Stock 8WP BEYOND FRAMES ENTERTAINMENT AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Beyond Frames Entertainment AB

Equities

8WP

SE0011614965

Software

Delayed Deutsche Boerse AG
Other stock markets
 05:21:45 2024-04-29 am EDT 		5-day change 1st Jan Change
1.66 EUR -0.60% Intraday chart for Beyond Frames Entertainment AB -11.23% -18.63%
Mar. 01 Beyond Frames Entertainment Secures $2.5 Million Funding for Game Development MT
Feb. 22 Beyond Frames Entertainment AB Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025
Capitalization 1 543.5 156.4 389.8 338.2 -
Enterprise Value (EV) 1 543.5 108.1 389.8 315.2 313.3
P/E ratio -61.6 x - -50.5 x 55.8 x 23.3 x
Yield - - - - -
Capitalization / Revenue - 6.27 x - 2.15 x 1.94 x
EV / Revenue - 4.33 x - 2 x 1.79 x
EV / EBITDA - -7.17 x - 18.4 x 9.45 x
EV / FCF - -2.8 x - 315 x 19.6 x
FCF Yield - -35.7% - 0.32% 5.11%
Price to Book - - - 3.72 x 3.21 x
Nbr of stocks (in thousands) 15,760 17,160 17,160 17,303 -
Reference price 2 34.48 9.113 22.71 19.55 19.55
Announcement Date 6/8/22 2/23/23 2/22/24 - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025
Net sales 1 - 24.96 - 157.5 174.6
EBITDA 1 - -15.06 - 17.1 33.15
EBIT 1 - -22.65 - -2.5 11.3
Operating Margin - -90.76% - -1.59% 6.47%
Earnings before Tax (EBT) 1 - - - 7 18
Net income 1 -8.863 - -7.635 6 14
Net margin - - - 3.81% 8.02%
EPS 2 -0.5600 - -0.4500 0.3500 0.8400
Free Cash Flow 1 - -38.59 - 1 16
FCF margin - -154.62% - 0.63% 9.16%
FCF Conversion (EBITDA) - - - 5.85% 48.27%
FCF Conversion (Net income) - - - 16.67% 114.29%
Dividend per Share - - - - -
Announcement Date 6/8/22 2/23/23 2/22/24 - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q2 2022 Q3 2022 Q4 2023 Q2 2023 Q3 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 4.571 7.79 4.222 - 35.98 29.2 41.8 35.8 43.6
EBITDA 1 -6.351 -2.939 -5.215 - 2.196 -0.2 4.4 2.2 0.8
EBIT 1 -8.098 -6.404 -7.461 - -2.227 -5 -2.3 -3.6 -1.8
Operating Margin -177.16% -82.21% -176.72% - -6.19% -17.12% -5.5% -10.06% -4.13%
Earnings before Tax (EBT) - - - - - - - - -
Net income - - - 1.299 - - - - -
Net margin - - - - - - - - -
EPS - - - 0.0700 - - - - -
Dividend per Share - - - - - - - - -
Announcement Date 8/25/22 11/24/22 2/23/23 8/24/23 11/23/23 - - - -
1SEK in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025
Net Debt 1 - - - - -
Net Cash position 1 - 48.3 - 23 24.9
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow 1 - -38.6 - 1 16
ROE (net income / shareholders' equity) - -28.3% - 7% 15%
ROA (Net income/ Total Assets) - - - - -
Assets 1 - - - - -
Book Value Per Share 2 - - - 5.250 6.090
Cash Flow per Share - - - - -
Capex 1 - 1.68 - 24 26
Capex / Sales - 6.73% - 15.24% 14.89%
Announcement Date 6/8/22 2/23/23 2/22/24 - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Software

1st Jan change Capi.
BEYOND FRAMES ENTERTAINMENT AB Stock Beyond Frames Entertainment AB
-18.63% 30.85M
MICROSOFT CORPORATION Stock Microsoft Corporation
+6.87% 3,020B
SYNOPSYS INC. Stock Synopsys Inc.
+5.55% 82.93B
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+2.98% 76.85B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-14.68% 53.04B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+32.53% 50.15B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-25.85% 46.71B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+17.80% 41.41B
SEA LIMITED Stock Sea Limited
+56.79% 36.1B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-9.60% 24.64B
Other Software
  1. Stock Market
  2. Equities
  3. 8WP Stock
  4. Financials Beyond Frames Entertainment AB