revenue
Other long-term liabilities
Net debt
(30,529)
(54,577)
(75,353)
Cash flow
Cash from operating activities
(21,075)
(4,550)
(16,714)
CAPEX
(6,954)
(2,960)
Cash from investing activities
(6,240)
(4,014)
12,416
Cash from financing activities
6,718
59,600
FCF
19,472
16,990
(8,239)
Balance
Cash
29,370
49,968
58,531
Long term investments
1,159
4,609
16,822
Excess cash
25,485
47,527
68,906
Stockholders' equity
4,348
(53,929)
(21,928)
Invested Capital
32,329
103,514
90,244
ROIC
27.96%
18.08%
39.03%
ROCE
51.78%
52.64%
26.04%
EV
Common stock shares outstanding
9,753
9,753
9,753
Price
10.90
-34.42%
16.62
-66.08%
49.00
415.79%
Market cap
106,312
-34.42%
162,101
-66.08%
477,914
505.86%
EV
79,155
107,524
402,561
EBITDA
20,474
26,757
19,258
EV/EBITDA
3.87
4.02
20.90
Interest
72
95
1,223
Interest/NOPBT
0.38%
0.36%
6.87%