KebNi AB (publ)

KebNi AB (publ)

KEBNI-B.ST
KebNi AB (publ)SE flagStockholm Stock Exchange
1.06
SEK
+0.02
- -
289.72MMarket Cap
KebNi AB (publ)
KEBNI-B.ST
(Stockholm Stock Exchange)

Recent

price

1.06

P/E

ratio

- -

div

yld

- -

ROIC.AI

2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
0.16
0.03
0.02
0.01
0.12
1.26
0.4
0.13
0.12
0.23
0.65
0.45
0.51
Revenue per Share
-0.42
-0.16
-0.02
-0.02
-0.24
-0.56
-0.39
-0.26
-0.3
-0.14
0.01
- -
0.01
Basic EPS, GAAP
-0.33
-0.07
-0.05
-0.03
-0.27
-0.97
-0.52
-0.29
-0.18
-0.15
-0.01
-0.01
0.03
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
0.03
0.02
0.02
0.02
0.31
0.03
0.05
0.05
0.07
0.07
0.09
0.07
0.07
Book Value per Share
-0.15
-0.02
-0.05
-0.04
-0.25
0.69
0.23
0.11
0.07
0.12
0.18
0.14
0.14
Tangible Book Value per Share
79
243
392
499
56
28
95
146
213
279
200
274
271
Basic Weighted Avg Shares
12
7
6
5
7
35
39
18
26
66
131
125
137
Sales/Revenue/Turnover
-250.46
-531.08
-103.65
-193.33
-178.12
-35.32
-91.81
-209.64
-238.8
-59.11
2.36
1.97
2.62
Operating Margin (%)
8
6
5
1
1
7
10
9
24
9
7
8
9
Depreciation Expense
-33
-40
-7
-12
-14
-16
-38
-38
-64
-39
2
- -
2
Net Income, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Effective Tax Rate (%)
-264.96
-600
-110.34
-257.81
-199.48
-44.71
-97.35
-207.18
-243.49
-59.58
1.53
-0.19
1.11
Profit Margin (%)
-13
-1
-19
-18
-14
19
29
20
17
28
29
27
29
Working Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
LT Debt
16
6
-1
5
15
51
65
62
44
59
63
71
68
Total Equity
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
4.59
- -
5.67
Return on Invested Capital (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
12.44
- -
12.91
Return on Capital (%)
- -
-1,043.44
-114.61
-152.31
-102.75
-169.35
-1,437.95
-690.3
-598.31
-234.27
10.78
-1.27
8.23
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Dec'24
Mar'25
Jun'25
ST Debt
- -
- -
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
271
271
271
Market Capitalization
301
374
561

Working Capital

FRC

in mil. unless spec.
Dec'24
Mar'25
Jun'25
Total Current Assets
68
54
78
Cash, Cash Equivalents & STI
18
7
19
Accounts Receivable, Net
20
24
33
Inventories
24
15
17
Total Current Liabilities
39
25
48
Payables & Accruals
- -
- -
- -
ST Debt
- -
- -
- -
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
-37.02%
3.87%
11.75%
Free Cash Flow
5.12%
-20.11%
7.35%
Net Income, GAAP
-3.02%
-37.2%
-111.84%
Sales/Revenue/Turnover
67.41%
47.07%
-4.54%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
31
31
28
40
131
2025
35
34
26
- -
125
2026
13
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.01
0.01
-0.01
0.01
0.01
2025
- -
0.01
-0.02
- -
- -
2026
-0.04
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Business
KebNi AB (publ) (KEBNI-B.ST) develops, produces and sells advanced stabilizing technologies, including inertial sensing solutions and satellite communication (satcom) systems, for defense, government and commercial customers worldwide. The company offers the SensAItion inertial measurement unit (IMU) and inertial navigation system (INS) platform with tailored sensor solutions for three-dimensional movement measurement; Kebni Gimbal, a military maritime VSAT terminal; Kebni SOTM, a low-profile on-the-move (OTM) terminal for land and mobile applications; and Kebni Satmission, a drive-away terminal for communication on the pause (COTP). KebNi Inertial Sensing AB focuses on IMU/INS products; Kebni Land Mobile AB develops COTM antennas; and Kebni Maritime provides 4-axis stabilized VSAT antennas based on the P9 platform. Incorporated in 2013 and headquartered at Vågögatan 6 in Kista, Sweden, the company employs 25 people across two Swedish sites and maintains operations in Europe and Asia; it changed its name from Advanced Stabilized Technologies Group AB (publ) in July 2020. Recent developments include a SEK 134 million order from Saab in Q2 2025 for tailored IMUs in NLAW antitank missiles, securing production beyond 2026; a technical collaboration agreement with Aimpoint AB in August 2025 to integrate SensAItion IMU into future electro-optical sight applications; selection by the European Space Agency for a pilot project involving the Kebni SOTM terminal in the LEO satellite market; acceptance as a member of the Swedish Security and Defense Industry Association (SOFF); and addition of Aperture Investors to its top 10 shareholders.