Micro Systemation AB (publ)

Micro Systemation AB (publ)

MSAB-B · ST · Technology / Software - Application

97.40SEK-1.80 (-1.81%)

Price History

Full chart

Market Stats

Previous Close99.20
Open99.80
Day Range97.20 – 100.50
52-Week Range55.77 – 98.00
Volume17.74K
Market Cap1.71B
P/E (TTM)24.63
Forward P/E19.72
EPS3.76
Dividend Yield1.30%
Beta0.42
50-Day Avg90.92
200-Day Avg74.30

About

Micro Systemation AB (publ), together with its subsidiaries, provides forensic technology for mobile device examination and analysis in Sweden and internationally. The company offers XRY software products that include XRY logical, a software solution that enables investigators to access and recover live and file system data from the device on the crime scene; XRY Physical, a software solution, which is used for the physical recovery of data from mobile devices; XRY Pro, a full toolkit for extraction and decryption of secure devices; XRY Cloud to recover data beyond the mobile devices; XRY Pro Express for extractions; XRY Kiosk for whom data recovery and analysis; XRY Tablet, which is designed for frontline operational users for whom data recovery and analysis; XRY Express, which delivers a simplified and locked down workflow for easy mobile device extractions. It also provides XAMN Viewer, an analysis tool to open, view, analyze, and/or report on mobile device data; XAMN Pro, a tool that helps the user find and analyze data; XEC Director, which is used to manage forensic mobile operations; UNIFY Collaborate which meets the demands of growing digital investigations, enhancing efficiency, and security; and XEC Export, a tool designed for batch export services. In addition, the company offers UNIFY Collaborate, which allows multiple investigators to work on the same case simultaneously; mobile forensics platforms for computers and touchscreen interfaces, as well as implementation, training, and support services. Its products are used by law enforcement, corrections, border control, military, and eDiscovery sectors. Micro Systemation AB (publ) was incorporated in 1984 and is headquartered in Stockholm, Sweden.

Company Details

  • SectorTechnology
  • IndustrySoftware - Application
  • CEOMr. Peter Gille
  • Employees215
  • HeadquartersSveavägen 56E, Stockholm, Sweden, 111 34, Sweden
  • Websitehttps://www.msab.com

Leadership

  • Mr. Peter GilleChief Executive Officer · b. 1962
  • Mr. Tony ForsgrenChief Financial Officer
  • Mr. Stefan LarssonChief Operating Officer
  • Mr. Anders JonsonChief Technical Officer · b. 1973
  • Ms. Kim SjolundChief Marketing Officer
  • Ms. Caroline PalmChief Human Resources Officer · b. 1982
  • Mr. Tomas TaeslerChief Product Officer
  • Mr. Marten BlixtCCO & Chief Revenue Officer · b. 1975

Financials

Income Statement

Currency: SEK2008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue63.27M80.58M124.10M130.11M136.64M137.53M180.97M226.91M242.35M301.76M303.87M307.63M310.06M332.96M362.98M416.95M404.70M461.80M
Growth (%)-+27.37%+54.00%+4.85%+5.01%+0.66%+31.58%+25.39%+6.81%+24.51%+0.70%+1.24%+0.79%+7.39%+9.02%+14.87%-2.94%+14.11%
Cost of Revenue8.28M15.07M35.32M76.37M86.08M82.61M108.64M118.87M130.95M165.79M198.60M218.47M219.44M224.98M-13.16M40.01M261.88M389.80M
Gross Profit54.99M65.51M88.77M53.74M50.56M54.92M72.33M108.04M111.40M135.98M105.27M89.16M90.62M107.98M376.14M376.94M142.83M72.00M
Gross Margin86.92%81.30%71.54%41.30%37.00%39.94%39.97%47.61%45.97%45.06%34.64%28.98%29.23%32.43%103.63%90.40%35.29%15.59%
Operating Expense32.70M45.18M58.70M23.69M32.42M47.01M58.22M51.59M52.99M67.21M72.62M82.81M67.81M63.65M357.34M336.07M96.50M4.10M
Operating Income22.29M20.33M30.07M30.05M18.14M7.91M14.11M56.45M58.41M68.77M32.65M6.35M22.81M44.33M18.80M40.87M46.33M67.90M
Operating Margin35.23%25.23%24.23%23.10%13.28%5.75%7.80%24.88%24.10%22.79%10.74%2.06%7.36%13.31%5.18%9.80%11.45%14.70%
EBITDA24.51M20.53M30.67M31.20M19.69M9.36M28.03M58.07M60.01M70.03M33.58M18.30M35.13M56.88M31.93M55.91M64.23M88.40M
EBITDA Margin38.73%25.47%24.72%23.98%14.41%6.80%15.49%25.59%24.76%23.21%11.05%5.95%11.33%17.08%8.80%13.41%15.87%19.14%
Net Income16.99M14.61M21.72M20.49M14.37M6.84M10.38M45.13M45.24M52.89M27.75M5.09M16.26M34.82M17.13M30.00M37.39M49.20M
Net Income Margin26.86%18.14%17.50%15.75%10.52%4.98%5.74%19.89%18.67%17.53%9.13%1.66%5.24%10.46%4.72%7.19%9.24%10.65%
R&D----21.20M21.40M31.70M39.80M44.00M51.30M56.70M68.40M68.20M-----
R&D as % of Total Revenue----15.52%15.56%17.52%17.54%18.16%17.00%18.66%22.23%22.00%-----
Interest Expense3.00K14.00K993.00K10.00K11.00K4.00K10.00K14.00K12.00K109.00K20.00K653.00K495.00K309.00K15.00K2.06M2.03M7.90M
Interest Expense % of Total Revenue0.00%0.02%0.80%0.01%0.01%0.00%0.01%0.01%0.00%0.04%0.01%0.21%0.16%0.09%0.00%0.49%0.50%1.71%

Balance Sheet

Currency: SEK2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets52.76M61.57M67.55M86.39M90.16M100.15M94.58M126.44M159.75M179.31M200.25M192.51M190.13M188.73M206.54M288.75M278.33M286.95M318.10M
Total Liabilities14.41M17.75M20.65M37.54M33.46M47.45M46.35M63.20M68.90M74.89M85.64M82.41M114.08M100.43M115.76M172.69M162.42M156.53M167.80M
Total Equity38.34M43.82M46.90M48.84M56.70M52.71M48.23M63.23M90.85M104.42M114.61M110.09M76.06M88.30M90.78M116.07M115.91M130.42M150.20M
Cash14.51M23.90M25.62M42.71M38.49M34.53M41.23M56.46M103.70M123.20M127.43M98.82M63.95M101.29M65.97M104.39M132.93M138.16M159.50M
Total Debt------------28.31M19.34M9.94M55.47M45.59M45.10M16.20M
Net Debt-14.51M-23.90M-25.62M-42.71M-38.49M-34.53M-41.23M-56.46M-103.70M-123.20M-127.43M-98.82M-35.64M-81.94M-56.03M-48.92M-87.34M-93.06M-143.30M

Cash Flow

Currency: SEK2008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow22.01M8.51M29.04M22.50M9.78M17.81M14.75M57.57M52.15M47.85M5.23M17.80M52.04M10.21M50.79M75.01M43.01M101.80M
Investing Cash Flow-1.10M-1.41M-1.58M-11.75M4.38M-508.00K-565.00K6.81M-655.00K-874.00K-1.50M-1.50M-635.00K-158.00K-893.00K-640.00K-2.79M-29.70M
Financing Cash Flow-11.52M-5.38M-9.17M-14.18M-17.72M-10.63M-1.45M-17.46M-32.57M-40.17M-34.52M-53.23M-10.57M-48.40M-13.85M-43.13M-39.83M-44.70M
Capital Expenditure1.10M1.41M1.58M1.08M2.66M508.00K565.00K2.27M655.00K874.00K1.50M1.50M635.00K158.00K893.00K640.00K2.79M29.70M
Free Cash Flow20.91M7.09M27.46M21.42M7.12M17.30M14.19M55.29M51.49M46.98M3.74M16.30M51.40M10.05M49.89M74.37M40.22M72.10M
Dividends Paid11.52M11.52M17.72M14.18M17.72M10.63M1.77M17.94M40.43M40.43M40.43M40.63M36.94M36.94M027.70M27.70M27.70M
FCF to OCF95.00%83.38%94.55%95.19%72.82%97.15%96.17%96.05%98.74%98.17%71.44%91.58%98.78%98.45%98.24%99.15%93.51%70.83%
Dividend Paid to FCF55.08%162.34%64.53%66.17%248.84%61.45%12.49%32.44%78.52%86.06%1081.36%249.28%71.86%367.57%0.00%37.25%68.89%38.42%

Earnings

Report DateApr 18, 2008Aug 27, 2008Apr 17, 2009Aug 13, 2009Feb 29, 2012May 30, 2012Aug 22, 2012Oct 19, 2012Feb 1, 2013Apr 23, 2013Jul 16, 2013Oct 22, 2013Feb 4, 2014May 2, 2014Jul 18, 2014Oct 24, 2014Feb 4, 2015Apr 24, 2015Jul 17, 2015Oct 23, 2015Jan 29, 2016Apr 22, 2016Jul 22, 2016Oct 21, 2016Jan 31, 2017Apr 28, 2017Jul 21, 2017Oct 20, 2017Feb 2, 2018Apr 27, 2018Jul 20, 2018Oct 26, 2018Feb 1, 2019Apr 24, 2019Jul 19, 2019Oct 23, 2019Jan 29, 2020Apr 29, 2020Jul 22, 2020Oct 28, 2020Jan 27, 2021Apr 29, 2021Jul 22, 2021Oct 28, 2021Jan 27, 2022Apr 28, 2022Jul 22, 2022Oct 26, 2022Jan 27, 2023Apr 27, 2023Jul 20, 2023Oct 26, 2023Jan 25, 2024Apr 30, 2024Jul 19, 2024Oct 29, 2024Jan 28, 2025Apr 29, 2025Jul 18, 2025Oct 28, 2025Jan 27, 2026Apr 28, 2026Jul 16, 2026
EPS Estimate0.260.240.230.06---0.400.530.170.030.130.50-0.390.220.270.440.150.550.621.020.470.320.650.800.410.350.710.730.130.251.911.01-0.02-0.190.360.34-0.62-0.890.790.23-0.361.440.400.140.211.541.640.300.380.800.670.170.47-2.330.17-0.36-1.12--0.27
EPS Actual0.190.180.240.100.400.10-0.090.110.68-0.100.260.070.48-0.430.140.560.810.610.340.660.870.180.350.990.930.220.241.650.760.240.070.790.40-0.23-0.581.030.07-0.460.561.16-0.380.35-0.161.010.690.070.150.370.330.360.621.060.050.64-0.151.271.32-0.15-0.781.901.69-0.310.51
Surprise-26.92%-25.00%4.35%66.67%----72.50%28.30%-158.82%766.67%-46.15%-4.00%-10.26%-36.36%107.41%84.09%306.67%-38.18%6.45%-14.71%-61.70%9.38%52.31%16.25%-46.34%-31.43%132.39%4.11%84.62%-72.00%-58.64%-60.40%-1050.00%-205.26%186.11%-79.41%25.81%162.92%46.84%-265.22%--144.44%-29.86%72.50%-50.00%-28.57%-75.97%-79.88%20.00%63.16%32.50%-92.54%276.47%-131.91%--43.35%-188.24%-116.67%-50.89%-288.89%
TimingPre-marketAfter-hoursPre-marketPre-market---After-hoursPre-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-marketPre-marketPre-market-Pre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-market

Key Statistics & Ratios

Market Cap1.71B
Enterprise Value1.60B
Trailing P/E24.63
Forward P/E19.72
Price / Sales3.35
Price / Book11.77
EPS3.76
Book Value7.72
Revenue (TTM)510.88M
Gross Profit (TTM)478.05M
EBITDA97.79M
Profit Margin13.72%
Operating Margin10.29%
Return on Equity59.64%
Return on Assets19.25%
Shares Outstanding17.47M
Shares Float11.39M
Beta0.42
Dividend Yield1.30%
Dividend Rate1.20
Payout Ratio39.57%

Dividends

20262×
0.60Nov 12, 20261.00May 13, 2026
20252×
0.50Nov 13, 20251.00May 15, 2025
20242×
0.50Nov 14, 20241.00May 15, 2024
20232×
0.50Nov 14, 20231.00May 12, 2023
20211×
2.00May 12, 2021
20201×
0.10May 14, 2020
20191×
2.20May 16, 2019
20181×
2.20May 16, 2018
20171×
2.20May 11, 2017
20161×
2.20May 11, 2016
20151×
1.00May 7, 2015
20141×
0.10May 8, 2014
20131×
0.60May 8, 2013
20121×
1.00Apr 26, 2012