FSPORT AB |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.1 SEK | -22.78% |
|
-25.93% | -37.50% |
| Feb. 28 | FSport AB Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Feb. 28 | FSport AB Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 |
|---|---|---|
| Capitalization 1 | 31.35 | 8.461 |
| Enterprise Value (EV) 1 | 10.85 | 3.752 |
| P/E ratio | -2 x | -0.44 x |
| Yield | - | - |
| Capitalization / Revenue | 8.7 x | 1.19 x |
| EV / Revenue | 3.01 x | 0.53 x |
| EV / EBITDA | -0.76 x | -0.28 x |
| EV / FCF | -383,366 x | -362,419 x |
| FCF Yield | -0% | -0% |
| Price to Book | 0.65 x | 0.29 x |
| Nbr of stocks (in thousands) | 19,230 | 19,230 |
| Reference price 2 | 1.630 | 0.4400 |
| Announcement Date | 5/4/22 | 5/11/23 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|
| Net sales 1 | 2.19 | 2.845 | 3.604 | 7.134 |
| EBITDA 1 | -21.01 | -0.6333 | -14.35 | -13.19 |
| EBIT 1 | -22.41 | -2.233 | -15.64 | -14.56 |
| Operating Margin | -1,023.31% | -78.48% | -433.86% | -204.06% |
| Earnings before Tax (EBT) 1 | -22.41 | -2.24 | -15.65 | -19.13 |
| Net income 1 | -22.41 | -2.24 | -15.65 | -19.13 |
| Net margin | -1,023.43% | -78.73% | -434.23% | -268.12% |
| EPS | - | -0.4151 | -0.8138 | -0.9947 |
| Free Cash Flow | - | - | -28.31 | -10.35 |
| FCF margin | - | - | -785.49% | -145.14% |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 6/8/21 | 6/8/21 | 5/4/22 | 5/11/23 |
1SEK in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | 1.62 | 0.07 | 20.5 | 4.71 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | - | -28.3 | -10.4 |
| ROE (net income / shareholders' equity) | - | -35.3% | -53.8% | -49.1% |
| ROA (Net income/ Total Assets) | - | -11.8% | -31.1% | -21.5% |
| Assets 1 | - | 19.05 | 50.29 | 88.76 |
| Book Value Per Share | - | 1.760 | 2.520 | 1.530 |
| Cash Flow per Share | - | 0.1100 | 1.070 | 0.2400 |
| Capex | - | - | - | - |
| Capex / Sales | - | - | - | - |
| Announcement Date | 6/8/21 | 6/8/21 | 5/4/22 | 5/11/23 |
1SEK in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -37.50% | 565K | |
| -5.76% | 25.63B | |
| +18.48% | 23.29B | |
| +1.58% | 2.5B | |
| -9.92% | 2.15B | |
| +100.26% | 2.07B | |
| -40.97% | 1.82B | |
| +6.62% | 1.38B | |
| +6.43% | 1.34B | |
| -16.05% | 1.3B |
- Stock Market
- Equities
- FSPORT Stock
- Financials FSport AB