YOLFTbeta
XMReality AB

XMReality AB

XMR · ST · Technology / Software - Application

0.0282SEK-0.00 (-4.08%)

Price History

Full chart

Market Stats

Previous Close0.0294
Open0.0294
Day Range0.0268 – 0.03
52-Week Range0.0078 – 0.075
Volume2.07M
Market Cap31.49M
P/E (TTM)0.00
Forward P/E0.00
EPS0.00
Dividend Yield0.00%
Beta0.70
50-Day Avg0.0283
200-Day Avg0.0282

About

XMReality AB (publ) provides remote visual assistance solution in Sweden, European Union, North America, and internationally. The company offers Remote Guidance, a remote support software and video calling solution built for service, support, inspection, and training; and provides Pointpad, a hardware add-on that transforms desktop into a remote support station; and AR smart glasses. It serves manufacturing, heating and cooling, renewable energy, and housing and facility management industries. The company was incorporated in 2007 and is based in Linköping, Sweden.

Company Details

  • SectorTechnology
  • IndustrySoftware - Application
  • CEOMr. Alexander Sandstrom
  • Employees5
  • HeadquartersSankt Larsgatan 32A, Linköping, Sweden, 582 24, Sweden
  • Websitehttps://www.xmreality.com

Leadership

  • Mr. Alexander SandstromChief Executive Officer · b. 1984
  • Ms. Matilda BergmanChief Experience Officer · b. 1992
  • Mr. Alexander WiderbergHead of R&D · b. 1989
  • Mr. Ryne SimeonePresident of XMReality Inc · b. 1984

Financials

Income Statement

Currency: SEK2013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue2.60M816.00K3.53M5.16M6.68M10.15M11.92M20.70M21.98M18.80M19.79M19.79M15.39M
Growth (%)--68.56%+332.84%+45.95%+29.64%+51.95%+17.40%+73.64%+6.16%-14.43%+5.23%+0.00%-22.22%
Cost of Revenue2.86M-2.33M291.00K1.27M10.00M17.95M15.45M19.63M22.89M22.76M18.26M28.03M5.89M
Gross Profit-263.84K3.14M3.24M3.88M-3.32M-7.79M-3.53M1.07M-912.90K-3.96M1.53M-8.24M9.51M
Gross Margin-10.17%385.17%91.76%75.29%-49.62%-76.76%-29.59%5.18%-4.15%-21.06%7.71%-41.64%61.76%
Operating Expense2.04M7.09M7.44M13.86M19.32M21.46M23.77M25.69M32.51M32.79M32.57M11.98M12.35M
Operating Income-2.31M-3.94M-4.20M-9.98M-22.63M-29.25M-27.30M-24.62M-33.42M-36.75M-31.05M-20.22M-2.85M
Operating Margin-88.91%-483.21%-118.77%-193.52%-338.66%-288.04%-229.00%-118.95%-152.08%-195.43%-156.90%-102.16%-18.49%
EBITDA-8.92K-3.93M-4.20M-8.91M-21.31M-28.40M-27.11M-24.70M-33.58M-36.67M-30.78M-25.07M2.84M
EBITDA Margin-0.34%-481.96%-118.77%-172.80%-318.87%-279.67%-227.45%-119.31%-152.81%-195.01%-155.55%-126.70%18.45%
Net Income-2.32M-3.96M-4.28M-10.04M-22.74M-29.32M-27.40M-25.23M-33.46M-36.75M-31.30M-23.28M-3.04M
Net Income Margin-89.26%-484.80%-121.04%-194.78%-340.27%-288.70%-229.83%-121.87%-152.26%-195.46%-158.16%-117.63%-19.77%
R&D---995.80K823.25K3.18M4.00M4.81M5.23M5.98M5.71M6.15M-
R&D as % of Total Revenue---19.32%12.32%31.34%33.59%23.24%23.82%31.78%28.85%31.08%-
Interest Expense-23.00K80.00K136.70K118.70K88.40K64.10K41.70K26.54K2.83K441.45K441.00K132.00K
Interest Expense % of Total Revenue-2.82%2.27%2.65%1.78%0.87%0.54%0.20%0.12%0.02%2.23%2.23%0.86%

Balance Sheet

Currency: SEK2013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets2.12M5.59M8.98M32.51M66.72M59.33M32.83M41.68M64.10M53.07M27.50M29.08M20.89M
Total Liabilities745.43K1.56M6.23M5.95M9.90M11.72M12.55M16.83M18.89M21.90M20.75M23.02M11.84M
Total Equity1.37M4.03M2.75M26.56M56.83M47.61M20.27M24.85M45.21M31.17M6.75M5.19M9.05M
Cash58.51K2.08M1.18M22.10M46.24M37.80M9.35M18.61M45.10M7.80M1.98M499.00K279.00K
Total Debt163.13K1.56M6.23M5.95M2.26M1.54M893.70K383.30K50.00K-3.33M1.81M139.00K
Net Debt104.62K-520.00K5.05M-16.15M-43.98M-36.26M-8.45M-18.23M-45.05M-7.80M1.35M1.31M-140.00K

Cash Flow

Currency: SEK2013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow--3.90M-5.62M-8.15M-19.91M-22.65M-22.65M-17.30M-25.05M-48.18M-4.74M-14.76M-4.00M
Investing Cash Flow--2.47M-2.12M-2.90M-6.64M-5.20M-5.32M-2.34M-2.27M-11.77M-9.62M-6.82M-3.76M
Financing Cash Flow-8.40M6.84M31.97M52.62M19.41M-482.40K28.91M53.81M22.45M8.53M20.24M7.50M
Capital Expenditure0002.90M6.67M5.62M5.32M2.35M2.27M11.77M50.26K44.00M
Free Cash Flow--3.90M-5.62M-11.06M-26.58M-28.27M-27.97M-19.65M-27.32M-59.95M-14.36M-14.76M-5.45M
Dividends Paid-------260.80K-----
FCF to OCF-100.00%100.00%135.61%133.49%124.80%123.50%113.58%109.06%124.43%302.96%100.00%136.34%
Dividend Paid to FCF--------1.33%-----

Earnings

Report DateJun 30, 2017Sep 30, 2017Feb 21, 2018Apr 18, 2018Aug 17, 2018Oct 26, 2018Feb 15, 2019Apr 24, 2019Aug 16, 2019Oct 25, 2019Feb 7, 2020Apr 24, 2020Aug 14, 2020Oct 29, 2020Feb 11, 2021Apr 28, 2021Aug 12, 2021Oct 21, 2021Feb 17, 2022Apr 28, 2022Aug 11, 2022Oct 20, 2022Feb 16, 2023Apr 27, 2023Jul 20, 2023Oct 26, 2023Feb 15, 2024Apr 22, 2024Aug 1, 2024Oct 24, 2024Feb 13, 2025May 15, 2025Aug 21, 2025Nov 13, 2025Feb 12, 2026May 13, 2026Aug 20, 2026
EPS Estimate--------------------0.25-0.21-0.18-0.20--0.10-0.10-----------
EPS Actual-0.19-0.18-0.40-0.34-0.40-0.29-0.38-0.25-0.33-0.28-0.33-0.26-0.18-0.11-0.17-0.18-0.19-0.17-0.30-0.26-0.20-0.19-0.21-0.08-0.11-0.06-0.10-0.04-0.05-0.02-0.01-0.00-0.00-0.00-0.00-0.00-0.00
Surprise--------------------4.00%4.76%-5.56%-5.00%--10.00%40.00%-----------
Timing--After-hoursPre-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-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-market-

Key Statistics & Ratios

Market Cap31.49M
Enterprise Value24.46M
Trailing P/E0.00
Forward P/E0.00
Price / Sales2.26
Price / Book2.98
EPS0.00
Book Value0.007
Revenue (TTM)13.91M
Gross Profit (TTM)5.77M
EBITDA-1.15M
Profit Margin-9.70%
Operating Margin-24.56%
Return on Equity-14.79%
Return on Assets-3.78%
Shares Outstanding1.22B
Shares Float970.73M
Beta0.70
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Stock Splits

  • Aug 1, 2024648:431
  • Dec 2, 2022494:425
  • Feb 17, 202029:25