XSTOZIGN
Market cap25mUSD
Dec 23, Last price
1.38SEK
1D
1.47%
1Q
13.11%
IPO
-74.44%
Name
ZignSec AB (publ)
Chart & Performance
P/E
—
P/S
3.37
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
43.83%
Rev. gr., 5y
107.83%
Revenues
85m
-5.79%
Net income
-94m
L-32.97%
CFO
-25m
L-6.49%
Earnings
Feb 21, 2025
Profile
ZignSec AB (publ) provides Software as a Service platform with digital real time solutions for customers due diligence and identity verification worldwide. The company's platform offers a range of digital verification methods, such as electronic identities, online ID verification, register checks, PEP and sanction checks, real-time payments, phone number validation, banking API, income analysis, monitoring, versatile customer underwriting, address reveal, crypto compliance library, biometric, and real-time anti money laundering checks, as well as know your customer checks, age verification, fraud detection, and onboarding. It serves iGaming, funds and pension, insurance, eHealth, and e-commerce companies, as well as education, and banking and financial institutions. The company was founded in 2015 and is based in Stockholm, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | 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 | |
| Income | |||||||||
Revenues | 84,715 -5.79% | 89,917 69.83% | 52,945 278.48% | ||||||
Cost of revenue | 72,779 | 78,525 | 44,621 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 11,937 | 11,392 | 8,324 | ||||||
NOPBT Margin | 14.09% | 12.67% | 15.72% | ||||||
Operating Taxes | (3,096) | (3,340) | (1,010) | ||||||
Tax Rate | |||||||||
NOPAT | 15,033 | 14,732 | 9,334 | ||||||
Net income | (93,552) -32.97% | (139,571) 80.48% | (77,332) 444.96% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 18,653 | 37,386 | 133,843 | ||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | 6,667 | 6,236 | (9,898) | ||||||
Long-term debt | 8,689 | 15,270 | 1,654 | ||||||
Deferred revenue | |||||||||
Other long-term liabilities | 1 | 1 | 17,266 | ||||||
Net debt | (158) | (6,170) | (35,230) | ||||||
| Cash flow | |||||||||
Cash from operating activities | (25,100) | (26,844) | (28,635) | ||||||
CAPEX | (97) | (1,366) | (1,741) | ||||||
Cash from investing activities | (1,068) | (29,972) | (127,624) | ||||||
Cash from financing activities | 14,295 | 57,101 | 133,843 | ||||||
FCF | 12,725 | (19,440) | 43,070 | ||||||
| Balance | |||||||||
Cash | 14,339 | 26,212 | 25,927 | ||||||
Long term investments | 1,175 | 1,464 | 1,060 | ||||||
Excess cash | 11,278 | 23,180 | 24,339 | ||||||
Stockholders' equity | (289,091) | (202,289) | (74,372) | ||||||
Invested Capital | 454,068 | 437,422 | 368,934 | ||||||
ROIC | 3.37% | 3.65% | 4.20% | ||||||
ROCE | 7.06% | 4.70% | 2.73% | ||||||
| EV | |||||||||
Common stock shares outstanding | 127,356 | 75,882 | 50,573 | ||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 88,129 | 137,243 | 62,449 | ||||||
EV/EBITDA | |||||||||
Interest | 104 | 531 | 78 | ||||||
Interest/NOPBT | 0.88% | 4.66% | 0.94% | ||||||