OTC: SMTEF - Smart Eye AB (publ)

Yield per half year: -31.04%
Dividend yield: 0.00%
Sector: Technology

Reporting Smart Eye AB (publ)

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $							0.5298	0.5304	0.17			0.4101	-31.54
Выручка, млрд $		0.0407	0.0432	0.0408	0.0423	0.0486	0.09	0.02	0.0299	0.0351	0.0351	0.0447	-6.30
Чистая прибыль, млрд $		-0.0124	-0.0419	-0.0453	-0.0903	-0.0579	-0.1089	-0.031	-0.0075	-0.0228	-0.0228	-0.0456	-17.01
EV, млрд $				-0.0677	-0.1204	-0.162	0.3526	0.014	0.2921	0.2226	0.2226	0.1439	-206.56
EBIT, млрд $	-0.0026	-0.0112	-0.0414	-0.045	-0.0897	-0.0576	-0.1074	-0.0312	-0.028		-0.0284	-0.0628	-20.77
EBITDA, млрд $	0.0032	-0.0039	-0.0305	-0.0339	-0.0738	-0.0415	-0.0588	-0.0176	-0.0161		-0.0131	-0.0416	-26.25
Баланс стоимость, млрд $		0.1153	0.0734	0.136	0.2137	0.2632	1.19	0.1186	0.154	0.1574	0.1574	0.3766	-9.77
FCF, млрд $		-0.0395	-0.0499	-0.0567	-0.1113	-0.0776	-0.1301	-0.0251	-0.1289	-0.0218	-0.0218	-0.0767	-22.43
Операционный денежный поток, млрд $		-0.0225	-0.0193	-0.0329	-0.0689	-0.048	-0.084	-0.0164	-0.1209	-0.0115	-0.0115	-0.0562	-24.86
Операционная прибыль, млрд $		-0.0112	-0.0415	-0.045	-0.0898	-0.0576	-0.1074	-0.0312	-0.028	-0.0247	-0.0247	-0.0498	-15.58
Операционные расходы, млрд $		0.0659	0.1004	0.1002	0.1567	0.1256	0.1872	0.0488	0.0544	0.0598	0.0598	0.0952	-13.79
CAPEX, млрд $		0.017	0.0306	0.0238	0.0424	0.0296	0.0461	0.0087	0.0079	0.0104	0.0104	0.0205	-18.88

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд $	0.6208	0.5183	0.5977	0.5703	0.2202	0.7479	0.1419	0.1544	0.1565	0.188					0.2777	-24.13
Выручка, млрд $					0.0511	0.005	0.0061	0.0714	0.0071	0.009	0.0907	0.0935	0.0794	0.1097	0.0765	64.89
Чистая прибыль, млрд $					-0.0932	-0.009	-0.0078	-0.0711	-0.0056	0.0135	-0.0595	-0.0565	-0.0541	-0.072	-0.0457	-239.77
EV, млрд $					0.9312	0.1459	-0.0013	-0.0386	0.0035	0.3014	0.2825	0.3976	2.58	0.2226	0.7568	-5.88
EBIT, млрд $				-0.0708	-0.0956	-0.0091	-0.0078	-0.0336	-0.0057	-0.0066	-0.0648	-0.0658	-0.0613		-0.0408	60.81
EBITDA, млрд $				-0.0385	-0.0558	-0.0055	-0.0042	-0.0334	-0.0021	-0.0027	-0.0242	-0.0231	-0.017		-0.0138	51.93
Баланс стоимость, млрд $					1.49	0.1182	0.1442	1.62	0.1366	0.154	0.1707	0.165	0.1548	0.1574	0.1604	0.44
FCF, млрд $					-0.0786	-0.0071	-0.0056	-0.0611	-0.0047	-0.0489	-0.0633	-0.0048	-0.0063	-0.0047	-0.0256	-37.40
Операционный денежный поток, млрд $					-0.0547	-0.0049	-0.0032	-0.0355	-0.0028	-0.0245	-0.0378	-0.0024	-0.0037	-0.0019	-0.0141	-40.03
Операционная прибыль, млрд $					-0.0956	-0.0091	-0.0078	-0.0733	-0.0057	-0.0066	-0.0663	-0.0669	-0.0618	-0.069	-0.0541	59.90
Операционные расходы, млрд $					0.1403	0.0137	0.013	0.1376	0.0121	0.0106	0.1072	0.1514	0.1326	0.1787	0.1161	75.94
CAPEX, млрд $					0.024	0.0022	0.0024	0.0256	0.0019	0.0244	0.0256	0.0025	0.0026	0.0028	0.0116	-35.14

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $		0.0621	0.0103	0.0722	0.1235	0.1632	0.2284	0.0057	0.0079	0.0022	0.0022	0.0815	-57.74
Total Receivables $	0.0092		0.0192	0.0191	0.0195	0.0181	0.0574	0.0046	0.0054	0.0053	0.0053	0.0182	-21.78
Total Current Assets $		0.0901	0.0324	0.096	0.1541	0.1886	0.2985	0.0154	0.021	0.0205	0.0205	0.1088	-35.84
Чистые активы, млрд $			0.0052	0.0038	0.0048	0.0031	0.0038					0.0041	-6.08
Активы, млрд $		0.1395	0.1011	0.1639	0.2524	0.2884	1.43	0.1531	0.1806	0.1895	0.1895	0.4483	-8.06
Short Term Debt $		0.0005	0.002	0.0016	0.0017	0.0012	-0.0094	-0.000673	0.000346	0.0044	0.0044	-0.0008	29.67
Long Term Debt $			0.0057	0.0029	0.0014		0.0025	0.000159	0.000149	0.0013	0.0013	0.0011	-1.47
Задолженность, млрд $		0.0242	0.0276	0.0279	0.0387	0.0253	0.2425	0.0344	0.0266	0.032	0.032	0.0722	4.81
Чистый долг, млрд $		-0.0541	-0.0026	-0.0677	-0.1204	-0.162	-0.1637	-0.0062	-0.007	0.0035	0.0035	-0.0671	-146.44
Долг, млрд $			0.0077	0.0046	0.0031	0.0012	0.0648	0.0057	0.000888	0.0057	0.0057	0.0157	36.56
Interest income $			0.0000	0.0000	0.000117	0.0000	0.0000	0.0000	0.0013			0.0007	233.33
Расходы на обслуживание долга $		0.0012	0.000448	0.000298	0.000563	0.000191	0.000238	0.0001	0.000223	0.000438	0.000438	0.0002	18.06
Чист. проц. доходы, млрд $			-0.000433	0.0000	0.0001	0.0000	0.0000	0	0.000132		0.000132	-0.0001	-167.30
Goodwill $							0.7605	0.7868	0.6697			0.7390	-4.15
Амортизация, млрд $	0.0058	0.0072	0.011	0.0119	0.0171	0.0173	0.0523	0.0136	0.0118		0.0153	0.0224	-7.15
Себестоимость, млрд $		-0.014	-0.0157	-0.018	-0.029	-0.0261	0.0124	0.0025	0.0035	0.0036	0.0036	-0.0008	-167.29
Товарно материальные запасы $		0.003	0.003	0.0035	0.0037	0.0039	0.0054	0.000947	0.0021	0.0028	0.0028	0.0030	-6.41

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд $								0.0826	0.0057	0.0228	0.187	0.0117	0.0079	0.0159	0.0109	0.0045	0.0022	0.0083	-22.56
Total Receivables $								0.0575	0.0046	0.0085	0.0976	0.0038	0.0101	0.0043	0.0052	0.0045	0.0053	0.0059	-12.10
Total Current Assets $								0.1811	0.0154	0.0326	0.3013	0.0225	0.021	0.0304	0.0269	0.0225	0.0205	0.0243	-0.48
Чистые активы, млрд $	0.0042	0.0038	0.006	0.0052	0.0047	0.0048	0.0055	0.0072		0.000729	0.01							0.0056	15.81
Активы, млрд $								1.8	0.1525	0.1747	1.89	0.1607	0.1806	0.1964	0.1916	0.1827	0.1895	0.1882	0.97
Short Term Debt $								0.0723	0.0055	0.0082	0.0011	0.0000	0.000346	0.000209	0.000744	0.0017	0.0044	0.0015	66.29
Long Term Debt $								0.0161	0.000158	0.000144	0.0015	0.000108	0.000149	0.00051	0.000458	0.0014	0.0013	0.0008	54.22
Задолженность, млрд $								0.3168	0.0343	0.0305	0.2753	0.0241	0.0266	0.0257	0.0265	0.0279	0.032	0.0277	3.77
Чистый долг, млрд $								0.0058	0	-0.0145	-0.1844	-0.0098	-0.0074	-0.0155	-0.0097	-0.0014	0.0035	-0.0061	-186.09
Долг, млрд $								0.0884	0.0057	0.0084	0.0026	0.0019	0.000495	0.000413	0.0012	0.0031	0.0057	0.0022	63.02
Interest income $								0	0.0000	0	0.000759	0.000556						0.0007	-14.41
Расходы на обслуживание долга $								0.0003	0.0001	0.0001	0.000191	0.0000	0.000133	0.000296	0.000246	0.0015	0.0026	0.0010	81.23
Чист. проц. доходы, млрд $			0.0000	0.0000	-0.000241	-0.0001	-0.0001	0	0	0	0.000782	0.0001						0.0001	-183.87
Goodwill $					0.7605				0.7868				0.6697					0.7390	-4.15
Амортизация, млрд $							0.0347	0.0428	0.0039	0.0036	0.000127	0.0036	0.004	0.0406	0.0427	0.0443		0.0270	65.20
Себестоимость, млрд $								0.0064	0.0043	0.0096	0.007	0.000689	0.0051	0.0498	0.009	0.0086	0.011	0.0167	16.62
Товарно материальные запасы $								0.0092	0.000943	0.0013	0.0168	0.0019	0.0021	0.0025	0.0025	0.0029	0.0028	0.0026	5.92

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS			-2.76	-4.75	-2.75	-3.88	-1.13	-0.2121	-0.6155		-0.6155	-1.7175	-25.87
Цена акции ао						23.92	5.59	8.75	5.42	4.62	4.62	9.66	-28.03
Число акций ао, млн	12.25	12.55	1.49	1.72	1.91	2.55	2.5	3.48	3.66		3.66	2.82	13.89
FCF/акцию	-3.23	-3.97	-38	-64.58	-40.64	-51.1	-10.03	-37.05	-5.97		-5.97	-28.9580	-31.86

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
EPS					-3.25	-0.3275	-0.2571	-2.03	-0.1598	0.371	-1.67	-1.53	-0.1405	-1.95		-0.9839	-239.36
Цена акции ао		23.4	22.3	20.27	7.68	27.23	4.68	4.41	4.45	5.18					4.62	4.67	-0.26
Число акций ао, млн	24.83	22.15	26.8	28.13	28.67	27.47	30.29	34.99	35.19	36.33						32.85	5.75
FCF/акцию					-30.23	-2.84	-1.95	-18.21	-1.45	-13.62	-18.01	-1.32	-0.1655	-1.3		-6.8831	-37.49

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	-10.76	-57.07	-47.53	-51.68	-24.28	-14.99	-4.72	-5.28	-14.62		-14.62	20.56	-12.7780	-9.65
ROA, %	-8.89	-41.46	-37.89	-43.4	-21.41	-12.66	-3.9	-4.31	-12.31		-12.31	10.84	-10.9180	-10.48
ROS, %		-96.98	-111.08	-213.51	-119.14	-121	-155	-25.08	-64.96	-64.96	-64.96	21.70	-86.2000	-11.70
ROCE, %	-9.68	-56.46	-32.36	-41.71	-21.88	-7.94	-23.84	-16.78		-18.03	-18.03	23.21	-17.6940	-3.80
Ebit margin, %				-211.76	-118.44	-119.38	-156	-93.65		-80.91	-80.91		-113.6760	-7.34
Рентаб EBITDA, %	-9.66	-70.58	-83.17	-174.42	-85.4	-65.38	-88	-53.85		-37.32	-37.32	31.89	-65.9900	-15.26
Чистая рентаб, %	-30.44	-96.98	-111.08	-213.51	-119.14	-121	-155	-25.08	-64.96		-64.96	21.71	-97.0360	-11.42
Operation Margin, %		-95.98	-110.28	-212.22	-118.52	-119.36	-156	-93.65	-70.37	-70.37	-70.37	25.19	-101.9500	-10.03
Доходность FCF, %						-29.93	-51.95	-127.68					-69.8533	62.18

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Industry average	5 quarters average	CAGR 5
ROE, %					-7.64	-0.7691	-0.8172	-4.39	-0.863	2.56	-11.18	-16.27	-33.77	-44.58	20.56	-20.6480	-277.08
ROA, %					-5.42	-0.9194	-4.65	-3.76	-0.5747	7.59	-31.57	-29.13	-28.94	-38.7	10.84	-24.1500	-238.51
ROS, %					-182.24	-179.31	-126.86	-99.58	-78.87	150	-65.6	-60.43	-68.14	-65.63	21.70	-21.9600	-184.76
ROCE, %				-5.59	-6.54	-0.7853	-0.867	-2.08	-1.09	-1.15	-11.15	-38.14	-35.22		23.21	-17.3500	100.39
Ebit margin, %									-80.28	-73.33	-71.44	-70.37	-77.2			-74.5240	-0.78
Рентаб EBITDA, %				-69.47	-109.2	-109.46	-68.64	-46.78	-29.58	-30	-26.68	-24.71	-21.41		31.89	-26.4760	-6.26
Чистая рентаб, %					-182.24	-179.31	-126.86	-99.58	-78.87	150	-65.6	-60.43	-68.14	-65.63	21.71	-21.9600	-184.76
Operation Margin, %					-186.92	-181	-127.34	-102.66	-80.28	-73.33	-73.1	-71.55	-77.83	-62.9	25.19	-71.7420	-3.02
Доходность FCF, %	-11.25	-7.89	-10.54	-9.85	-35.53	-10.45	-41.6	-38.21	-32.71	-26.13						-29.8200	20.12

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E					-3.99	-1.56	-2.25				37.47	-2.6000	-17.38
P/BV					0.4339	0.1179	1.94	1.39		1.39	7.01	0.9705	33.78
P/S					5.74	0.6994	10.01	6.25		6.25	8.25	5.67	2.15
P/FCF					-3.34	-1.92	0	0	0	0	25.14	-2.6300	-24.18
E/P					-0.2505	-0.6416	-0.4443	0	0	0	11.53	-0.4455	21.05
EV/EBIT			1.34	2.81	1.07	-0.4487	-10.43	-7.54	-7.84	-7.84		-5.0377	-248.93
EV/EBITDA		2	1.63	3.9	-5.99	-0.7928	-18.1			-16.34	20.51	-3.8706	-261.84
EV/S			-2.85	-3.34	2.42	0.7	9.77	6.34	6.34	6.34	6.86	5.11	21.24
EV/FCF			1.08	2.09	-1.67	-0.5578	-2.27	-10.21	-10.21	-10.21	35.42	-4.9836	43.64
Debt/EBITDA	-0.2514	-0.1342	-0.0422	-0.031	-0.1926	-0.3239	-0.0552	-0.3817	-0.4351	-0.4351	0.69	-0.2777	17.70
Netdebt/Ebitda	0.0851	2	1.63	3.9	2.78	0.3531	0.4348	5.68	-0.2672	-0.2672	-1.16	1.80	-162.60
Debt/Ratio	0.0759	0.0278	0.0123	0.0045	0.0079	0.0372	0.0049	0.0301	0.0301	0.0301	0.08	0.0220	30.67
Debt/Equity	0.1044	0.0335	0.0146	0.0049	0.0095	0.0481	0.0058	0.0362	0.2032	0.2032	0.74	0.0606	84.52
Debt/Net Income	-0.183	-0.1005	-0.0345	-0.0222	-0.104	-0.1839	-0.1184	-0.25	-0.25	-0.25	1.26	-0.1813	19.17
PEG									0	0
Бета							3.2	-4.77	0.2593	0.2593	-0.26	-0.4369	-56.73
Индекс Альтмана					0.171		-8.24	-1.47	-7.95	-7.95	6.04	-4.3723	-361.12

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	-13.27	-11.42	-8.32	-7.46	-2.38	-7.54	-1.74	-2.25	-2.53	-3.93							37.47	-3.5980	-12.22
P/BV					0.622	1.23	0.0914	0.0901	0.0973	2	1.75	2.47	16.65	1.39			7.01	4.85	-7.02
P/S					4.58	0.9467	0.1001	0.9637	0.1504	3.06	1.64	1.99	1.21	0.7184			8.25	1.72	-25.16
P/FCF	-8.89	-12.67	-9.49	-10.15	-2.81	-9.57	-2.4	-2.62	-3.06	-3.83							25.14	-4.2960	-16.74
E/P	-0.0753	-0.0875	-0.1201	-0.134	-0.4211	-0.1326	-0.5753	-0.4441	-0.3948	0.7254							11.53	-0.1643	-240.48
EV/EBIT									-0.614	-45.67	-4.36	-6.04	-42.09					-19.7548	132.92
EV/EBITDA				-0.9065	-6.56	-1.12	0.0117	1.16	-0.0802	-6.89	-4.44	-7.61	-38.45				20.51	-11.4940	243.67
EV/S					4.44	13.52	-0.1507	-0.5406	0.493	33.49	3.11	4.25	32.49	2.03			6.86	15.07	-42.92
EV/FCF					-2.89	-9.57	0.1643	0.6318	-0.7447	-6.16	-4.46	-82.83	-409.52	-47.36			35.42	-110.0660	50.37
Debt/EBITDA				-2.12	-1.58	-1.04	-1.98	-0.0778	-0.9048	-0.1833	-0.0171	-0.0519	-0.1824				0.69	-0.2679	-27.41
Netdebt/Ebitda				1.75	-0.104	-0.0015	3.43	5.52	4.67	2.74	0.6405	0.4199	0.0824				-1.16	1.71	-55.40
Debt/Ratio					0.049	0.0373	0.0479	0.0014	0.0118	0.0027	0.0021	0.0063	0.017	0.0301			0.08	0.0116	61.97
Debt/Equity					0.0595	0.0482	0.058	0.0016	0.0139	0.0032	0.0024	0.0073	0.02	0.0362			0.74	0.0138	62.45
Debt/Net Income					-0.9491	-0.6327	-1.07	-0.0366	-0.3393	0.0367	-0.0069	-0.0212	-0.0573	-0.0792			1.26	-0.0256	-216.63
Бета															0.4126	0.3149	-0.26	0.3638	-12.64
Индекс Альтмана	0.5339	0.2911	0.2941	0.2339	0.7398		-0.0441	-0.0043							-7.95	-7.95	6.04	-3.0417	-260.79

Dividends

IFRS

Reporting Annual

	LTM	Industry average	5 year average	CAGR 5
Дивиденд	0
Див доход, ао, %	0	1.75

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	CAGR 5
Персонал, чел	274	0.00

	CAGR 5

	CAGR 5