Scibase Holding
0.394
SEK
-0.51 %
SCIB
First North Stockholm
Medical Equipment & Services
Health Care
SciBase Holding is a medical technology company. The Group specializes in the management of cancer diagnostics, mainly focused on the treatment and detection of various melanomas. The company has developed an electric handheld probe that analyzes the measurement signal to detect specific changes in the body's skin tissue. The head office is located in Stockholm.
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Ribbskottet AB | 13.7 % | 13.7 % |
P-O Ejendal AB | 8.7 % | 8.7 % |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 9.5 | 11.7 | 17.9 | 23.2 | 30.1 | 46.6 | 77.6 | 124.5 |
growth-% | 2.6 % | 23.2 % | 52.6 % | 29.9 % | 29.6 % | 54.8 % | 66.4 % | 60.4 % |
EBITDA | -32.2 | -38.7 | -42.8 | -50.6 | -55.4 | -46.4 | -26.3 | 5.2 |
EBIT (adj.) | -34.8 | -41.6 | -46.4 | -53.9 | -58.7 | -49.5 | -29.5 | 1.7 |
EBIT | -34.8 | -41.6 | -46.4 | -53.9 | -58.7 | -49.5 | -29.5 | 1.7 |
Profit before taxes | -35.0 | -41.8 | -43.2 | -53.9 | -59.1 | -50.0 | -30.0 | 1.2 |
Net income | -35.0 | -41.8 | -43.2 | -53.9 | -59.1 | -50.0 | -30.0 | 1.2 |
EPS (adj.) | -1.12 | -0.67 | -0.63 | -0.50 | -0.32 | -0.19 | -0.11 | 0.00 |
growth-% | ||||||||
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-% | -337.7 % | -329.6 % | -239.1 % | -217.5 % | -183.9 % | -99.5 % | -33.9 % | 4.2 % |
EBIT-% (adj.) | -365.2 % | -354.8 % | -259.5 % | -232.0 % | -194.8 % | -106.0 % | -38.0 % | 1.4 % |
EBIT-% | -365.2 % | -354.8 % | -259.5 % | -232.0 % | -194.8 % | -106.0 % | -38.0 % | 1.4 % |
ROE | -88.7 % | -71.0 % | -89.9 % | -158.0 % | -139.9 % | -303.2 % | 127.7 % | -3.2 % |
ROI | -88.2 % | -70.7 % | -96.7 % | -158.0 % | -138.9 % | -143.4 % | -79.5 % | 2.7 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 4.62 | 5.52 | 3.82 | 0.83 | 0.39 | 0.39 | 0.39 | 0.39 |
Shares | 54.8 | 68.5 | 68.5 | 119.8 | 269.5 | 269.5 | 269.5 | 269.5 |
Market cap | 253.1 | 378.0 | 261.6 | 99.5 | 106.2 | 106.2 | 106.2 | 106.2 |
Enterprise value | 211.7 | 312.4 | 242.7 | 65.3 | 76.5 | 132.9 | 175.9 | 197.5 |
EV/S | 22.2 | 26.6 | 13.6 | 2.8 | 2.5 | 2.8 | 2.3 | 1.6 |
EV/EBITDA | - | - | - | - | - | - | - | 38.1 |
EV/EBIT (adj.) | - | - | - | - | - | - | - | 116.2 |
EV/EBIT | - | - | - | - | - | - | - | 116.2 |
P/E (adj.) | - | - | - | - | - | - | - | 88.6 |
P/E | - | - | - | - | - | - | - | 88.6 |
P/B | 5.4 | 5.3 | 10.4 | 2.3 | 2.6 | - | - | - |
P/S | 26.6 | 32.2 | 14.6 | 4.3 | 3.5 | 2.3 | 1.4 | 0.9 |
Dividend yield | ||||||||
Equity ratio | 79.1 % | 82.8 % | 50.6 % | 66.9 % | 60.8 % | -13.2 % | -38.0 % | -23.7 % |
Gearing ratio | -88.4 % | -92.7 % | -74.6 % | -79.2 % | -71.6 % | -314.0 % | -181.1 % | -244.6 % |
Login required
This content is only available for logged in users
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 5.8 | 23.2 | 6.1 | 6.6 | 8.4 | 9.0 | 30.1 | ||
EBITDA | -15.7 | -50.6 | -13.4 | -13.9 | -13.8 | -14.3 | -55.4 | ||
EBIT | -16.6 | -53.9 | -14.3 | -14.7 | -14.6 | -15.2 | -58.7 | ||
Profit before taxes | -16.6 | -53.9 | -10.9 | -15.1 | -18.0 | -15.3 | -59.1 | ||
Net income | -16.6 | -53.9 | -10.9 | -15.1 | -18.0 | -15.3 | -59.1 |
Login required
This content is only available for logged in users
Redeye: Scibase Q3’2024 - Financing to accelarate US
SciBase Q3'24: Approaching a turning point
Join Inderes community
Don't miss out - create an account and get all the possible benefits