GAPWAVES AB |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.2 SEK | +1.33% |
|
+0.53% | -31.99% |
| Mar. 14 | Gapwaves AB Receives Follow-Up Order from European Tier 1 Supplier | CI |
| Mar. 08 | Global markets live: Broadcom, Gap, Costco, DocuSign, Bayer... |  |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 686.2 | 1,577 | 1,523 | 855.3 | 696.1 | 473.4 |
| Enterprise Value (EV) 1 | 580.6 | 1,577 | 1,523 | 669.9 | 606.8 | 413.1 |
| P/E ratio | -17.7 x | - | -42 x | - | - | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 71.8 x | - | 13.4 x | 25.3 x | 9.1 x |
| EV / Revenue | - | 71.8 x | - | 10.5 x | 22.1 x | 7.94 x |
| EV / EBITDA | -18,875,355 x | - | - | -45,314,326 x | -12,562,894 x | - |
| EV / FCF | -18,023,937 x | - | - | -26,272,961 x | - | - |
| FCF Yield | -0% | - | - | -0% | - | - |
| Price to Book | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 26,910 | 27,611 | 30,711 | 30,711 | 31,146 | 31,146 |
| Reference price 2 | 25.50 | 57.10 | 49.60 | 27.85 | 22.35 | 15.20 |
| Announcement Date | 2/20/20 | 2/18/21 | 2/17/22 | 2/10/23 | 2/9/24 | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 21.96 | - | 64.02 | 27.51 | 52 |
| EBITDA | -30.76 | - | - | -14.78 | -48.3 | - |
| EBIT | -35.66 | - | - | -22.77 | -56.84 | - |
| Operating Margin | - | - | - | -35.56% | -206.6% | - |
| Earnings before Tax (EBT) | -35.89 | - | - | - | - | - |
| Net income | -35.89 | -44.32 | -36.31 | - | - | - |
| Net margin | - | -201.79% | - | - | - | - |
| EPS | -1.440 | - | -1.180 | - | - | - |
| Free Cash Flow | -32.21 | - | - | -25.5 | - | - |
| FCF margin | - | - | - | -39.82% | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 2/20/20 | 2/18/21 | 2/17/22 | 2/10/23 | 2/9/24 | - |
1SEK in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 30.85 | 11.03 | 4.875 | - | 7.048 | 12 | 13 | 12 | 15 |
| EBITDA 1 | -7.904 | - | 6.263 | -9.043 | -16.09 | - | -9.6 | -15.1 | -9.6 | -7.6 | - |
| EBIT 1 | -9.415 | - | 3.819 | -11.49 | -18.35 | - | -18.24 | -17.3 | -11.7 | -9.7 | -12.3 |
| Operating Margin | - | - | 12.38% | -104.23% | -376.35% | - | -258.81% | -144.17% | -90% | -80.83% | -82% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | -4.54 | - | - | -16.94 | -9.472 | - | - | - | - | - |
| Net margin | - | - | - | - | -347.57% | - | - | - | - | - | - |
| EPS | - | -0.1500 | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/10/21 | 8/25/22 | 11/9/22 | 2/10/23 | 4/27/23 | 8/23/23 | 10/26/23 | - | - | - | - |
1SEK in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 106 | - | - | 185 | 89.3 | 60.3 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | -32.2 | - | - | -25.5 | - | - |
| ROE (net income / shareholders' equity) | -36.9% | - | - | -8.01% | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | 3.4 | - | - | 0.5 | - | - |
| Capex / Sales | - | - | - | 0.78% | - | - |
| Announcement Date | 2/20/20 | 2/18/21 | 2/17/22 | 2/10/23 | 2/9/24 | - |
1SEK in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -31.99% | 43.18M | |
| -18.16% | 7.32B | |
| -18.03% | 2.79B | |
| +23.55% | 2.4B | |
| -15.94% | 1.24B | |
| +0.59% | 1.16B | |
| -8.55% | 1.12B | |
| +56.03% | 716M | |
| -14.22% | 757M | |
| -14.83% | 534M |
- Stock Market
- Equities
- GAPW B Stock
- Financials Gapwaves AB
