YOLFTbeta
Net Insight AB (publ)

Net Insight AB (publ)

NETI-B · ST · Technology / Communication Equipment

2.58SEK-0.01 (-0.39%)

Price History

Full chart

Market Stats

Previous Close2.59
Open2.59
Day Range2.55 – 2.64
52-Week Range1.87 – 4.60
Volume77.48K
Market Cap988.79M
P/E (TTM)0.00
Forward P/E263.16
EPS-0.04
Dividend Yield0.00%
Beta0.21
50-Day Avg2.83
200-Day Avg2.99

About

Net Insight AB (publ) provides media network solutions worldwide. The company offers Nimbra Series, including Nimbra 1000, 600, 400, 300, 204, 140, as well as Nimbra Edge datasheet and Nimbra Vision, and Nimbra Connect iT under Nimbra brand name. It also provides Aperi Series, such as Aperi 1101, 1105, SDMP, H.264, and NAT & firewall datasheets under the Aperi brand name. In addition, the company offers Zyntai synchronization and support, services, and training. Further, the company provides production, contribution, distribution, and synchronization solutions. It serves media service provider, broadcasters, production companies, event organizers, and synchronization industries. The company was incorporated in 1996 and is headquartered in Solna, Sweden.

Company Details

  • SectorTechnology
  • IndustryCommunication Equipment
  • CEOMr. Andreas Eriksson
  • Employees191
  • HeadquartersBox 1200, Solna, Sweden, 171 23, Sweden
  • Websitehttps://www.netinsight.net

Leadership

  • Mr. Andreas ErikssonPresident & Chief Executive Officer · b. 1975
  • Ms. Cecilia Hojgard HookChief Financial Officer · b. 1974
  • Dr. Per LindgrenGroup CTO & Head of Time Synchronization · b. 1967
  • Ms. Tove BylundChief Human Resources Officer · b. 1980
  • Mr. Lance CraftHead of Sync Sales - Americas
  • Mr. Pramod ZachariahHead of Sales Asia, Synchronization
  • Ms. Nadia KolliChief Commercial Officer · b. 1979
  • Mr. Chris MyersSVP of Sales Americas
  • Ms. Larissa Gorner-MeeusChief Product Officer · b. 1981
  • Mats HerolfVice President of R&D · b. 1972

Financials

Income Statement

Currency: SEK2002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue33.66M34.62M40.50M90.89M134.78M228.76M274.31M232.80M287.70M294.52M280.29M280.80M379.11M375.77M503.52M426.75M451.58M448.55M398.95M380.69M475.12M559.37M608.01M521.17M
Growth (%)-+2.84%+17.01%+124.40%+48.30%+69.73%+19.91%-15.13%+23.58%+2.37%-4.83%+0.18%+35.01%-0.88%+34.00%-15.25%+5.82%-0.67%-11.06%-4.58%+24.81%+17.73%+8.70%-14.28%
Cost of Revenue17.31M15.28M16.15M33.74M39.81M66.79M75.69M54.97M107.17M112.35M112.96M124.32M147.16M149.72M187.87M178.71M189.21M166.25M155.24M152.30M180.75M217.58M235.23M246.69M
Gross Profit16.36M19.33M24.36M57.15M94.97M161.98M198.61M177.84M180.53M182.17M167.34M156.48M231.96M226.05M315.65M248.04M262.37M282.30M243.71M228.38M294.36M341.79M372.79M274.49M
Gross Margin48.59%55.85%60.13%62.88%70.47%70.80%72.41%76.39%62.75%61.85%59.70%55.73%61.18%60.16%62.69%58.12%58.10%62.94%61.09%59.99%61.96%61.10%61.31%52.67%
Operating Expense-107.44M-61.95M108.97M117.91M106.38M129.34M160.72M143.83M137.45M139.35M164.61M166.15M178.38M206.83M263.30M257.52M337.47M269.08M251.56M201.61M233.86M270.90M293.92M269.78M
Operating Income123.79M81.28M-84.61M-60.77M-11.41M32.64M37.89M34.00M43.08M42.82M2.72M-9.67M53.58M19.22M52.35M-9.48M-75.09M13.22M-7.85M26.77M60.50M70.89M78.86M4.70M
Operating Margin367.76%234.80%-208.91%-66.86%-8.46%14.27%13.81%14.61%14.98%14.54%0.97%-3.44%14.13%5.11%10.40%-2.22%-16.63%2.95%-1.97%7.03%12.73%12.67%12.97%0.90%
EBITDA139.74M-74.56M-73.48M-44.14M17.84M76.73M91.92M56.63M68.85M76.66M46.87M41.26M56.01M63.43M107.31M11.01M68.81M76.07M28.28M87.67M132.05M148.32M171.18M98.13M
EBITDA Margin415.13%-215.40%-181.43%-48.56%13.23%33.54%33.51%24.32%23.93%26.03%16.72%14.69%14.77%16.88%21.31%2.58%15.24%16.96%7.09%23.03%27.79%26.52%28.15%18.83%
Net Income121.77M80.45M-82.77M-59.63M-10.17M33.96M67.94M34.36M102.80M49.93M11.88M-9.24M41.47M1.92M37.44M3.71M-58.19M-4.64M-9.20M-13.12M54.02M60.10M71.05M-7.55M
Net Income Margin361.76%232.40%-204.35%-65.61%-7.54%14.84%24.77%14.76%35.73%16.95%4.24%-3.29%10.94%0.51%7.44%0.87%-12.89%-1.04%-2.31%-3.45%11.37%10.74%11.68%-1.45%
R&D---53.78M48.68M-71.52M41.27M22.15M20.07M29.93M38.42M40.99M43.96M71.95M63.10M64.91M70.78M69.09M52.96M51.38M106.96M49.57M46.13M
R&D as % of Total Revenue---59.17%36.12%-26.07%17.73%7.70%6.81%10.68%13.68%10.81%11.70%14.29%14.79%14.37%15.78%17.32%13.91%10.81%19.12%8.15%8.85%
Interest Expense2.02M882.00K1.86M14.00K150.00K1.48M3.24M4.03M956.00K129.00K189.00K187.00K8.00K12.00K45.00K68.00K47.00K4.83M1.38M1.21M1.01M960.00K763.00K-
Interest Expense % of Total Revenue6.02%2.55%4.59%0.02%0.11%0.65%1.18%1.73%0.33%0.04%0.07%0.07%0.00%0.00%0.01%0.02%0.01%1.08%0.35%0.32%0.21%0.17%0.13%-

Balance Sheet

Currency: SEK2002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets125.51M149.08M143.37M190.56M194.24M260.96M357.79M408.29M530.79M568.89M567.14M558.99M623.52M670.39M730.32M696.91M649.93M686.49M862.37M828.62M845.20M838.40M834.78M799.59M
Total Liabilities25.40M22.39M29.32M42.87M57.44M79.75M83.32M73.06M90.21M77.18M63.74M64.84M86.63M138.84M165.01M148.95M156.06M222.74M169.76M182.09M240.11M216.24M188.41M173.53M
Total Equity100.11M126.69M114.05M147.69M136.79M181.22M274.47M335.23M440.57M491.72M503.40M494.15M536.89M531.55M565.30M547.97M493.87M463.75M692.62M646.53M605.09M622.16M646.37M626.07M
Cash60.18M78.24M74.90M92.92M77.68M128.23M151.74M152.00M235.86M196.21M185.85M203.73M294.32M193.62M214.94M177.75M92.89M52.28M281.98M353.66M307.15M266.40M232.94M82.68M
Total Debt-----2.19M1.55M869.00K---------52.10M45.73M34.20M32.17M24.29M13.29M39.41M
Net Debt-60.18M-78.24M-74.90M-92.92M-77.68M-126.05M-150.19M-151.13M-235.86M-196.21M-185.85M-203.73M-294.32M-193.62M-214.94M-177.75M-92.89M-177.00K-236.25M-319.46M-274.98M-242.11M-219.65M-43.26M

Cash Flow

Currency: SEK2002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow121.67M79.33M-51.30M-35.26M29.04M98.28M51.48M30.54M77.76M29.86M59.75M66.50M132.82M61.24M112.11M71.27M22.72M60.84M15.87M103.72M148.83M107.32M128.24M-39.38M
Investing Cash Flow13.91M9.83M-17.33M-38.98M-44.28M55.97M-49.01M-53.18M6.10M-69.50M-70.10M-48.62M-42.23M-155.52M-81.91M-97.58M-107.39M-92.04M224.66M8.63M-90.90M-96.29M-103.31M-87.68M
Financing Cash Flow148.71M107.22M65.28M92.25M-8.24M21.04M22.90M----6.87M-6.87M-6.87M-9.31M-10.48M-793.00K-9.99M-7.91M-41.30M-104.98M-52.72M-59.13M-22.07M
Capital Expenditure13.91M9.83M17.33M40.13M45.63M58.05M48.20M53.29M53.78M69.46M70.29M48.56M42.12M57.35M81.97M92.97M107.08M92.09M77.41M61.71M90.74M96.06M103.31M87.68M
Free Cash Flow107.76M69.50M-68.63M-75.39M-16.59M40.23M3.28M-22.75M23.97M-39.60M-10.54M17.93M90.70M3.89M30.13M-21.71M-84.36M-31.25M-61.54M42.01M58.09M11.26M24.93M-127.06M
Dividends Paid--------------------6.64M---
FCF to OCF88.57%87.61%133.77%213.83%-57.13%40.94%6.37%-74.50%30.83%-132.64%-17.65%26.97%68.29%6.35%26.88%-30.46%-371.28%-51.35%-387.86%40.50%39.03%10.49%19.44%322.66%
Dividend Paid to FCF--------------------11.43%---

Earnings

Report DateMay 9, 2008Aug 28, 2008Oct 23, 2008Feb 20, 2009May 13, 2009Aug 28, 2009Oct 22, 2009Feb 19, 2010Apr 30, 2010Jul 22, 2010Oct 22, 2010Feb 18, 2011May 6, 2011Jul 20, 2011Oct 25, 2011Feb 17, 2012May 4, 2012Jul 20, 2012Oct 24, 2012Feb 14, 2013May 3, 2013Jul 19, 2013Oct 24, 2013Feb 14, 2014Apr 30, 2014Jul 22, 2014Oct 27, 2014Feb 13, 2015Apr 29, 2015Jul 22, 2015Oct 28, 2015Feb 17, 2016Apr 27, 2016Jul 22, 2016Oct 28, 2016Feb 16, 2017May 2, 2017Jul 21, 2017Oct 27, 2017Feb 14, 2018Apr 24, 2018Jul 20, 2018Oct 26, 2018Feb 15, 2019Apr 25, 2019Jul 19, 2019Oct 29, 2019Feb 14, 2020Apr 29, 2020Jul 21, 2020Nov 4, 2020Feb 23, 2021Apr 20, 2021Jul 16, 2021Nov 9, 2021Feb 22, 2022Apr 29, 2022Jul 20, 2022Nov 8, 2022Feb 21, 2023May 3, 2023Jul 18, 2023Nov 9, 2023Feb 16, 2024Apr 23, 2024Jul 18, 2024Nov 7, 2024Feb 19, 2025Apr 29, 2025Jul 18, 2025Nov 6, 2025Feb 11, 2026Apr 29, 2026Jul 15, 2026Oct 29, 2026
EPS Estimate--------0.020.020.01--0.020.020.05-0.010.020.070.07-0.02-0.12------------------------0.01--0.01-0.02-0.010.010.010.01----0.010.010.01---0.090.030.040.03-0.050.03-0.01-0.03-0.03-0.02
EPS Actual0.020.040.020.100.020.020.010.030.160.020.030.050.010.020.040.060.010.03-0.01-0.01-0.010.010.010.020.010.030.060.010.010.010.02-0.030.040.010.030.020.03-0.030.02-0.010.01-0.02-0.01-0.13-0.020.010.00-0.020.010.01-0.02-0.04-0.090.020.030.010.020.030.070.030.030.030.050.060.040.090.050.03-0.04-0.030.06-0.01-0.00-0.09-
Surprise--------700.00%0.00%200.00%--0.00%100.00%20.00%-200.00%-150.00%-108.43%-114.29%--50.00%116.67%------------------------100.00%-200.00%0.00%-300.00%-1000.00%100.00%200.00%----200.00%200.00%200.00%---0.00%66.67%-32.00%-233.33%40.00%100.00%0.00%97.33%-200.00%-
Timing--------After-hoursAfter-hoursAfter-hoursAfter-hours-After-hoursAfter-hoursAfter-hours-After-hoursPre-marketPre-marketPre-market-Pre-marketPre-market--------After-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-market-Pre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hours

Key Statistics & Ratios

Market Cap988.79M
Enterprise Value1.01B
Trailing P/E0.00
Forward P/E263.16
PEG Ratio0.00
Price / Sales2.12
Price / Book1.77
EPS-0.04
Book Value1.75
Revenue (TTM)467.26M
Gross Profit (TTM)238.20M
EBITDA-9.20M
Profit Margin-2.97%
Operating Margin-22.85%
Return on Equity-2.30%
Return on Assets-1.02%
Shares Outstanding339.38M
Shares Float250.26M
Beta0.21
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Stock Splits

  • May 15, 20005:1