Mavshack
MAV.STMavshack AB (publ) Price (MAV.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
63,162,557
(206.5735)%Revenue and Profitability
| Year | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 607,622 | 2,507,390 | 2,549,160 | 5,081,117 | 50,871,244 | 7,094,471 | 23,574,304 | 19,477,362 | 21,507,582 | 25,520,638 | 41,929,037 | 48,876,917 | 39,657,957 | 16,216,962 | 11,444,095 |
| Net Income | -6,111,306 | -6,187,794 | -7,277,554 | -14,021,529 | -32,078,448 | -57,665,853 | -20,402,337 | -9,046,475 | -10,375,045 | -22,000,631 | -53,077,753 | -35,852,534 | -45,658,492 | -18,910,024 | -17,576,149 |
| FCF USD | -3,380,046 | -4,513,774 | -8,415,779 | -20,846,711 | -55,122,707 | -19,723,456 | -10,279,321 | -7,231,071 | -11,702,352 | -3,102,813 | -27,142,528 | -40,499,165 | -26,418,671 | -8,310,356 | -19,310,890 |
| OCF USD | -2,927,024 | -2,918,790 | -7,346,094 | -19,978,581 | -30,543,523 | -19,671,587 | -10,279,321 | -4,726,384 | -8,902,815 | -856,064 | -24,339,490 | -30,183,575 | -23,539,946 | -4,204,617 | -3,698,271 |
Financial Health - DEBT
| Year | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YTPD | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| D/E | 0.00 | 0.04 | 0.00 | 0.00 | 0.21 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| CA/CL | 0.63 | 0.24 | 0.26 | 2.87 | 1.26 | 0.62 | 0.46 | 0.74 | 1.29 | 0.57 | 0.75 | 0.92 | 0.29 | 0.22 | 0.12 |
| TA/TL | 3.98 | 1.32 | 1.19 | 4.25 | 1.57 | 6.27 | 3.20 | 4.75 | 6.49 | 2.29 | 1.77 | 1.81 | 1.20 | 0.88 | 0.63 |
| Total Debt | 0 | 94,722 | 0 | 0 | 4,837,949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,134 | 0 | 0 |
Management Performance
| Year | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC | -88.78% | -200.75% | -598.89% | -117.57% | -88.20% | -82.36% | -95.52% | -6.77% | -21.61% | -43.02% | -195.22% | -148.52% | -1,116.16% | 401.29% | 89.25% |
| ROE | -94.64% | -238.02% | -522.63% | -119.08% | -136.47% | -176.77% | -85.57% | -29.18% | -32.36% | -67.63% | -296.92% | -147.79% | -725.09% | 392.98% | 111.00% |
| ROA | 0.00% | -58.00% | -82.45% | -91.09% | -49.60% | -73.23% | -66.22% | -22.97% | -26.85% | -37.66% | -129.92% | -65.27% | -122.02% | -51.77% | -66.01% |
| NM % | -1,005.77% | -246.78% | -285.49% | -275.95% | -63.06% | -812.83% | -86.54% | -46.45% | -48.24% | -86.21% | -126.59% | -73.35% | -115.13% | -116.61% | -153.58% |
| FCF / R% | 0.00% | -180.02% | -330.14% | -410.28% | -108.36% | -278.01% | -43.60% | -37.13% | -54.41% | -12.16% | -64.73% | -82.86% | -66.62% | -51.24% | -168.74% |
| FCF / NI% | 55.31% | 72.95% | 115.64% | 148.68% | 171.84% | 34.20% | 44.78% | 80.18% | 114.99% | 14.28% | 51.00% | 114.18% | 58.48% | 43.95% | 109.87% |
| Operating Margin (OM) | 0.00 | -2.47 | -2.85 | -2.76 | -1.45 | -19.19 | -6.56 | -8.42 | -8.25 | -8.05 | -6.40 | -6.53 | -7.09 | -17.64 | -23.90 |
Per Share
| Year | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | -0.90 | -0.60 | -6.21 | -11.97 | -27.39 | -49.24 | -15.66 | -5.14 | -4.43 | -5.30 | -9.90 | -4.17 | -3.44 | -0.92 | -0.28 |
| SPS | 0.09 | 0.24 | 2.18 | 4.34 | 43.44 | 6.06 | 18.09 | 11.07 | 9.18 | 6.15 | 7.82 | 5.69 | 2.99 | 0.79 | 0.18 |
| OCPS | -0.43 | -0.28 | -6.27 | -17.06 | -26.08 | -16.80 | -7.89 | -2.69 | -3.80 | -0.21 | -4.54 | -3.51 | -1.77 | -0.20 | -0.06 |
| FCPS | -0.50 | -0.44 | -7.19 | -17.80 | -47.07 | -16.84 | -7.89 | -4.11 | -4.99 | -0.75 | -5.06 | -4.71 | -1.99 | -0.40 | -0.31 |
| BVPS | 0.95 | 0.25 | 1.19 | 10.06 | 20.07 | 56.52 | 18.29 | 17.62 | 13.68 | 7.84 | 3.33 | 2.82 | 0.47 | -0.23 | -0.25 |
Per Share - CAGR
| Year | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CAGR-EPS | -0.90 | -0.60 | -6.21 | -11.97 | -27.39 | -49.24 | -15.66 | -5.14 | -4.43 | -5.30 | -9.90 | -4.17 | -3.44 | -0.92 | -0.28 |
| CAGR-SPS | 0.09 | 0.24 | 2.18 | 4.34 | 43.44 | 6.06 | 18.09 | 11.07 | 9.18 | 6.15 | 7.82 | 5.69 | 2.99 | 0.79 | 0.18 |
| CAGR-OCPS | -0.43 | -0.28 | -6.27 | -17.06 | -26.08 | -16.80 | -7.89 | -2.69 | -3.80 | -0.21 | -4.54 | -3.51 | -1.77 | -0.20 | -0.06 |
| CAGR-FCPS | -0.50 | -0.44 | -7.19 | -17.80 | -47.07 | -16.84 | -7.89 | -4.11 | -4.99 | -0.75 | -5.06 | -4.71 | -1.99 | -0.40 | -0.31 |
| CAGR-BVPS | 0.95 | 0.25 | 1.19 | 10.06 | 20.07 | 56.52 | 18.29 | 17.62 | 13.68 | 7.84 | 3.33 | 2.82 | 0.47 | -0.23 | -0.25 |