YOLFTbeta
Mavshack publ AB

Mavshack publ AB

MAV · ST · Communication Services / Entertainment

0.004SEK+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close0.004
Open0.004
Day Range0.004 – 0.004
52-Week Range0.003 – 0.0246
Volume0
Market Cap12.79M
P/E (TTM)0.00
Forward P/E0.00
EPS-0.02
Dividend Yield0.00%
Beta1.05
50-Day Avg0.004
200-Day Avg0.0043

About

Mavshack AB (publ), together with its subsidiaries, trades and distributes digital media and related activities in Sweden, the Middle East, and internationally. It operates Mavshack.com, which provides Filipino movies and TV series in the UAE to hollywood classics, as well as contemporary hits served up in Scandinavia; Youtube channel with free films under the name @mavshack; Mavshacklive.in, an e-commerce site listing products available to be delivered to customers in India. The company also provides e-commerce listing and selling services to small and medium vendors. In addition, it offers IT services. The company was formerly known as 24h Technologies AB and changed its name to Mavshack AB (publ) in April 2013. Mavshack AB (publ) was incorporated in 2007 and is headquartered in Stockholm, Sweden.

Company Details

  • SectorCommunication Services
  • IndustryEntertainment
  • CEOMr. Anand Jhingan
  • Employees12
  • HeadquartersBox 24050, Stockholm, Sweden, 104 50, Sweden
  • Websitehttps://corporate.mavshack.com

Leadership

  • Mr. Anand JhinganChief Executive Officer

Financials

Income Statement

Currency: SEK2010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue607.62K2.51M2.55M5.08M50.87M7.09M23.57M19.48M21.51M25.52M41.93M48.88M39.66M16.22M11.44M3.37M
Growth (%)-+312.66%+1.67%+99.33%+901.18%-86.05%+232.29%-17.38%+10.42%+18.66%+64.29%+16.57%-18.86%-59.11%-29.43%-70.59%
Cost of Revenue484.63K1.15M3.33M4.25M4.10M7.18M12.35M10.61M7.57M7.95M14.28M12.54M18.79M3.41M2.77M13.90M
Gross Profit122.99K1.36M-781.68K829.59K46.77M-87.68K11.23M8.86M13.94M17.57M27.65M36.33M20.86M12.81M8.67M-10.54M
Gross Margin20.24%54.24%-30.66%16.33%91.95%-1.24%47.62%45.51%64.81%68.84%65.94%74.33%52.61%78.97%75.78%-313.02%
Operating Expense6.23M7.45M8.29M14.67M77.45M55.83M33.86M10.96M20.74M31.47M62.64M71.98M65.78M32.07M22.80M0
Operating Income-6.11M-6.09M-9.08M-13.84M-30.67M-55.91M-22.64M-2.09M-6.80M-13.91M-34.99M-35.65M-44.91M-19.26M-14.13M-10.54M
Operating Margin-1005.37%-242.94%-356.00%-272.46%-60.29%-788.12%-96.03%-10.74%-31.60%-54.49%-83.45%-72.94%-113.25%-118.78%-123.49%-313.02%
EBITDA-3.96M-3.52M-6.44M-11.11M-22.49M-42.62M-13.74M-4.59M-4.57M-12.60M-42.45M-30.13M-39.27M-13.70M-7.81M-4.63M
EBITDA Margin-651.79%-140.46%-252.81%-218.72%-44.20%-600.77%-58.28%-23.57%-21.25%-49.36%-101.23%-61.65%-99.02%-84.49%-68.26%-137.47%
Net Income-6.11M-6.19M-7.28M-14.02M-32.08M-57.67M-20.40M-9.05M-10.38M-22.00M-53.08M-35.67M-45.66M-18.91M-17.58M-5.45M
Net Income Margin-1005.77%-246.78%-285.49%-275.95%-63.06%-812.83%-86.54%-46.45%-48.24%-86.21%-126.59%-72.97%-115.13%-116.61%-153.58%-162.07%
R&D------1.19M486.94K996.80K1.23M1.93M2.15M3.58M3.42M4.00M-
R&D as % of Total Revenue------5.03%2.50%4.63%4.83%4.60%4.39%9.03%21.08%34.96%-
Interest Expense3.57K97.65K373.34K195.08K1.41M3.25M215.49K26.61K788.28K5.05M2.07M475.28K620.50K1.08M1.85M1.27M
Interest Expense % of Total Revenue0.59%3.89%14.65%3.84%2.77%45.86%0.91%0.14%3.67%19.77%4.94%0.97%1.56%6.68%16.16%37.64%

Balance Sheet

Currency: SEK2010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets8.62M10.67M8.83M15.39M64.68M78.75M34.66M39.27M37.91M57.70M40.96M54.34M37.03M36.53M26.63M13.87M
Total Liabilities2.17M8.07M7.43M3.62M41.17M12.55M10.82M8.27M5.84M25.17M23.09M30.08M30.73M41.34M42.46M23.95M
Total Equity6.46M2.60M1.39M11.78M23.51M32.62M23.84M31.00M32.07M32.53M17.88M24.26M6.30M-4.81M-15.83M-10.08M
Cash329.56K61.63K5503.56M4.28M2.75M331.48K895.99K632.18K951.28K1.61M3.31M1.00M533.53K74.48K213.71K
Total Debt-94.72K--4.84M-------26.13K---
Net Debt-329.56K33.09K-550-3.56M555.13K-2.75M-331.48K-895.99K-632.18K-951.28K-1.61M-3.31M-978.12K-533.53K-74.48K-213.71K

Cash Flow

Currency: SEK2010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-2.93M-2.92M-7.35M-19.98M-30.54M-19.67M-10.28M-4.73M-8.90M-856.06K-24.34M-30.18M-23.54M-4.20M-3.70M-21.55M
Investing Cash Flow-966.57K-1.59M1.45M-868.13K-24.52M-51.87K-1.17M-10.91M-2.80M-21.29M-13.55M-10.29M-7.52M-4.11M-12.62M5.06M
Financing Cash Flow3.75M4.25M5.84M24.40M55.78M18.19M9.03M16.20M11.44M22.48M38.55M42.17M28.75M7.84M15.86M16.62M
Capital Expenditure453.02K1.59M1.07M868.13K24.58M51.87K02.50M2.80M2.25M2.80M10.32M2.88M4.11M15.61M9.25M
Free Cash Flow-3.38M-4.51M-8.42M-20.85M-55.12M-19.72M-10.28M-7.23M-11.70M-3.10M-27.14M-40.50M-26.42M-8.31M-19.31M-30.80M
FCF to OCF115.48%154.65%114.56%104.35%180.47%100.26%100.00%152.99%131.45%362.45%111.52%134.18%112.23%197.65%522.16%142.91%

Earnings

Report DateMar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Mar 31, 2015Jun 30, 2015Sep 30, 2015Dec 31, 2015Mar 31, 2016Jun 30, 2016Sep 30, 2016Dec 31, 2016Mar 31, 2017Jun 30, 2017Sep 30, 2017Dec 31, 2017Mar 31, 2018Jun 30, 2018Sep 30, 2018Dec 31, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023Sep 30, 2023Jan 12, 2024May 13, 2024Jun 30, 2024Sep 30, 2024Dec 31, 2024May 13, 2025Jun 30, 2025Sep 30, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate-----------------------------------------------------
EPS Actual-6.61-18.39-11.66-21.29-42.16-47.591.00-12.09-35.49-19.80-21.48-3.71-3.86-1.58-1.36-4.49-1.57-1.58-1.42-0.89-0.53-1.17-1.30-1.42-1.29-1.51-1.36-2.17-0.87-1.18-2.38-5.82-1.33-1.39-0.89-1.57-1.06-1.26-0.77-1.03-0.34-0.27-0.15-0.00-0.19-0.18-0.07-0.060.00-0.00-0.01-0.00-0.00
Surprise-----------------------------------------------------
Timing-------------------------------------------Pre-marketAfter-hours---After-hours----

Key Statistics & Ratios

Market Cap12.79M
Enterprise Value3.07M
Trailing P/E0.00
Forward P/E0.00
Price / Sales4.45
Price / Book0.85
EPS-0.02
Book Value-0.003
Revenue (TTM)2.88M
Gross Profit (TTM)729.91K
EBITDA-7.91M
Profit Margin0.00%
Operating Margin-2313.86%
Return on Equity-665.98%
Return on Assets-43.04%
Shares Outstanding3.20B
Shares Float259.30M
Beta1.05
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Stock Splits

  • Oct 25, 20231:100
  • May 21, 20141:20
  • Apr 29, 2013320:311
  • Mar 1, 201077:74