ARTIFICIAL SOLUTIONS INTERNATIONAL AB Financials Artificial Solutions International AB
Equities
ASAI
SE0018397184
IT Services & Consulting
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.746 SEK | -1.84% |
|
-6.16% | +109.55% |
| May. 06 | Teneo.ai Unveils 7.5 with New Copilot Features and an Updated Studio Web Experience | CI |
| Apr. 26 | Transcript : Artificial Solutions International AB, Q1 2024 Earnings Call, Apr 26, 2024 |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 159.1 | 558.6 | 406.1 | 14.98 | 207.6 | 207.6 | - |
| Enterprise Value (EV) 1 | 377.6 | 724.6 | 531.5 | 14.98 | 271.8 | 480.3 | 550.3 |
| P/E ratio | -0.87 x | -3.67 x | -5.62 x | -0.18 x | -0.59 x | -3.58 x | -4.3 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 3.24 x | 10.4 x | 10.4 x | 0.33 x | 0.6 x | 2.64 x | 1.69 x |
| EV / Revenue | 7.69 x | 13.5 x | 13.7 x | 0.33 x | 4.49 x | 6.12 x | 4.49 x |
| EV / EBITDA | -3.35 x | -9.29 x | -8.86 x | -0.19 x | -5.36 x | -14.1 x | 100 x |
| EV / FCF | -2,615,357 x | -8,392,453 x | -3,990,355 x | - | - | - | - |
| FCF Yield | -0% | -0% | -0% | - | - | - | - |
| Price to Book | -0.84 x | -3.3 x | - | - | -0.17 x | -0.79 x | -0.67 x |
| Nbr of stocks (in thousands) | 2,471 | 4,754 | 6,571 | 6,571 | 273,144 | 273,144 | - |
| Reference price 2 | 64.40 | 117.5 | 61.80 | 2.280 | 0.7600 | 0.7600 | 0.7600 |
| Announcement Date | 2/27/20 | 2/18/21 | 2/17/22 | 3/20/23 | 3/12/24 | - | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 49.1 | 53.8 | 38.9 | 45.7 | 60.5 | 78.53 | 122.7 |
| EBITDA 1 | -112.8 | -78 | -60 | -78 | -50.7 | -34 | 5.506 |
| EBIT 1 | -117.5 | -84.2 | -70.6 | -88.9 | -72.4 | -53.23 | -18.79 |
| Operating Margin | -239.31% | -156.51% | -181.49% | -194.53% | -119.67% | -67.78% | -15.32% |
| Earnings before Tax (EBT) 1 | -181.7 | -154.2 | -69.5 | -85.1 | -58 | -57.92 | -33.11 |
| Net income 1 | -181.7 | -154.4 | -69.5 | -85.4 | -58 | -57.92 | -33.11 |
| Net margin | -370.06% | -286.99% | -178.66% | -186.87% | -95.87% | -73.76% | -26.98% |
| EPS 2 | -74.00 | -32.00 | -11.00 | -13.00 | -0.6000 | -0.2121 | -0.1766 |
| Free Cash Flow | -144.4 | -86.34 | -133.2 | - | - | - | - |
| FCF margin | -294.08% | -160.49% | -342.42% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 2/27/20 | 2/18/21 | 2/17/22 | 3/20/23 | 3/12/24 | - | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 9.8 | 10.1 | 10.2 | 12.4 | 13 | 13.6 | 14.8 | 16.4 | 15.8 | 17.1 | 18.48 | 20.41 | 22.55 |
| EBITDA 1 | -16.6 | -17.9 | -22.4 | -20 | -18.8 | -18.1 | -13.9 | -13 | -5.8 | -8.5 | -8.643 | -9.193 | -7.59 |
| EBIT 1 | -16.1 | -22.1 | -26.3 | -23 | -17.5 | -24.3 | -19 | -19.5 | -9.6 | -13.9 | -12.64 | -14.19 | -12.59 |
| Operating Margin | -164.29% | -218.81% | -257.84% | -185.48% | -134.62% | -178.68% | -128.38% | -118.9% | -60.76% | -81.29% | -68.43% | -69.54% | -55.84% |
| Earnings before Tax (EBT) 1 | -18.4 | -25.7 | -15.5 | -21.7 | -22.3 | 5.5 | -16.7 | -27.2 | -19.5 | -9.9 | -15.18 | -16.76 | -16.18 |
| Net income 1 | -18.4 | -25.7 | -15.5 | -21.7 | -22.5 | 5.5 | -16.7 | -27.2 | -19.5 | -9.9 | -15.18 | -16.76 | -16.18 |
| Net margin | -187.76% | -254.46% | -151.96% | -175% | -173.08% | 40.44% | -112.84% | -165.85% | -123.42% | -57.89% | -82.18% | -82.11% | -71.77% |
| EPS 2 | - | -4.000 | -2.400 | - | -3.400 | 0.1000 | -0.2000 | -0.3000 | -0.2000 | - | -0.0556 | -0.0614 | -0.0592 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/17/22 | 4/29/22 | 8/17/22 | 10/17/22 | 3/20/23 | 4/28/23 | 8/23/23 | 10/26/23 | 3/12/24 | 4/26/24 | - | - | - |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | 219 | 166 | 125 | - | 235 | 273 | 343 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -1.937 x | -2.128 x | -2.091 x | - | -4.641 x | -8.021 x | 62.25 x |
| Free Cash Flow | -144 | -86.3 | -133 | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | -77.10 | -35.60 | - | - | -2.150 | -0.9600 | -1.140 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | 13.6 | 10.4 | 0.39 | - | - | - | - |
| Capex / Sales | 27.79% | 19.41% | 0.99% | - | - | - | - |
| Announcement Date | 2/27/20 | 2/18/21 | 2/17/22 | 3/20/23 | 3/12/24 | - | - |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
0.76
SEK
Average target price
0.775
SEK
Spread / Average Target
+1.97%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +109.55% | 19.16M | |
| -12.70% | 193B | |
| +3.95% | 169B | |
| +2.20% | 154B | |
| +5.96% | 101B | |
| +10.71% | 80.89B | |
| +25.63% | 77.58B | |
| -7.68% | 70.63B | |
| -21.03% | 52.48B | |
| -10.33% | 42.67B |
- Stock Market
- Equities
- ASAI Stock
- Financials Artificial Solutions International AB