Market Closed -
Nasdaq Stockholm
11:29:51 2024-05-17 am EDT
|
5-day change
|
1st Jan Change
|
0.202
SEK
|
-2.88%
|
|
-11.98%
|
-97.98%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
533.4
|
1,661
|
2,624
|
2,258
|
297.3
|
309
|
-
|
-
|
Enterprise Value (EV)
1 |
378.6
|
1,421
|
2,329
|
2,064
|
450
|
391
|
424.7
|
-18.49
|
P/E ratio
|
-2.33
x
|
-5.99
x
|
-13.5
x
|
-12.2
x
|
-0.74
x
|
-1.5
x
|
4.22
x
|
0.88
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
-
|
169
x
|
39.2
x
|
1.25
x
|
0.9
x
|
0.45
x
|
0.28
x
|
EV / Revenue
|
-
|
-
|
150
x
|
35.8
x
|
1.89
x
|
1.14
x
|
0.62
x
|
-0.02
x
|
EV / EBITDA
|
-2.69
x
|
-6.5
x
|
-13.8
x
|
-13.8
x
|
-1.56
x
|
-2.36
x
|
2.92
x
|
-0.04
x
|
EV / FCF
|
-2.53
x
|
-5.87
x
|
-
|
-8.51
x
|
-1.06
x
|
-9.09
x
|
1.33
x
|
-
|
FCF Yield
|
-39.6%
|
-17%
|
-
|
-11.7%
|
-94.1%
|
-11%
|
75.3%
|
-
|
Price to Book
|
-
|
6.44
x
|
6.08
x
|
5.31
x
|
1.74
x
|
1.2
x
|
0.76
x
|
0.32
x
|
Nbr of stocks (in thousands)
|
15,415
|
22,200
|
25,040
|
27,506
|
29,731
|
1,529,483
|
-
|
-
|
Reference price
2 |
34.60
|
74.80
|
104.8
|
82.10
|
10.00
|
0.2020
|
0.2020
|
0.2020
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/24/22
|
2/17/23
|
2/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
-
|
15.56
|
57.62
|
238.7
|
343.6
|
680.3
|
1,122
|
EBITDA
1 |
-140.5
|
-218.7
|
-168.4
|
-149.6
|
-288.4
|
-165.5
|
145.5
|
511.5
|
EBIT
1 |
-164.6
|
-225.3
|
-180.6
|
-166.2
|
-322.2
|
-182.9
|
126
|
489.8
|
Operating Margin
|
-
|
-
|
-1,160.78%
|
-288.48%
|
-134.95%
|
-53.24%
|
18.52%
|
43.67%
|
Earnings before Tax (EBT)
1 |
-166
|
-226
|
-183.2
|
-168.5
|
-322
|
-186.2
|
126.5
|
811.6
|
Net income
1 |
-166
|
-226
|
-188.4
|
-172.5
|
-388.2
|
-186.2
|
104.1
|
644.4
|
Net margin
|
-
|
-
|
-1,210.88%
|
-299.41%
|
-162.6%
|
-54.19%
|
15.31%
|
57.45%
|
EPS
2 |
-14.84
|
-12.48
|
-7.770
|
-6.750
|
-13.52
|
-0.1350
|
0.0479
|
0.2292
|
Free Cash Flow
1 |
-149.8
|
-242.3
|
-
|
-242.4
|
-423.4
|
-43
|
320
|
-
|
FCF margin
|
-
|
-
|
-
|
-420.75%
|
-177.38%
|
-12.51%
|
47.04%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
219.93%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
307.32%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/24/22
|
2/17/23
|
2/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
4.466
|
7.19
|
15.63
|
13.94
|
17.31
|
61.83
|
51.12
|
58.89
|
66.89
|
14.07
|
110.3
|
74.98
|
90.05
|
EBITDA
1 |
-28.25
|
-32.9
|
-28.37
|
-37.64
|
-50.74
|
-
|
-
|
-81.6
|
-69.24
|
-76.04
|
-18.5
|
-49.5
|
-46.5
|
EBIT
1 |
-32.14
|
-36.78
|
-32.4
|
-41.99
|
-55.04
|
-
|
-88.65
|
-89.72
|
-86.53
|
-85.14
|
-22.34
|
-54.04
|
-50.89
|
Operating Margin
|
-719.68%
|
-511.57%
|
-207.29%
|
-301.34%
|
-317.92%
|
-
|
-173.42%
|
-152.35%
|
-129.35%
|
-605.15%
|
-20.25%
|
-72.08%
|
-56.51%
|
Earnings before Tax (EBT)
1 |
-32.93
|
-37.51
|
-33.05
|
-42.61
|
-55.33
|
-57.86
|
-90.58
|
-80.95
|
-92.64
|
-97.11
|
-67.56
|
-66.95
|
-66.65
|
Net income
1 |
-32.47
|
-36.12
|
-33.78
|
-41.88
|
-60.73
|
-58.4
|
-91.01
|
-81.23
|
-157.5
|
-97.4
|
-67.56
|
-66.95
|
-66.65
|
Net margin
|
-727.07%
|
-502.39%
|
-216.08%
|
-300.57%
|
-350.79%
|
-94.45%
|
-178.05%
|
-137.94%
|
-235.5%
|
-692.34%
|
-61.24%
|
-89.3%
|
-74.02%
|
EPS
2 |
-1.320
|
-1.440
|
-1.350
|
-1.670
|
-2.250
|
-2.120
|
-3.220
|
-2.780
|
-5.280
|
-0.3000
|
-0.0200
|
-0.0200
|
-0.0200
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/24/22
|
5/5/22
|
7/22/22
|
10/28/22
|
2/17/23
|
5/31/23
|
8/29/23
|
11/30/23
|
2/26/24
|
5/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
153
|
82.1
|
116
|
-
|
Net Cash position
1 |
155
|
239
|
295
|
194
|
-
|
-
|
-
|
327
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-0.5295
x
|
-0.4958
x
|
0.7955
x
|
-
|
Free Cash Flow
1 |
-150
|
-242
|
-
|
-242
|
-423
|
-43
|
320
|
-
|
ROE (net income / shareholders' equity)
|
-124%
|
-
|
-
|
-40.3%
|
-
|
-
|
44.3%
|
80.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
11.60
|
17.20
|
15.40
|
5.750
|
0.1700
|
0.2600
|
0.6200
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
3.86
|
-
|
48.5
|
6.79
|
11
|
3
|
-
|
Capex / Sales
|
-
|
-
|
-
|
84.19%
|
2.84%
|
3.2%
|
0.44%
|
-
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/24/22
|
2/17/23
|
2/26/24
|
-
|
-
|
-
|
Last Close Price
0.202
SEK Average target price
0.625
SEK Spread / Average Target +209.41% Consensus |
1st Jan change
|
Capi.
|
---|
| -97.98% | 29.73M | | +33.63% | 50.85B | | -0.09% | 42.82B | | +49.62% | 42.03B | | -4.96% | 29.55B | | +11.18% | 26.11B | | -21.95% | 19.13B | | +8.61% | 13.05B | | +28.31% | 12.16B | | +24.73% | 12.08B |
Other Biotechnology & Medical Research
|