CYB1 Stock Financial Analysis - Cyber Security 1 AB (publ) (OM) Stock

Overview

Cyber Security 1 AB (publ) is a Sweden-based company specializing in comprehensive cybersecurity solutions. Operating primarily within the cybersecurity industry, the company offers a diverse array of services including managed security services, consultancy, and incident response to both governmental and corporate clients. Cyber Security 1 AB employs a proactive approach to protect against digital threats and enhance IT security infrastructures. One of its key projects includes offering tailored cybersecurity solutions that cater to specific industry needs and threat landscapes, leveraging advanced technology and expert insights to fortify security postures. This strategic focus not only addresses emerging cyber threats but also supports regulatory compliance and operational continuity for its clients.

Quality, Value, Momentum Scores

This card shows the Quality, Value, and Momentum scores for the company

Quality

The QualityScore is a proprietary scoring model that identifies high quality companies, based on cash generating efficiencies.

Value

Proprietary scoring model that ranks companies based on their relative valuation. Scores range from 0 to 100, with 100 being the most undervalued.

Momentum

Proprietary scoring model that ranks companies on their six-month momentum.

Fund Sentiment

The Fund Sentiment (fka Ownership) score is a proprietary quantitative model that ranks companies based on levels of ownership accumulation.

QVM

The QVM Score is a proprietary scoring model that combines Quality, Value, and Momentum into a single metric that ranks companies from 0 to 100.

Income Statement: Revenue, Operating Income, Net Income

The revenue for Cyber Security 1 AB (publ) as of 31 December 2024 is 50.06 MM.
The operating income for Cyber Security 1 AB (publ) as of 31 December 2024 is -3.19 MM.
The net income for Cyber Security 1 AB (publ) as of 31 December 2024 is -3.87 MM.

Period End (TTM)	Revenue (MM)	Operating Income (MM)	Net Income (MM)
2024-12-31	50.06	-3.19	-3.87
2024-09-30	58.37	-0.22	-3.69
2024-06-30	56.55	0.19	-2.96
2024-03-31	53.88	-0.00	-3.05
2023-12-31	52.91	0.21	-2.78
2023-09-30	50.16	-1.72	-1.80
2023-06-30	52.62	-1.71	-1.66
2023-03-31	50.72	-2.66	-2.45
2022-12-31	35.19	-5.11	-4.64
2022-09-30	42.40	-3.03	-2.35
2022-06-30	40.43	-1.57	-0.96
2022-03-31	38.78	-0.44	3.78
2021-12-31	37.22	0.45	4.34
2021-09-30	31.15	-0.55	-2.77
2021-06-30	27.40	-2.34	-4.46
2021-03-31	26.16	-3.18	-8.43
2020-12-31	27.36	-4.77	-13.88
2020-09-30	45.82	-2.25	-7.17
2020-06-30
2020-03-31

Income Statement: EPS

Period End (TTM)	Earnings Per Share Basic	Earnings Per Share Diluted
2024-12-31
2024-09-30
2024-06-30	-0.00	-0.00
2024-03-31	-0.00	-0.00
2023-12-31	-0.00
2023-09-30	-0.00	-0.00
2023-06-30	-0.00	-0.00
2023-03-31	-0.00	-0.00
2022-12-31	-0.00
2022-09-30	-0.00	-0.00
2022-06-30	-0.00	-0.00
2022-03-31	0.01	0.01
2021-12-31	0.01
2021-09-30	-0.01	-0.01
2021-06-30	-0.01	-0.01
2021-03-31	-0.02	-0.02
2020-12-31	-0.04
2020-09-30	-0.02	-0.02
2020-06-30	-0.02	-0.02
2020-03-31	-0.02	-0.02

Cash Flow: Operations, Investing, Financing

The cash from operating activities for Cyber Security 1 AB (publ) as of 31 December 2024 is -2.12 MM.
The cash from investing activities for Cyber Security 1 AB (publ) as of 31 December 2024 is -0.11 MM.
The cash from financing activities for Cyber Security 1 AB (publ) as of 31 December 2024 is 1.47 MM.

Period End (TTM)	Cash From Operating Activities (MM)	Cash From Investing Activities (MM)	Cash From Financing Activities (MM)
2024-12-31	-2.12	-0.11	1.47
2024-09-30	-2.34	0.07	1.28
2024-06-30	-1.06	0.08	0.84
2024-03-31	-1.08	-0.02	0.78
2023-12-31	-0.79		0.19
2023-09-30	-1.01	1.68	1.57
2023-06-30	0.11	-1.21	3.47
2023-03-31	-4.33	-0.55	7.75
2022-12-31	-4.82	-0.79	8.07
2022-09-30	-3.82	-3.65	7.77
2022-06-30	-5.89	-1.00	8.37
2022-03-31	-2.87	-1.53	5.34
2021-12-31	-1.56	-1.29	4.64
2021-09-30	0.07	-0.50	0.41
2021-06-30	-0.81	-0.36	-1.58
2021-03-31	-1.14	-0.32	-0.46
2020-12-31	-2.75	-0.36	-1.14
2020-09-30	-1.35	-0.12	-0.60
2020-06-30
2020-03-31

Valuation Metrics : PE, PriceToBook, PriceToTBV

The p/e for Cyber Security 1 AB (publ) as of 31 December 2024 is -3.69.
The p/book for Cyber Security 1 AB (publ) as of 31 December 2024 is 6.20.
The p/tbv for Cyber Security 1 AB (publ) as of 31 December 2024 is -2.01.

P/Book: The current closing price divided by the book value per share.

P/TBV: The current price divided by the tangible book value per share.

Period End (TTM)	p/e	P/Book	P/TBV
2024-12-31	-3.69	6.20	-2.01
2024-09-30	-5.69	9.56	-3.10
2024-06-30
2024-03-31	-1.70	1.11	-1.16
2023-12-31	-2.28	1.26	-1.13
2023-09-30	-2.43	0.96	-1.93
2023-06-30
2023-03-31
2022-12-31	-1.80	0.84	-2.66
2022-09-30
2022-06-30
2022-03-31
2021-12-31	-1.06	0.58	-1.60
2021-09-30
2021-06-30
2021-03-31
2020-12-31	-0.20	1.87	-0.22
2020-09-30
2020-06-30
2020-03-31

Valuation Metrics : EBitToEv, EBit3YrAvgToEv

The ebit/ev for Cyber Security 1 AB (publ) as of 31 December 2024 is -0.05.
The ebit (3y)/ev for Cyber Security 1 AB (publ) as of 31 December 2024 is -0.12.

Period End (TTM)	EBIT/EV	EBIT (3y)/EV
2024-12-31	-0.05	-0.12
2024-09-30	-0.04	-0.09
2024-06-30
2024-03-31	-0.03	0.00
2023-12-31	-0.16	-0.28
2023-09-30	-0.15	-0.28
2023-06-30
2023-03-31
2022-12-31	-0.23	-0.31
2022-09-30
2022-06-30
2022-03-31
2021-12-31	-1.06	-0.58
2021-09-30
2021-06-30
2021-03-31
2020-12-31	-0.76	-0.53
2020-09-30
2020-06-30
2020-03-31

Management Effectiveness

The roa for Cyber Security 1 AB (publ) as of 31 December 2024 is -0.12.
The roe for Cyber Security 1 AB (publ) as of 31 December 2024 is -1.13.
The roic for Cyber Security 1 AB (publ) as of 31 December 2024 is -0.35.
The croic for Cyber Security 1 AB (publ) as of 31 December 2024 is -0.03.
The ocroic for Cyber Security 1 AB (publ) as of 31 December 2024 is -0.13.

Period End (TTM)	ROA	ROE	ROIC	CROIC	OCROIC
2024-12-31	-0.12	-1.13	-0.35	-0.03	-0.13
2024-09-30	-0.12	-1.13	-0.35	-0.03	-0.13
2024-06-30	-0.06	-0.68	-0.18	-0.00	0.09
2024-03-31	-0.07	-0.57	-0.18	-0.00	0.09
2023-12-31	-0.06	-0.37	-0.14	-0.04	0.02
2023-09-30	-0.06	-0.32	-0.12	-0.01	0.01
2023-06-30	-0.12	-0.32	-0.11	-0.01	0.01
2023-03-31	-0.11	-0.34	-0.16	0.02	-0.28
2022-12-31	-0.11	-0.47	-0.15	0.01	-0.26
2022-09-30	-0.04	-0.47	-0.16	0.01	-0.28
2022-06-30	0.16		-0.07	0.12	-0.34
2022-03-31	0.18		0.35	0.07	-0.26
2021-12-31	-0.13	-3.60	-0.32	0.09	0.01
2021-09-30	-0.13	-3.60	-0.39	0.11	-0.67
2021-06-30	-0.22	-8.63	-2.27	-1.16	-0.58
2021-03-31	-0.09	-1.72	-1.07	-0.82	-0.67
2020-12-31	-0.19	-0.51	-2.09	-0.50	-0.41
2020-09-30	-0.19	-0.52	-2.09	-0.50	-0.61
2020-06-30	-0.17	-0.43	-1.81	0.10	0.17
2020-03-31	-0.18	-0.42	-1.24	0.05	0.30

Gross Margins

The gross margin for Cyber Security 1 AB (publ) as of 31 December 2024 is 0.22.
The net margin for Cyber Security 1 AB (publ) as of 31 December 2024 is -0.05.
The operating margin for Cyber Security 1 AB (publ) as of 31 December 2024 is 0.00.

Gross Margin: The Gross Margin is the ratio of revenue left after substracting the Cost of Goods Sold. It is calculated as 1.0 - (Revenue - COGS ) / Revenue.

Net Margin: The Net Margin (aka Profit Margin) is the ratio of revenue left after substracting the Net Income. It is calculated as Net Income / Revenue.

Operating Margin: The Operaing Margin is the ratio of revenue left after substracting the Operating Income. It is calculated as Operating Income / Revenue.

Period End (TTM)	Gross Margin	Net Margin	Operating Margin
2024-12-31	0.22	-0.05	0.00
2024-09-30	0.22	-0.05	0.00
2024-06-30	0.23	-0.05	0.00
2024-03-31	0.23	-0.05	0.00
2023-12-31	0.21	-0.04	-0.03
2023-09-30	0.21	-0.03	-0.03
2023-06-30	0.20	-0.03	-0.03
2023-03-31	0.20	-0.05	-0.05
2022-12-31	0.21	-0.05	-0.07
2022-09-30	0.24	-0.05	-0.07
2022-06-30	0.25	-0.02	-0.04
2022-03-31	0.27	0.10	-0.01
2021-12-31	0.26	-0.09	-0.02
2021-09-30	0.29	-0.09	-0.02
2021-06-30	0.29	-0.16	-0.09
2021-03-31	0.29	-0.08	-0.12
2020-12-31	0.23	-0.15	-0.06
2020-09-30	0.23	-0.15	-0.06
2020-06-30	0.22	-0.12	-0.04
2020-03-31	0.21	-0.11	-0.04