Rush Factory
0.66
EUR
RUSH
First North Finland
Consumer Services
Consumer Goods & Services
Rush Factory operates in the event and entertainment industry. The company's services focus on events and mainly concern digital marketing and the design of major event concepts. The services are mainly used in the analysis of customer groups, as well as in the subsequent evaluation of each event. The largest operations are in the Nordic market.
Analyst
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Niemelän Markka & Ropo OY | 18.4 % | 18.4 % |
SEB | 17.6 % | 17.6 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Markus Niemelä | 02.10.2023 | 8,200EUR |
Markus Niemelä | 28.04.2023 | 2,391EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 0.2 | 4.2 | 2.9 | 3.2 | 1.0 | 0.0 | 0.0 | 0.0 |
growth-% | -96.3 % | 2,708.5 % | -30.7 % | 9.3 % | -68.5 % | -99.6 % | ||
EBITDA | -1.4 | 0.6 | -1.1 | 0.1 | -0.8 | -0.6 | -0.7 | -0.7 |
EBIT (adj.) | -1.6 | 0.5 | -1.2 | 0.0 | -0.9 | -0.6 | -0.7 | -0.7 |
EBIT | -1.6 | 0.5 | -1.2 | 0.0 | -0.9 | -0.6 | -0.7 | -0.7 |
Profit before taxes | -1.6 | 0.5 | -1.3 | -0.1 | -1.1 | -0.8 | -0.8 | -0.8 |
Net income | -1.6 | 0.5 | -1.3 | -0.1 | -1.3 | -0.6 | -0.7 | -0.7 |
EPS (adj.) | -0.67 | 0.19 | -0.57 | -0.03 | -0.55 | -0.26 | -0.28 | -0.28 |
growth-% | -662.9 % | -393.3 % | ||||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -953.0 % | 13.9 % | -38.5 % | 3.8 % | -82.4 % | -14,763.8 % | -16,823.4 % | -16,504.4 % |
EBIT-% (adj.) | -1,042.4 % | 10.7 % | -42.2 % | 0.0 % | -90.8 % | -16,011.6 % | -18,446.4 % | -18,446.4 % |
EBIT-% | -1,042.4 % | 10.7 % | -42.2 % | 0.0 % | -90.8 % | -16,011.6 % | -18,446.4 % | -18,446.4 % |
ROE | -189.5 % | 105.8 % | -792.8 % | 13.7 % | 177.0 % | 51.6 % | 36.5 % | 26.4 % |
ROI | -187.9 % | 93.8 % | -201.0 % | 0.5 % | -109.2 % | -36.8 % | -36.8 % | -35.4 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 2.06 | 2.84 | 1.04 | 0.40 | 0.66 | 0.66 | 0.66 | 0.66 |
Shares | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 |
Market cap | 4.8 | 6.7 | 2.5 | 0.9 | 1.6 | 1.6 | 1.6 | 1.6 |
Enterprise value | 4.5 | 6.7 | 3.2 | 1.7 | 3.9 | 5.0 | 5.8 | 6.5 |
EV/S | 29.6 | 1.6 | 1.1 | 0.5 | 3.9 | 1,251.3 | 1,438.0 | 1,619.6 |
EV/EBITDA | - | 11.4 | - | 13.7 | - | - | - | - |
EV/EBIT (adj.) | - | 14.8 | - | 1,357.8 | - | - | - | - |
EV/EBIT | - | 14.8 | - | 1,357.8 | - | - | - | - |
P/E (adj.) | - | 14.7 | - | - | - | - | - | - |
P/E | - | 14.7 | - | - | - | - | - | - |
P/B | 92.7 | 8.3 | - | - | - | - | - | - |
P/S | 32.1 | 1.6 | 0.8 | 0.3 | 1.5 | 389.5 | 389.5 | 389.5 |
Dividend yield | ||||||||
Equity ratio | 14.1 % | 49.0 % | -28.6 % | -49.9 % | -57.3 % | -75.5 % | -104.6 % | -131.8 % |
Gearing ratio | -729.3 % | 5.6 % | -162.2 % | -123.2 % | -272.7 % | -232.4 % | -195.5 % | -175.8 % |
Login required
This content is only available for logged in users
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 1.1 | 3.2 | 0.7 | 0.3 | 1.0 | ||||
EBITDA | -0.0 | 0.1 | -0.2 | -0.6 | -0.8 | ||||
EBIT | -0.1 | 0.0 | -0.2 | -0.7 | -0.9 | ||||
Profit before taxes | -0.2 | -0.1 | -0.3 | -0.8 | -1.1 | ||||
Net income | -0.2 | -0.1 | -0.3 | -0.9 | -1.3 |
Login required
This content is only available for logged in users