InCoax Networks AB

InCoax Networks AB

INCOAX · ST · Technology / Communication Equipment

0.0366SEK+0.00 (+7.02%)

Price History

Full chart

Market Stats

Previous Close0.0342
Open0.0326
Day Range0.0326 – 0.0416
52-Week Range0.22 – 2.70
Volume3.88M
Market Cap33.26M
P/E (TTM)0.00
Forward P/E57.14
EPS-0.33
Dividend Yield0.00%
Beta0.16
50-Day Avg0.7317
200-Day Avg0.7838

About

InCoax Networks AB (publ) re-purposes existing property coaxial networks in fiber and fixed wireless access extension deployments for communication service providers in the European Union, North America, and internationally. It provides InCoax D2502, D2504 and D2508 supports point-to-point and point-to-multipoint coaxial deployments and enables service upgrades without replacing in-building cabling. The company offers InCoax DPU D2501 for fiber access extension deployments in small multi-dwelling units (MDUs) in P2MP coaxial networks; in:xtnd Control, a fiber access extension for MDUs in P2P and P2MP coaxial networks; InCoax Access modems; and InCoax Combine frequency combiners. It also provides MoCA Access 2.5 Control units and distribution point units; InCoax Access A251, a series of MoCA over coax network termination equipment (NTE) modems; InCoax Access A101, a series of reliable coax NTE modems; and InCoax Manage coax link manager (CLM), an advanced cloud-based element manager. InCoax Networks AB (publ) was incorporated in 2009 and is headquartered in Lund, Sweden.

Company Details

  • SectorTechnology
  • IndustryCommunication Equipment
  • CEOMr. Jakob Tobieson
  • Employees22
  • HeadquartersIdeon Science Park, Lund, Sweden, 223 62, Sweden
  • Websitehttps://www.incoax.com

Leadership

  • Mr. Jakob TobiesonChief Executive Officer · b. 1980
  • Mr. Mats SvenssonChief Financial Officer · b. 1967
  • Niclas BerglindSales & Product Manager · b. 1979
  • Mr. Jorgen EkengrenSenior Adviser · b. 1963

Financials

Income Statement

Currency: SEK2016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue1.88M2.72M1.49M2.82M3.79M20.89M25.92M59.62M74.50M48.05M
Growth (%)-+44.31%-45.26%+89.81%+34.24%+451.53%+24.06%+129.99%+24.96%-35.49%
Cost of Revenue2.16M30.62M4.28M3.03M1.80M-4.39M-10.74M9.40M7.02M76.42M
Gross Profit1.88M-27.91M-2.79M-208.35K1.99M25.29M36.67M50.22M67.48M-28.36M
Gross Margin100.00%-1027.53%-187.77%-7.38%52.43%121.03%141.45%84.24%90.58%-59.02%
Operating Expense17.30M-113.59K46.32M64.90M59.39M49.62M59.00M66.95M86.86M0
Operating Income-15.42M-27.79M-49.12M-65.11M-57.41M-24.33M-22.33M-16.73M-19.38M-28.36M
Operating Margin-819.34%-1023.34%-3303.39%-2307.11%-1515.27%-116.45%-86.14%-28.06%-26.01%-59.02%
EBITDA-13.97M-27.55M-48.67M-64.55M-56.35M-23.47M-21.62M-15.70M-18.53M-27.99M
EBITDA Margin-742.14%-1014.26%-3273.48%-2287.47%-1487.45%-112.33%-83.41%-26.33%-24.88%-58.25%
Net Income-15.72M-27.97M-49.32M-65.76M-57.82M-24.50M-22.82M-16.91M-19.15M-32.56M
Net Income Margin-835.33%-1029.75%-3316.83%-2330.23%-1526.27%-117.24%-88.01%-28.36%-25.71%-67.76%
R&D-1.23M1.23M-7.25M-----
R&D as % of Total Revenue-45.11%82.41%-191.29%-----
Interest Expense302.00K175.00K199.83K655.82K416.84K165.30K485.36K357.78K284.94K563.18K
Interest Expense % of Total Revenue16.05%6.44%13.44%23.24%11.00%0.79%1.87%0.60%0.38%1.17%

Balance Sheet

Currency: SEK2016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets16.25M12.09M40.73M53.18M42.25M83.17M123.18M114.93M137.67M153.65M
Total Liabilities5.97M10.68M14.55M13.37M17.63M21.21M26.92M35.30M27.13M43.87M
Total Equity10.29M1.41M26.18M39.81M24.62M61.96M96.26M79.63M110.54M109.78M
Cash1.99M3.35M7.73M29.48M16.83M34.28M36.30M14.99M2.23M8.75M
Total Debt2.34M4.64M3.25M-3.25M3.25M4.15M3.25M-3.25M
Net Debt349.00K1.29M-4.49M-29.48M-13.59M-31.04M-33.05M-11.74M-2.23M-5.50M

Cash Flow

Currency: SEK2016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-14.29M-27.34M-53.61M-72.04M-46.83M-28.18M-30.68M-10.04M-27.12M-20.01M
Investing Cash Flow-1.01M-119.00K-1.03M-921.40K-8.44M-16.20M-24.42M-21.00M-25.71M-25.27M
Financing Cash Flow17.29M28.82M57.63M94.71M42.63M61.84M57.12M9.73M40.06M51.80M
Capital Expenditure1.01M119.00K1.03M921.40K8.44M16.20M24.42M1.80M56.84K25.27M
Free Cash Flow-15.29M-27.45M-54.64M-72.96M-55.27M-44.39M-55.10M-11.84M-27.12M-45.28M
FCF to OCF107.04%100.44%101.93%101.28%118.02%157.50%179.59%117.91%100.00%226.28%

Earnings

Report DateMar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Mar 26, 2021May 19, 2021Aug 20, 2021Nov 25, 2021Mar 29, 2022May 17, 2022Aug 25, 2022Oct 21, 2022Mar 10, 2023May 5, 2023Aug 18, 2023Nov 3, 2023Mar 8, 2024May 7, 2024Aug 15, 2024Nov 1, 2024Feb 27, 2025May 7, 2025Aug 15, 2025Oct 31, 2025Mar 6, 2026May 5, 2026Aug 17, 2026
EPS Estimate------------------------------
EPS Actual-0.89-1.09-0.73-0.81-0.64-0.54-0.75-0.26-0.24-0.18-0.10-0.23-0.16-0.12-0.17-0.06-0.04-0.09-0.03-0.070.05-0.06-0.08-0.07-0.02-0.10-0.06-0.09-0.11-0.08
Surprise------------------------------
Timing-------Pre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-market-

Key Statistics & Ratios

Market Cap33.26M
Enterprise Value97.87M
Trailing P/E0.00
Forward P/E57.14
Price / Sales1.62
Price / Book1.08
EPS-0.33
Book Value0.656
Revenue (TTM)20.47M
Gross Profit (TTM)12.63M
EBITDA-35.25M
Profit Margin-209.90%
Operating Margin-206.93%
Return on Equity-38.41%
Return on Assets-16.19%
Shares Outstanding149.81M
Shares Float71.74M
Beta0.16
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Stock Splits

  • Jan 5, 2024173:164
  • Oct 24, 2022979:861
  • Apr 7, 20211045:982
  • Aug 19, 2020913:789
  • Oct 14, 2019712:685