Beyond Frames Entertainment AB (publ) (XSAT:BEYOND)

XSAT:BEYOND Statistics

Total Valuation

XSAT:BEYOND has a market cap or net worth of SEK 50.32 million. The enterprise value is 43.94 million.

Market Cap	50.32M
Enterprise Value	43.94M

Important Dates

The last earnings date was Thursday, May 21, 2026.

Earnings Date	May 21, 2026
Ex-Dividend Date	n/a

Share Statistics

XSAT:BEYOND has 18.64 million shares outstanding. The number of shares has increased by 3.62% in one year.

Current Share Class	18.64M
Shares Outstanding	18.64M
Shares Change (YoY)	+3.62%
Shares Change (QoQ)	-12.08%
Owned by Insiders (%)	16.45%
Owned by Institutions (%)	n/a
Float	14.69M

Valuation Ratios

PE Ratio	n/a
Forward PE	n/a
PS Ratio	0.36
PB Ratio	0.87
P/TBV Ratio	n/a
P/FCF Ratio	n/a
P/OCF Ratio	2.45
PEG Ratio	n/a

Enterprise Valuation

EV / Earnings	-3.18
EV / Sales	0.31
EV / EBITDA	n/a
EV / EBIT	n/a
EV / FCF	n/a

Financial Position

The company has a current ratio of 0.59, with a Debt / Equity ratio of 0.05.

Current Ratio	0.59
Quick Ratio	0.59
Debt / Equity	0.05
Debt / EBITDA	n/a
Debt / FCF	n/a
Interest Coverage	-2.82

Financial Efficiency

Return on equity (ROE) is -21.50% and return on invested capital (ROIC) is -9.69%.

Return on Equity (ROE)	-21.50%
Return on Assets (ROA)	-6.65%
Return on Invested Capital (ROIC)	-9.69%
Return on Capital Employed (ROCE)	-16.88%
Weighted Average Cost of Capital (WACC)	12.23%
Revenue Per Employee	3.25M
Profits Per Employee	-321,860
Employee Count	43
Asset Turnover	1.45
Inventory Turnover	n/a

Taxes

In the past 12 months, XSAT:BEYOND has paid 53,000 in taxes.

Income Tax	53,000
Effective Tax Rate	n/a

Stock Price Statistics

The stock price has decreased by -75.31% in the last 52 weeks. The beta is 0.54, so XSAT:BEYOND's price volatility has been lower than the market average.

Beta (5Y)	0.54
52-Week Price Change	-75.31%
50-Day Moving Average	5.02
200-Day Moving Average	7.49
Relative Strength Index (RSI)	26.43
Average Volume (20 Days)	28,115

Short Selling Information

Short Interest	n/a
Short Previous Month	n/a
Short % of Shares Out	n/a
Short % of Float	n/a
Short Ratio (days to cover)	n/a

Income Statement

In the last 12 months, XSAT:BEYOND had revenue of SEK 139.93 million and -13.84 million in losses. Loss per share was -0.77.

Revenue	139.93M
Gross Profit	62.00M
Operating Income	-10.29M
Pretax Income	-13.90M
Net Income	-13.84M
EBITDA	-9.39M
EBIT	-10.29M
Loss Per Share	-0.77

Balance Sheet

The company has 11.26 million in cash and 3.08 million in debt, with a net cash position of 8.18 million or 0.44 per share.

Cash & Cash Equivalents	11.26M
Total Debt	3.08M
Net Cash	8.18M
Net Cash Per Share	0.44
Equity (Book Value)	57.91M
Book Value Per Share	3.01
Working Capital	-13.34M

Cash Flow

Operating Cash Flow	20.55M
Capital Expenditures	n/a
Depreciation & Amortization	904,000
Net Borrowing	3.08M
Free Cash Flow	n/a
FCF Per Share	n/a

Margins

Gross margin is 44.31%, with operating and profit margins of -7.36% and -9.89%.

Gross Margin	44.31%
Operating Margin	-7.36%
Pretax Margin	-9.93%
Profit Margin	-9.89%
EBITDA Margin	-6.71%
EBIT Margin	-7.36%
FCF Margin	n/a

Dividends & Yields

XSAT:BEYOND does not appear to pay any dividends at this time.

Dividend Per Share	n/a
Dividend Yield	n/a
Dividend Growth (YoY)	n/a
Years of Dividend Growth	n/a
Payout Ratio	n/a
Buyback Yield	-3.62%
Shareholder Yield	-3.62%
Earnings Yield	-27.51%
FCF Yield	n/a

Fair Value

There are several formulas that can be used to estimate the intrinsic value of a stock.

Lynch Fair Value	n/a
Lynch Upside	n/a
Graham Number	n/a
Graham Upside	n/a

Stock Splits

This stock does not have any record of stock splits.

Last Split Date	n/a
Split Type	n/a
Split Ratio	n/a

Scores

XSAT:BEYOND has an Altman Z-Score of 0.93 and a Piotroski F-Score of 3. A Z-score under 3 suggests an increased risk of bankruptcy.

Altman Z-Score	0.93
Piotroski F-Score	3