Freja eID Group AB (publ)

Freja eID Group AB (publ)

FREJA.ST
Freja eID Group AB (publ)SE flagStockholm Stock Exchange
21.80
SEK
+2.40
- -
529.40MMarket Cap
Freja eID Group AB (publ)
FREJA.ST
(Stockholm Stock Exchange)

Recent

price

21.80

P/E

ratio

- -

div

yld

- -

ROIC.AI

2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
4.21
5.68
4.23
4.5
4.9
4.58
5.5
2.01
1.49
1.16
1.56
1.81
1.93
1.98
2.1
Revenue per Share
0.47
0.17
0.11
-0.61
-1.5
-1.72
-2.12
-1.69
0.4
-2.93
-2.05
-1.59
-1.03
-0.59
-0.59
Basic EPS, GAAP
-0.16
1.74
-0.01
-0.98
-1.97
-1.66
-2.39
-1.77
-2.74
-2.86
-1.98
-1.14
-0.42
-0.22
-0.21
Free Cash Flow per Basic Share
0.26
0.27
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
0.01
0.21
-0.13
-0.72
-2.27
-3.81
-5.78
-7.17
-6.71
-8.46
-10.06
-11.05
-10.79
-10.09
-10.19
Book Value per Share
0.78
0.58
2.68
1.79
3.26
1.18
1.77
-0.22
1.49
1.94
-0.25
-0.79
-1.41
-0.32
-0.39
Tangible Book Value per Share
10
10
12
13
12
13
14
15
15
18
19
20
23
26
26
Basic Weighted Avg Shares
40
55
51
60
60
61
76
29
22
21
29
36
44
51
54
Sales/Revenue/Turnover
15.85
17.82
3.06
-16.02
-30.94
-36.72
-37.25
-153.36
-202.01
-228.5
-134.66
-81.83
-44.47
-27.96
-25.02
Operating Margin (%)
1
1
1
2
3
5
7
14
15
12
14
15
15
15
15
Depreciation Expense
4
2
1
-8
-18
-23
-29
-25
6
-52
-39
-32
-23
-15
-15
Net Income, GAAP
27.28
26.47
27.38
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Effective Tax Rate (%)
11.12
3.01
2.61
-13.6
-30.62
-37.43
-38.55
-84.22
26.61
-253.59
-131.75
-88.07
-53.22
-29.97
-28.25
Profit Margin (%)
4
5
32
22
36
10
18
-18
-1
18
-6
-16
-21
-7
-9
Working Capital
5
- -
- -
- -
- -
- -
- -
4
2
9
9
5
12
3
2
LT Debt
7
7
38
31
47
24
39
17
45
59
21
14
-3
22
20
Total Equity
- -
64.56
5.03
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Invested Capital (%)
- -
40.2
618.33
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Capital (%)
- -
155.62
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
9
8
5
LT Borrowings
2
1
1
LT Finance Leases
2
2
2
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
29
29
29
Market Capitalization
327
376
389

Working Capital

FRC

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
36
34
28
Cash, Cash Equivalents & STI
19
15
14
Accounts Receivable, Net
9
12
9
Inventories
- -
- -
- -
Total Current Liabilities
39
42
37
Payables & Accruals
- -
- -
- -
ST Debt
9
8
5
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
-92.64%
-219.12%
-906.82%
Free Cash Flow
2.22%
-27.74%
-41.14%
Net Income, GAAP
-106.37%
-220.61%
-34.47%
Sales/Revenue/Turnover
3.76%
19.5%
16.36%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
10
10
11
12
44
2025
13
12
13
14
51
2026
16
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-0.37
-0.32
-0.18
-0.15
-1.03
2025
-0.11
-0.19
-0.15
-0.17
-0.59
2026
-0.08
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Business
Freja eID Group AB (publ) stands as a prominent IT security and digital identification entity, delivering advanced solutions across the globe. The company's primary offering is Freja eID, an internationally scalable electronic identity platform that enables secure online interactions, in-person verification, and digital transactions. Recognized with the "Svensk e-legitimation" quality mark by the Swedish government and approved by the European Union, Freja eID is designed for broad application, spanning over 160 countries. The core Freja eID mobile application facilitates a range of functionalities, including secure logins to digital services, legally binding electronic signatures, streamlined customer onboarding processes, and robust two-factor authentication. Users maintain control over their personal data, providing explicit consent for sharing attributes such as social security number, contact details, and date of birth. Beyond the individual eID, the company offers a comprehensive Private eID platform for businesses, alongside Organisation ID (OrgID) for managing digital identities tied to specific enterprises, which includes lifecycle management and customizable digital employee ID cards. Additionally, Freja eID Group provides specialized fulfilment services, covering the secure logistics, programming, and distribution of physical authentication devices like bank tokens and PIN mailers, a segment which, while historically significant, was surpassed in revenue by the Freja eID division in 2024. Expanding its reach, the company is also developing a white-label platform, allowing other organizations to launch their own customized e-identification solutions, with a proof-of-concept agreement recently established in September 2025. Freja eID Group primarily operates on a subscription-based revenue model for its eID services, with pricing structures tailored to client needs, factoring in user numbers, transaction volumes, and selected features, often secured through multi-year contracts. This approach serves a diverse target market that encompasses government agencies, municipalities, financial institutions, various businesses, and individual consumers. Recent corporate developments include a Q3 2025 surge in net sales for the eID segment, marking a 53% increase, and a significant expansion of its agreement with the Swedish Migration Agency in May 2025, projected to boost annual recurring revenue. The company has also initiated a European pilot project with Samsung for digital age verification in October 2025 and broadened its international registration capabilities to accept EU/EEA ID cards. Founded in 2000 as Verisec AB (publ) before adopting its current name in November 2020, Freja eID Group AB (publ) maintains its headquarters in Upplands Väsby, Sweden.