Freja eID Group AB

Freja eID Group AB

FREJA · ST · Technology / Software - Infrastructure

21.20SEK-0.20 (-0.93%)

Price History

Full chart

Market Stats

Previous Close21.40
Open21.40
Day Range21.00 – 21.50
52-Week Range13.60 – 24.60
Volume17.44K
Market Cap528.38M
P/E (TTM)0.00
Forward P/E0.00
EPS-0.46
Dividend Yield0.00%
Beta1.11
50-Day Avg19.80
200-Day Avg17.22

About

Freja eID Group AB (publ) develops products and services for digital identification in Sweden and internationally. The company operates in two segments, Freja elD and Fulfillment. It offers Freja eID, a digital wallet that contains, among other things, a government-approved ID, a mobile ID card for physical identification and mobile payment features and data sharing with consent. The company also provides private eID platforms that consist of online and physical identification, electronic signatures, onboarding, and user engagement; and CheckID overview, life cycle management, card, and shared devices. In addition, it offers fulfilment services that consist of secure services, mainly related to the entire life cycle of secure log-in equipment for internet banks, such as security tokens, logistics, inventory, order management, packaging, production and distribution via multiple carriers, including registered mail, returns, and secure, and sustainable electronics waste handling services; and PIN code management. The company was formerly known as Verisec AB (publ) and changed its name to Freja eID Group AB (publ) in November 2020. Freja eID Group AB (publ) was incorporated in 2000 and is headquartered in Upplands Väsby, Sweden.

Company Details

  • SectorTechnology
  • IndustrySoftware - Infrastructure
  • CEOMr. Johan Henrikson
  • Employees32
  • HeadquartersTravgatan 88, Upplands Väsby, Sweden, 194 30, Sweden
  • Websitehttps://www.frejaeid.com

Leadership

  • Mr. Johan HenriksonCo-Founder & CEO · b. 1969
  • Mr. Tony BussCo-Founder, CTO & Director · b. 1975
  • Mr. Jakub MissunaCo-Founder & CFO · b. 1972
  • Mr. Joel JohanssonHead of Sales & Business Development · b. 1990
  • Mr. Kristofer von BeetzenChief Product Officer · b. 1972
  • Branko PavlovicHead Of Development · b. 1985

Financials

Income Statement

Currency: SEK2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue40.37M54.53M51.22M62.41M60.10M61.01M76.23M99.74M21.90M20.64M29.42M36.29M43.91M51.09M
Growth (%)-+35.07%-6.07%+21.84%-3.70%+1.51%+24.96%+30.84%-78.05%-5.76%+42.58%+23.35%+20.98%+16.36%
Cost of Revenue11.56M11.64M14.59M22.62M18.07M15.93M23.30M30.99M-3.01M-4.59M-7.14M35.67M33.27M41.56M
Gross Profit28.81M42.90M36.63M39.78M42.02M45.07M52.93M68.75M24.91M25.22M36.56M620.00K10.64M9.53M
Gross Margin71.37%78.66%71.51%63.75%69.92%73.88%69.43%68.93%113.76%122.23%124.26%1.71%24.24%18.65%
Operating Expense22.42M33.15M35.11M49.37M60.62M67.48M81.32M97.88M69.14M72.34M74.68M30.11M30.14M22.89M
Operating Income6.40M9.75M1.53M-9.58M-18.60M-22.40M-28.39M-29.13M-44.23M-47.11M-38.12M-29.49M-19.50M-13.37M
Operating Margin15.85%17.87%2.98%-15.36%-30.94%-36.72%-37.25%-29.20%-202.01%-228.31%-129.56%-81.25%-44.40%-26.16%
EBITDA6.79M10.64M3.20M-7.24M-14.72M-17.82M-22.15M-31.55M-29.53M-42.68M-33.74M-25.52M-4.35M-9.46M
EBITDA Margin16.83%19.51%6.24%-11.60%-24.49%-29.22%-29.06%-31.63%-134.84%-206.81%-114.68%-70.31%-9.91%-18.52%
Net Income4.49M1.64M1.34M-8.14M-18.40M-22.84M-29.39M-24.69M-45.06M-52.33M-38.76M-31.96M-23.37M-15.31M
Net Income Margin11.12%3.01%2.61%-13.04%-30.62%-37.43%-38.55%-24.76%-205.78%-253.58%-131.75%-88.07%-53.22%-29.97%
R&D3.10M400.00K1.50M-1.90M2.55M4.04M2.45M3.46M8.04M9.66M10.93M--
R&D as % of Total Revenue7.68%0.73%2.93%-3.16%4.18%5.30%2.45%15.79%38.96%32.85%30.13%--
Interest Expense54.71K157.93K25.63K29.31K47.00K56.00K46.00K459.00K936.00K847.00K460.00K1.89M3.28M2.19M
Interest Expense % of Total Revenue0.14%0.29%0.05%0.05%0.08%0.09%0.06%0.46%4.27%4.10%1.56%5.21%7.48%4.29%

Balance Sheet

Currency: SEK2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets32.52M43.52M69.94M62.26M81.82M63.64M84.91M89.30M85.09M93.78M59.85M62.42M60.79M69.42M
Total Liabilities25.07M36.76M31.76M31.31M35.22M39.15M46.15M72.03M39.63M34.54M38.50M48.62M63.52M47.42M
Total Equity7.45M6.76M38.18M30.96M46.60M24.49M38.76M17.26M45.46M59.24M21.35M13.80M-2.73M21.99M
Cash2.41M12.28M42.32M30.10M39.76M18.15M28.93M9.99M23.32M28.30M6.22M5.44M8.43M14.90M
Total Debt7.00M------16.08M5.82M13.59M17.18M19.50M33.83M10.88M
Net Debt4.59M-12.28M-42.32M-30.10M-39.76M-18.15M-28.93M6.09M-17.50M-14.71M10.96M14.05M25.40M-4.02M

Cash Flow

Currency: SEK2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow8.27M17.67M4.00M-7.74M-19.93M-13.74M-20.01M-10.62M-28.14M-41.67M-25.41M-8.38M1.95M7.09M
Investing Cash Flow-9.78M2.11M-4.15M-5.38M-4.39M-8.33M-13.20M-15.30M19.52M-9.70M2.15M-14.00M-11.45M-12.53M
Financing Cash Flow2.50M-9.94M30.03M955.28K34.07M628.00K43.39M6.36M21.72M56.28M938.00K21.57M12.37M11.81M
Capital Expenditure9.78M960.95K4.15M5.30M4.27M8.37M13.19M15.30M12.25M9.46M11.97M14.52M11.45M408.00K
Free Cash Flow-1.51M16.71M-145.92K-13.04M-24.19M-22.11M-33.20M-25.91M-40.38M-51.13M-37.38M-22.90M-9.50M6.68M
Dividends Paid2.50M2.58M------------
FCF to OCF-18.27%94.56%-3.65%168.50%121.41%160.93%165.90%244.14%143.53%122.70%147.13%273.30%-486.53%94.25%
Dividend Paid to FCF-165.47%15.44%------------

Earnings

Report DateFeb 20, 2015May 19, 2015Aug 19, 2015Nov 18, 2015Feb 18, 2016May 18, 2016Aug 18, 2016Nov 17, 2016Feb 16, 2017May 17, 2017Aug 17, 2017Nov 9, 2017Feb 8, 2018May 3, 2018Aug 16, 2018Nov 8, 2018Feb 7, 2019May 7, 2019Aug 15, 2019Nov 7, 2019Feb 6, 2020May 7, 2020Aug 13, 2020Nov 5, 2020Feb 11, 2021May 6, 2021Aug 12, 2021Nov 10, 2021Feb 10, 2022May 5, 2022Aug 11, 2022Nov 10, 2022Feb 9, 2023May 4, 2023Aug 10, 2023Nov 9, 2023Feb 8, 2024May 7, 2024Aug 15, 2024Nov 7, 2024Feb 6, 2025May 8, 2025Aug 14, 2025Nov 6, 2025Feb 5, 2026May 7, 2026Aug 12, 2026
EPS Estimate-------------------0.46-0.34-0.48-0.40-0.50-0.47-0.50-0.71-0.47-0.46-0.45-0.53-0.42-0.28-0.44-0.33-0.22-0.18-0.20---------0.100.00
EPS Actual0.03-0.19-0.27-0.14-0.09-0.45-0.44-0.22-0.35-0.31-0.53-0.40-0.48-0.68-0.66-0.29-1.51-0.41-0.46-0.15-0.67-0.702.49-0.76-0.67-0.71-0.65-0.83-0.77-0.60-0.57-0.57-0.28-0.40-0.41-0.45-0.29-0.37-0.32-0.18-0.13-0.11-0.19-0.15-0.07-0.02-0.01
Surprise------------------1.09%55.88%-39.58%-75.00%598.00%-61.70%-34.00%0.37%-38.30%-80.43%-71.11%-13.21%-35.71%-103.57%36.36%-21.21%-87.45%-147.61%-46.20%--------80.00%-
TimingPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursAfter-hours

Key Statistics & Ratios

Market Cap528.38M
Enterprise Value497.62M
Trailing P/E0.00
Forward P/E0.00
Price / Sales9.11
Price / Book23.38
EPS-0.46
Book Value0.755
Revenue (TTM)58.02M
Gross Profit (TTM)56.64M
EBITDA-12.41M
Profit Margin-22.29%
Operating Margin-12.68%
Return on Equity-60.68%
Return on Assets-10.65%
Shares Outstanding28.56M
Shares Float9.83M
Beta1.11
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Stock Splits

  • Jun 7, 20213:1